CAPSTAR BROADCASTING PARTNERS INC
S-4/A, 1997-08-05
RADIO BROADCASTING STATIONS
Previous: FIRST TRUST SPECIAL SITUATIONS TRUST SERIES 180, S-6EL24/A, 1997-08-05
Next: DEAN WITTER MARKET LEADER TRUST, 497, 1997-08-05



<PAGE>   1
 
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 5, 1997
    
 
                                                      REGISTRATION NO. 333-25683
================================================================================
 
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                            ------------------------
   
                                AMENDMENT NO. 2
    
                                       TO
                                    FORM S-4
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                            ------------------------
                      CAPSTAR BROADCASTING PARTNERS, INC.
             (Exact name of registrant as specified in its charter)
 
<TABLE>
<S>                             <C>                             <C>
           DELAWARE                          4832                         75-2672663
(State or other jurisdiction of  (Primary Standard Industrial          (I.R.S. Employer
incorporation or organization)    Classification Code Number)         Identification No.)
                                                              R. STEVEN HICKS
             600 CONGRESS AVENUE                    CAPSTAR BROADCASTING PARTNERS, INC.
                 SUITE 1400                                 600 CONGRESS AVENUE
             AUSTIN, TEXAS 78701                                SUITE 1400
               (512) 404-6840                               AUSTIN, TEXAS 78701
 (Address, including zip code, and telephone                  (512) 404-6840
                    number,                       (Name, address, including zip code, and
    including area code, of registrant's                     telephone number,
        principal executive offices)            including area code, of agent for service)
</TABLE>
 
                            ------------------------
                                   Copies to:
 
<TABLE>
<S>                                            <C>
           WILLIAM S. BANOWSKY, JR.                          JEFFREY A. CHAPMAN
     CAPSTAR BROADCASTING PARTNERS, INC.                     P. GREGORY HIDALGO
             600 CONGRESS AVENUE                              ANDREW M. WRIGHT
                  SUITE 1400                               VINSON & ELKINS L.L.P.
             AUSTIN, TEXAS 78701                         3700 TRAMMELL CROW CENTER
                (512) 404-6840                                2001 ROSS AVENUE
                                                          DALLAS, TEXAS 75201-2975
                                                               (214) 220-7700
</TABLE>
 
                            ------------------------
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
 As soon as practicable after the effective date of this Registration Statement
                            ------------------------
     If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box.  [ ]
                            ------------------------
 
     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
 
================================================================================
<PAGE>   2
 
PROSPECTUS
 
                           OFFER FOR ALL OUTSTANDING
                     12 3/4% SENIOR DISCOUNT NOTES DUE 2009
                                IN EXCHANGE FOR
                     12 3/4% SENIOR DISCOUNT NOTES DUE 2009
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
                            ------------------------
 
     Capstar Broadcasting Partners, Inc. (the "Company") is offering upon the
terms and subject to the conditions set forth in this Prospectus and the
accompanying letter of transmittal (the "Letter of Transmittal") (which together
constitute the "Exchange Offer") to exchange $1,000 principal amount at maturity
of its registered 12 3/4% Senior Discount Notes due 2009 (the "New Notes") for
each $1,000 principal amount at maturity of its unregistered 12 3/4% Senior
Discount Notes due 2009 (the "Old Notes") of which an aggregate principal amount
at maturity of $277,000,000 is outstanding. The form and terms of the New Notes
are identical to the form and terms of the Old Notes except that the offer and
sale of the New Notes has been registered under the Securities Act of 1933 (the
"Securities Act") and the New Notes will not bear any legends restricting their
transfer. The New Notes will evidence the same debt as the Old Notes and will be
issued pursuant to, and entitled to the benefits of, the Notes Indenture (as
defined) governing the Old Notes. The Exchange Offer is being made in order to
satisfy certain contractual obligations of the Company. See "The Exchange Offer"
and "Description of the New Notes." The New Notes and the Old Notes are
sometimes collectively referred to herein as the "Notes."
 
     The yield to maturity of the Notes is 12 3/4% (computed on a semi-annual
bond equivalent basis), calculated from February 20, 1997. No interest on the
Notes will accrue until February 1, 2002. Thereafter, interest will accrue on
the Notes at an annual rate of 12 3/4% and will be payable semi-annually in cash
on February 1 and August 1 of each year, commencing August 1, 2002. The Notes
are redeemable, in whole or in part, at the option of the Company, on or after
February 1, 2002, at the redemption prices set forth herein, plus accrued and
unpaid interest to the date of redemption. In addition, at any time before
February 1, 2001, the Company may, at its option, redeem up to 25% of the
aggregate principal amount at maturity of the Notes with the net proceeds of one
or more Public Equity Offerings (as defined) or Major Asset Sales (as defined),
at the redemption prices set forth herein; provided, however, that after any
such redemption there is outstanding at least 75% of the aggregate principal
amount at maturity of the Notes.
 
     Upon the occurrence of a Change of Control (as defined), the Company will,
subject to certain conditions, offer to purchase all of the then outstanding
Notes at a price equal to (i) 101% of the Accreted Value (as defined) on the
Change of Control Payment Date (as defined) if the Change of Control Payment
Date is on or before February 1, 2002 and (ii) 101% of the aggregate principal
at maturity, plus accrued and unpaid interest, if any, thereon to the Change of
Control Payment Date if the Change of Control Payment Date is after February 1,
2002. In addition, prior to February 1, 2002, upon the occurrence of a Change of
Control, the Company will have the option to redeem the Notes in whole but not
in part (a "Change of Control Redemption") at a redemption price equal to 100%
of the Accreted Value thereof plus the Applicable Premium (as defined).
 
     The Company is a holding company which conducts, or will conduct,
substantially all of its operations through its direct subsidiary, Capstar Radio
Broadcasting Partners, Inc. (formerly named Commodore Media, Inc.) (referred to
herein as either "Commodore" or "Capstar Radio") and Capstar Radio's
subsidiaries, Atlantic Star Communications, Inc. (formerly named Commodore
Holdings, Inc.) ("Atlantic Star"), Southern Star Communications, Inc. (formerly
named Osborn Communications Corporation) (referred to herein as either "Osborn"
or "Southern Star"), GulfStar Communications, Inc. ("GulfStar"), Central Star
Communications, Inc.
 
                                                        (Continued on next page)
                            ------------------------
 
  FOR A DISCUSSION OF CERTAIN FACTORS TO BE CONSIDERED IN CONNECTION WITH AN
      INVESTMENT IN THE NEW NOTES, SEE "RISK FACTORS" ON PAGE 17 HEREIN.

                            ------------------------
 
   THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR
        HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE
          SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
              ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO
                      THE CONTRARY IS A CRIMINAL OFFENSE.
 
            , 1997
<PAGE>   3
 
(Continued from previous page)
 
   
("Central Star"), and Pacific Star Communications, Inc. ("Pacific Star"). The
Notes are general unsecured obligations of the Company and rank pari passu in
right of payment with all Senior Debt (as defined) of the Company and senior in
right of payment to all existing and future subordinated Indebtedness (as
defined) of the Company. As of March 31, 1997, on a pro forma basis (i) after
giving effect to the Completed Transactions (as defined) and the Financing (as
defined) and the application of the net proceeds therefrom, there would have
been no Senior Debt of the Company outstanding and approximately $293.1 million
of Indebtedness of the Company's subsidiaries, including current payables and
(ii) after giving further effect to the Pending Transactions (as defined) and
their related financing, there would have been no Senior Debt of the Company
outstanding and approximately $482.7 million of Indebtedness of the Company's
subsidiaries, including current payables. All existing and future Indebtedness
of the Company's subsidiaries is, or will be, structurally senior to the Notes.
Capstar Radio entered into the Existing Credit Facility in February 1997, the
Indebtedness under which is secured by the assets of the Company's subsidiaries
(other than Capstar Radio). In addition, the Company has guaranteed the
Indebtedness under the Existing Credit Facility. As of March 31, 1997, no
principal amount was outstanding under the Existing Credit Facility. As of
August 6, 1997 (the date on which the Benchmark Acquisition (as defined) was
consummated), $12.2 million in principal amount was outstanding under the
Existing Credit Facility and $21.7 million was available for borrowing
thereunder. The Company's guarantee of the Existing Credit Facility constitutes
Indebtedness that is pari passu with the Notes. The Company expects to amend and
restate the Existing Credit Facility in August 1997 to provide for, among other
things, borrowings of up to $200.0 million (the "New Credit Facility" and
together with the Existing Credit Facility the "Credit Facilities"). See
"Description of Other Indebtedness -- Existing Credit Facility" and "-- New
Credit Facility."
    
 
     The Exchange Offer will expire at 5:00 p.m., New York City time,
  , 1997, or such later date and time to which it is extended (the "Expiration
Date").
 
     Each broker-dealer that receives New Notes for its own account pursuant to
the Exchange Offer in exchange for Old Notes must acknowledge that it will
deliver a prospectus in connection with any resale of such New Notes. The Letter
of Transmittal states that by so acknowledging and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act. This Prospectus, as it may be amended or
supplemented from time to time, may be used by a broker-dealer in connection
with resales of New Notes received in exchange for Old Notes where such Old
Notes were acquired as a result of market-making activities or other trading
activities. The Company has agreed that, for a period of 90 days after the
Expiration Date, it will make this Prospectus available to any broker-dealer for
use in connection with any such resale. See "The Exchange Offer" and "Plan of
Distribution."
 
     The Old Notes are designated for trading in the Private Offerings, Resales
and Trading through Automated Linkages ("PORTAL") market. To the extent Old
Notes are tendered and accepted in the Exchange Offer, the principal amount of
outstanding Old Notes will decrease with a resulting decrease in the liquidity
in the market therefor. Following the consummation of the Exchange Offer,
holders of Old Notes who were eligible to participate in the Exchange Offer but
who did not tender their Old Notes will not be entitled to certain rights under
the Registration Rights Agreement (as defined) and such Old Notes will continue
to be subject to certain restrictions on transfer. Accordingly, the liquidity in
the market for the Old Notes could be adversely affected. No assurance can be
given as to the liquidity of the trading market for either the Old Notes or the
New Notes.
<PAGE>   4
 
                               PROSPECTUS SUMMARY
 
     The following summary is qualified in its entirety by the more detailed
information and the financial statements, including the notes thereto, appearing
in this Prospectus. In June 1997, Capstar Broadcasting Corporation ("Capstar
Broadcasting") acquired all of the issued and outstanding common stock of the
Company in exchange for common stock of Capstar Broadcasting. Unless otherwise
specified, this Prospectus assumes the consummation of the Pending Transactions
(as defined). As used in this Prospectus, unless otherwise specified, the
"Company" means Capstar Broadcasting Partners, Inc. and its subsidiaries after
giving effect to the consummation of the Pending Transactions. The Company
conducts, or will conduct, its business through its direct subsidiary, Capstar
Radio and Capstar Radio's subsidiaries, Atlantic Star, Southern Star, GulfStar,
Central Star and Pacific Star. Certain capitalized terms used in this Prospectus
are defined herein under the caption "Glossary of Certain Terms and Market and
Industry Data."
 
                                  THE COMPANY
 
   
     The Company is the largest radio broadcaster in the United States operating
exclusively in mid-sized markets. The Company owns and operates or provides
services to 155 radio broadcasting stations in 46 mid-sized markets located
throughout the United States. On a pro forma basis after giving effect to the
Pending Transactions, the Company will own and operate or provide services to
233 radio broadcasting stations in 62 mid-sized markets located throughout the
United States. These stations comprise the leading radio group, in terms of
revenue share and/or audience share, in 41 markets. On a pro forma basis after
giving effect to the Completed Transactions (as defined) and the Pending
Transactions and the financing thereof, including the Financing, as if they had
occurred on January 1, 1996, the Company would have had net revenue, EBITDA (as
defined) and a net loss of $296.6 million, $67.5 million and $29.3 million,
respectively, for the twelve-month period ended March 31, 1997, and EBITDA as
adjusted for estimated cost savings of $85.0 million. The Company has entered
into 17 agreements to acquire 85 additional stations, including seven stations
for which the Company currently provides services pursuant to an LMA (as
defined) (the "Pending Acquisitions"), and one agreement to dispose of three FM
stations (the "Pending Transactions").
    
 
     In February 1996, as a result of the passage of the Telecommunications Act
of 1996 (the "Telecom Act"), radio broadcasting companies were permitted to
increase their ownership of stations within a single market from a maximum of
four to a maximum of between five and eight stations, depending on market size.
More importantly, the Telecom Act also eliminated the national ownership
restriction that generally had limited companies to the ownership of no more
than 40 stations (20 AM and 20 FM) throughout the United States. In order to
capitalize on the opportunities created by the Telecom Act, R. Steven Hicks, an
executive with over 30 years of experience in the radio broadcasting industry,
and Hicks, Muse, Tate & Furst Incorporated ("Hicks Muse") formed the Company to
acquire and operate radio station clusters in mid-sized markets. The Company
generally defines mid-sized markets as those Metropolitan Statistical Areas
("MSAs") ranked between 50 and 200, each of which has approximately $10.0
million to $35.0 million in radio advertising revenue.
 
     The Company believes that mid-sized markets represent attractive operating
environments because, as compared to the 50 largest markets in the United
States, they are generally characterized by (i) lower radio station purchase
prices as a multiple of broadcast cash flow, (ii) less sophisticated and
undercapitalized competitors, including both radio and competing advertising
media such as newspaper and television and (iii) less direct format competition
resulting from fewer stations in any given market. The Company believes that the
attractive operating characteristics of mid-sized markets coupled with the
opportunity provided by the Telecom Act to create in-market radio station
cluster groups will enable the Company to achieve substantial revenue growth and
cost efficiencies. As a result, management believes that the Company can
generate broadcast cash flow margins that are comparable to the higher margins
that heretofore were generally achievable only in the top 50 markets.
 
     To effectively and efficiently manage its stations, the Company has
developed a flexible management structure designed to manage a large and growing
portfolio of radio stations throughout the United States. The station portfolio
will be organized into five regions: the Northeast (Atlantic Star), the
Southeast (Southern Star), the Southwest (GulfStar), the Midwest (Central Star)
and the West (Pacific Star), each of which is, or will be, managed by regional
executives in conjunction with general managers in each of the Company's
markets.
                                        1
<PAGE>   5
 
                               STATION PORTFOLIO
 
     The following table sets forth certain information regarding the Company
and its markets assuming the Pending Transactions have been consummated.
 
<TABLE>
<CAPTION>
                                                             COMPANY   COMPANY
                                                 STATIONS    REVENUE   AUDIENCE
                                          MSA    ---------    SHARE     SHARE
               MARKET(1)                  RANK   FM    AM     RANK       RANK          SOURCE COMPANY(2)
               ---------                  ----   ---   ---   -------   --------        -----------------
<S>                                       <C>    <C>   <C>   <C>       <C>        <C>
NORTHEAST REGION (ATLANTIC STAR)
  Allentown-Bethlehem, PA...............   64     3     3      1         1            Commodore/Patterson
  Wilmington, DE........................   74     1     1      2         2                 Commodore
  Roanoke, VA...........................  101     4     1      2         1          Benchmark/Cavalier/WRIS
  Worcester, MA.........................  106     1     1      1         1               Knight Quality
  Fairfield County, CT..................  112     4     4      2         2                 Commodore
  Portsmouth-Dover-Rochester, NH........  117     2     1      1         2               Knight Quality
  Huntington, WV-Ashland, KY............  139     5     5      1         1                 Commodore
  Salisbury-Ocean City, MD..............  153     2    --      3         4                 Benchmark
  Manchester, NH........................  193     1     1      1         2               Knight Quality
  Wheeling, WV..........................  213     5     2      1         1                   Osborn
  Winchester, VA........................  219     2     1      2         1                 Benchmark
  Burlington, VT........................  221     1    --     2t         5               Knight Quality
  Harrisburg-Lebanon-Carlisle, PA.......  253     1     1      2         2                 Patterson
  Dover, DE.............................   NA     2     1      1         1                 Benchmark
  Westchester-Putnam Counties, NY.......   NA     2     1     NA         1                 Commodore
  Lynchburg, VA.........................   NA     3     1      1         1             Benchmark/Cavalier
                                                 ---   --
        Subtotal........................         39    24
SOUTHEAST REGION (SOUTHERN STAR)
  Birmingham, AL........................   55     2     1      2         3                   Ameron
  Greenville, SC........................   59     1    --     2t         2                 Benchmark
  Columbia, SC..........................   88     4     2      1         1           Benchmark/Emerald City
  Daytona Beach, FL.....................   93     1    --      1         2                    SFX
  Melbourne-Titusville-Cocoa, FL........   96     3     2      1         1                Space Coast
  Huntsville, AL........................  114     4     2      1         1              Osborn/Griffith
  Ft. Pierce-Stuart-Vero Beach, FL......  121     5     1      1         1                 Commodore
  Pensacola, FL.........................  125     3    --      1         1                 Patterson
  Montgomery, AL........................  142     3    --      2         2                 Benchmark
  Savannah, GA..........................  153     4     2      1         1                 Patterson
  Asheville, NC.........................  179     1     1      1         1                   Osborn
  Tuscaloosa, AL........................  212     3     1      1         1                Osborn/Grant
  Jackson, TN...........................  257     2     1      1         1                   Osborn
  Statesville, NC.......................   NA     1     1     NA         NA                Benchmark
  Gadsden, AL...........................   NA     1     1     NA         1                   Osborn
                                                 ---   --
        Subtotal........................         38    15
SOUTHWEST REGION (GULFSTAR)
  Baton Rouge, LA.......................   81     3     3      1         1                  GulfStar
  Wichita, KS...........................   91     2     1      3         3                    SFX
  Jackson, MS...........................  118     2     2      2         2                 Benchmark
  Shreveport, LA........................  126     1     1      2         3                 Benchmark
  Beaumont,TX...........................  127     3     1      1         1                  GulfStar
  Corpus Christi, TX....................  128     3     1      1         1                  GulfStar
  Tyler-Longview, TX....................  143     4     1      1         1             GulfStar/Noalmark
  Killeen, TX...........................  149     2    --      1         1                  GulfStar
  Fayetteville, AR......................  161     4    --      1         1               GulfStar/KJEM
  Ft. Smith, AR.........................  169     2     1      1         1            GulfStar/Booneville
  Lubbock, TX...........................  171     4     2      1         1         GulfStar/American General
  Waco, TX..............................  190     4     2      1         1                  GulfStar
  Texarkana, TX.........................  237     3     1      1         1                  GulfStar
  Lawton, OK............................  243     2    --      1         1                    KLAW
  Lufkin, TX............................   NA     2    --     NA         NA                 GulfStar
  Victoria, TX..........................   NA     2    --     NA         1                  GulfStar
                                                 ---   --
        Subtotal........................         43    16
MIDWEST REGION (CENTRAL STAR)
  Grand Rapids, MI......................   66     3     1      2         3                 Patterson
  Des Moines, IA........................   89     2     1      4         4             Community Pacific
  Madison, WI...........................  120     4     2      1         1                  Madison
  Springfield, IL.......................  192     2     1      3         3                 Patterson
</TABLE>
 
                                        2
<PAGE>   6
<TABLE>
<CAPTION>
                                                             COMPANY   COMPANY
                                                 STATIONS    REVENUE   AUDIENCE
                                          MSA    ---------    SHARE     SHARE
               MARKET(1)                  RANK   FM    AM     RANK       RANK          SOURCE COMPANY(2)
               ---------                  ----   ---   ---   -------   --------        -----------------
<S>                                       <C>    <C>   <C>   <C>       <C>        <C>
  Cedar Rapids, IA......................  197     2     1      2         1                   Quass
  Battle Creek-Kalamazoo, MI............  229     2     2      1         1                 Patterson
                                                 ---   --
        Subtotal........................         15     8
WEST REGION (PACIFIC STAR)
  Honolulu, HI..........................   58     4     3      1         1                 Patterson
  Fresno, CA............................   65     3     2      2         3                 Patterson
  Stockton, CA..........................   85     1     1      3         3             Community Pacific
  Modesto, CA...........................  121     1     1      2         2             Community Pacific
  Reno, NV..............................  133     2     1      4         3                 Patterson
  Anchorage, AK.........................  165     4     2      2         1          Community Pacific/COMCO
  Fairbanks, AK.........................   NA     2     1     NA         1                   COMCO
  Farmington, NM........................   NA     3     1     NA         NA                 GulfStar
  Yuma, AZ..............................   NA     2     1     NA         1                Commonwealth
                                                 ---   --
        Subtotal........................         22    13
                                                 ---   --
        Total...........................         157   76
                                                 ===   ==
</TABLE>
 
- ---------------
 
NA Information not available.
 
   
(1) See explanatory notes to this table beginning on page 61 of this Prospectus.
    
 
(2) As defined in "The Acquisitions" and/or "Glossary of Certain Terms and
    Market and Industry Data."
 
                              ACQUISITION STRATEGY
 
     The Company is the leading consolidator of radio stations in mid-sized
markets throughout the United States. Management has achieved this position
through the application of an acquisition strategy that it believes allows the
Company to develop radio station clusters at attractive prices. First, the
Company enters attractive new mid-sized markets by acquiring a leading station
(or a group that owns a leading station) in such market. The Company then
utilizes the initial acquisition as a platform to acquire additional stations
which further enhance the Company's position in such market. Management believes
that once it has established operations in a market with an initial acquisition,
it can acquire additional stations at reasonable prices and, by leveraging its
existing infrastructure, knowledge of and relationships with advertisers and
substantial management experience, improve the operating performance and
financial results of those stations.
 
                               OPERATING STRATEGY
 
     The Company's objective is to maximize the broadcast cash flow of each of
its radio station clusters through the application of the following strategies:
 
     Enhance Revenue Growth through Multiple Station Ownership. Management
believes that the ownership of multiple stations in a market allows the Company
to coordinate its programming to appeal to a broad spectrum of listeners. Once
the station cluster has been created, the Company can provide one-stop shopping
to advertisers attempting to reach a wide range of demographic groups.
Simplifying the buying of advertising time for customers encourages increased
advertiser usage thereby enhancing the Company's revenue generating potential.
Broad demographic coverage also allows the Company to compete more effectively
against alternative media, such as newspaper and television, thus potentially
increasing radio's share of the total advertising dollars spent in a given
market.
 
     Create Low Cost Operating Structure. Management believes that it is less
expensive to operate radio stations in mid-sized markets than in large markets
for several reasons. First, because stations in mid-sized markets typically have
less direct format competition, the Company is less reliant on expensive on-air
talent and costly advertising and promotional campaigns to capture listeners.
Second, the ownership of multiple stations within a market allows the Company to
achieve substantial cost savings through the consolidation of facilities,
management, sales and administrative personnel and operating resources (such as
on-air talent, programming and music research) and through the reduction of
redundant corporate expenses. Furthermore, management expects
                                        3
<PAGE>   7
 
that the Company, as a result of the large size of its portfolio, combined with
the consolidated purchasing power of other portfolio companies of Hicks Muse,
will be able to realize substantial economies of scale in such areas as national
representation commissions, employee benefits, casualty insurance premiums, long
distance telephone rates and other operating expenses. Finally, the
incorporation of digital automation in certain markets allows the Company to
operate radio stations at off-peak hours with minimal human involvement while
improving the quality of programming.
 
     Utilize Sophisticated Operating Techniques. Following the acquisition of a
station or station group, the Company seeks to capitalize on management's
extensive large market operating experience by implementing sophisticated
techniques such as advertising inventory management systems, sales training
programs and in-depth music research studies which improve both the efficiency
and profitability of its stations. Prior to the passage of the Telecom Act,
management believes that many operators in mid-sized markets did not generate
sufficient revenue to justify the incurrence of expenditures to develop these
techniques.
 
     Provide Superior Customer Service. The Company believes that advertising
customers in mid-sized markets typically do not have extensive resources to
create and implement advertising campaigns. The Company provides many of its
advertising customers with extensive advertising support which may include (i)
assistance in structuring advertising and promotional campaigns, (ii) creating
and producing customer advertisements and (iii) analyzing the effectiveness of
the customer's media programs. Management believes that this type of superior
customer service attracts new customers to the Company and increases the loyalty
of the Company's existing customers, thereby providing stability to the
Company's revenue, often despite fluctuations in station ratings.
 
     Develop Decentralized Management Structure. The Company has developed
experienced and highly motivated regional and local management teams, derived
primarily from station groups acquired by the Company, and has decentralized
operational decision-making so that these regional and local managers have the
flexibility to develop operating cultures that capitalize on the unique
qualities of each region and market. The Company also relies on local managers
to source additional acquisition opportunities. In addition, in order to
motivate regional management, the Company intends to link compensation to
regional operating performance as well as the combined results of the Company.
 
                                   MANAGEMENT
 
     R. Steven Hicks, the President and Chief Executive Officer of the Company,
is a 30-year veteran of the radio broadcasting industry (including 18 years as a
station owner) who has owned and operated or managed in excess of 150 radio
stations in large and mid-sized markets throughout the United States. In
addition, in 1993, Mr. Hicks co-founded SFX Broadcasting, Inc., a publicly
traded company ("SFX"), for which he served as Chief Executive Officer for three
years until his resignation in 1996.
 
     The Company has designed a regional organizational structure to manage
effectively its existing station portfolio as well as to accommodate future
in-market or group acquisitions. Each of the Company's regions is, or will be,
headquartered within the region and led by a regional operating executive who
manages, or will manage, the operations of that region's station portfolio and
who oversees, or will oversee, the regional and general managers of the
stations. Each regional operating executive reports to R. Steven Hicks. In
assembling each of the existing regional management teams, the Company has
sought to retain the senior management of many of the station groups that it has
acquired so as to (i) retain and capitalize on the local market experience and
knowledge of these experienced executives and (ii) foster a culture that is
consistent with the unique attributes of each of the local markets acquired.
Furthermore, the Company believes that each of its regional executives possesses
considerable knowledge of its region's other radio broadcasters and is therefore
well situated to identify strategic acquisition candidates.
 
     The Company's regional executive management teams will be compensated based
upon the financial performance of their respective regions and the Company as a
whole with such compensation to be awarded in the form of cash bonuses and stock
options. Management believes that this compensation structure, along with the
ownership interests of management, fosters teamwork and the sharing of the best
practices across regions to maximize the overall financial performance of the
Company.
                                        4
<PAGE>   8
 
     Each of the Company's regional executives has extensive experience
operating radio stations in mid-sized markets, as described below.
 
     Northeast Region. The Northeast Region is managed by its president and
chief executive officer, James T. Shea, Jr. Mr. Shea has over 22 years of
experience in the radio broadcasting industry. Mr. Shea's operating knowledge
and strong advertising relationships helped Commodore, prior to its acquisition
by the Company, become a leading radio group in each of its markets. Pro forma
for the Pending Acquisitions, the Northeast Region will include 63 stations in
16 markets.
 
   
     Southeast Region. The Southeast Region is being managed on an interim basis
by Frank D. Osborn. Mr. Osborn serves on the Executive Council (as defined) of
Capstar Radio and brings more than 19 years of radio industry experience to the
Company. The Company intends to employ a new president and chief executive
officer of the Southeast Region by the end of 1997, so that Mr. Osborn may focus
his attention on his responsibilities as a member of the Executive Council. Pro
forma for the Pending Acquisitions, the Southeast Region will include 53
stations in 15 markets.
    
 
     Southwest Region. The Southwest Region is managed by its president and
chief executive officer, John D. Cullen. Mr. Cullen has served as president and
chief operating officer of GulfStar since 1996 and brings more than 16 years of
radio industry experience to the Company. Prior to joining GulfStar, Mr. Cullen
served as a regional manager for SFX. Pro forma for the Pending Transactions,
the Southwest Region will include 59 stations in 16 markets.
 
     Midwest Region. The Midwest Region will be managed by Mary K. Quass, the
current president and chief executive officer of Quass Broadcasting Company
("Quass"), who will serve as the Midwest Region's president and chief executive
officer upon consummation of the Quass Acquisition (as defined). Ms. Quass has
more than 19 years experience in the radio broadcasting industry in numerous
roles, including Vice President and General Manager of radio stations KHAK-FM
and KHAK-AM prior to purchasing such radio stations in 1988. The Company expects
to benefit significantly from Ms. Quass' experience and knowledge of the markets
in the Midwest Region. Pro forma for the Pending Acquisitions, the Midwest
Region will include 23 stations in six markets.
 
     West Region. The West Region is managed by its president and chief
executive officer, Dex Allen, who has over 35 years of experience in the radio
broadcasting industry. Mr. Allen has served as the managing member of
Commonwealth Broadcasting of Arizona, L.L.C. ("Commonwealth") since 1984 and is
expected to continue to serve in such position until the consummation of the
Commonwealth Acquisition (as defined). Pro forma for the Pending Acquisitions,
the West Region will include 35 stations in nine markets.
 
     The Company has created an Executive Council, consisting of R. Steven
Hicks, Paul D. Stone, William S. Banowsky, Jr. and other executive officers of
Capstar Radio who will serve as managing directors (each a "Managing Director").
The Executive Council will develop and implement the Company's strategy and
corporate culture to enable the Company's regional operating executives to focus
substantially all of their efforts upon operating their stations by relieving
them of many of the business activities that are not directly related to station
operations. The Executive Council, in consultation with the regional operating
executives, is responsible for strategic planning, acquisitions, financial
reporting, facilities consolidation, public service activities, technological
development, network opportunities, national vendor relationships, investor and
government relations, recruiting and training employees, and all other matters
affecting the Company which are not directly related to regional operations. Mr.
Hicks will allocate primary responsibility for each of these areas to
appropriate members of the Executive Council.
 
     The executive officers of Capstar Radio who serve as Managing Directors on
the Executive Council are Frank D. Osborn, David J. Benjamin, III, Joseph L.
Mathias, IV and James M. Strawn. Mr. Osborn brings more than 19 years of radio
industry experience, including 13 years as the President and Chief Executive
Officer of Osborn. Mr. Benjamin has 23 years of radio broadcasting experience,
including co-founding and serving as Chairman and Chief Executive Officer of
Community Pacific (as defined) since 1974. Mr. Mathias has managed the
operations of Benchmark (as defined) since 1990 and prior to 1990 held various
positions in the cable television and radio broadcast industry. Mr. Strawn has
31 years of radio industry experience, including two years
                                        5
<PAGE>   9
 
as an Executive Vice President and Chief Financial Officer of Patterson (as
defined) and 13 years as a radio station owner.
 
                                   OWNERSHIP
 
   
     In April 1996, Hicks Muse combined its financial expertise with the
operating experience of R. Steven Hicks to form the Company. Hicks Muse is a
private investment firm based in Dallas, New York, St. Louis and Mexico City
that specializes in acquisitions, recapitalizations and other principal
investing activities. Since the firm's inception in 1989, affiliates of Hicks
Muse have completed more than 70 transactions having a combined transaction
value exceeding $19.0 billion. In 1994, an affiliate of Hicks Muse made its
first major investment in the radio broadcasting industry when Hicks, Muse, Tate
& Furst Equity Fund II, L.P. founded Chancellor Broadcasting Company
("Chancellor"), a company which owns and operates radio stations exclusively
within the 40 largest MSAs in the United States and which, upon the consummation
of its merger with Evergreen Media Corporation, will be one of the largest
pure-play radio broadcasting companies in the United States based on net
revenues. Hicks, Muse, Tate & Furst Equity Fund III, L.P. ("HM Fund III"), an
affiliate of Hicks Muse, and its affiliates (including Capstar Broadcasting
Partners, L.P. ("Capstar L.P.")) have invested $233.9 million in Common Stock
(as defined) of Capstar Broadcasting, including $86.1 million invested as part
of the Financing. HM Fund III and its affiliates have committed to invest an
additional $50.0 million in Capstar Broadcasting, and Capstar Broadcasting has
committed to issue additional equity to HM Fund III and its affiliates in
exchange therefor.
    
 
   
     R. Steven Hicks, the President and Chief Executive Officer of the Company,
has invested $3.1 million in Class C Common Stock, par value $.01 per share
("Class C Common Stock"), of Capstar Broadcasting. Certain other members of the
management of Capstar Broadcasting and its subsidiaries, including certain of
the Company's regional executives and Managing Directors, have invested an
additional $7.2 million in Class A Common Stock, par value $.01 per share
("Class A Common Stock"), of Capstar Broadcasting.
    
 
     As part of the GulfStar Merger (as defined), GulfStar common stockholders
received Common Stock of Capstar Broadcasting having a deemed value of
approximately $113.0 million. Thomas O. Hicks, chairman and chief executive
officer of Hicks Muse and a director of Capstar Broadcasting and the Company,
beneficially owns 100% of the outstanding capital stock of Capstar Broadcasting
and beneficially owned approximately 87.3% of the voting power of GulfStar
immediately before completion of the GulfStar Merger. In addition, Thomas O.
Hicks and R. Steven Hicks filled two of the four director seats of GulfStar, and
R. Steven Hicks was also the Chief Executive Officer of GulfStar. Certain
members of management of Capstar Broadcasting also received Common Stock of
Capstar Broadcasting in connection with the GulfStar Merger as more fully
described in "The Acquisitions -- GulfStar Transaction."
 
                                THE ACQUISITIONS
 
COMPLETED ACQUISITIONS
 
   
     Since the purchase by the Company of Commodore in October 1996 for a
purchase price of $213.6 million ("the Commodore Acquisition"), which was funded
with the proceeds of a $90.0 million equity investment in the Company by HM Fund
III and its affiliates, bank indebtedness of $35.0 million and the assumption of
Commodore's then outstanding indebtedness, the Company has consummated (i) the
purchase of (A) Osborn in February 1997 (the "Osborn Acquisition") for a
purchase price of approximately $118.8 million comprised of $117.0 million paid
in cash, which was funded with the proceeds of an equity investment by HM Fund
III in the Company and the proceeds from the issuance of the Notes, and Class A
common stock of Capstar Partners having a deemed value of approximately $1.8
million, (B) substantially all of the assets of EZY Com, Inc. ("EZY"), City
Broadcasting Co., Inc. ("City") and Roper Broadcasting, Inc. ("Roper" and,
collectively, with EZY and City, "Space Coast") in April 1997 (collectively, the
"Space Coast Acquisitions") for an aggregate purchase price of approximately
$12.0 million paid in cash, which was funded with borrowings under the credit
facility dated February 20, 1997 (the "Existing Credit Facility"), between the
Company, Capstar Radio, as borrower, and Bankers Trust Company, (C)
substantially all of the assets of Taylor Communications Corporation ("Taylor")
    
                                        6
<PAGE>   10
 
   
utilized in the operation of Taylor's stations in the Tuscaloosa, Alabama market
in April 1997 (the "Osborn Tuscaloosa Acquisition") for an aggregate purchase
price of approximately $1.0 million paid in cash, which was funded with
borrowings under the Existing Credit Facility, (D) all of the outstanding
capital stock of Dixie Broadcasting, Inc. and Radio WBHP, Inc. (collectively,
"Mountain Lakes") in May 1997 (the "Osborn Huntsville Acquisition" and, together
with the Osborn Tuscaloosa Acquisition, the "Osborn Add-on Acquisitions") for a
purchase price of approximately $24.5 million comprised of $22.0 million paid in
cash, which was funded with borrowings under the Existing Credit Facility, and
two three-year consulting agreements valued at approximately $2.5 million, (E)
GulfStar in July 1997 through the merger of a wholly-owned subsidiary of Capstar
Broadcasting with and into GulfStar (the "GulfStar Merger") and the subsequent
contribution of GulfStar (through the Company) to Capstar Radio (collectively
with the GulfStar Merger, the "GulfStar Transaction"), for a purchase price of
approximately $232.5 million comprised of $119.5 million paid in cash, which was
funded with the proceeds of the Hicks Muse GulfStar Equity Investment (as
defined), the Capstar BT Equity Investment (as defined) and the proceeds of the
Preferred Stock Offering, and Common Stock having a deemed value of
approximately $113.0 million, (F) substantially all of the assets of Community
Pacific Broadcasting Company, L.P. ("Community Pacific") in July 1997 (the
"Community Pacific Acquisition") for a purchase price of approximately $35.0
million paid in cash, which was funded with proceeds from the Capstar Radio
Notes Offering (as defined), (G) substantially all of the assets of Cavalier
Communications, L.P. ("Cavalier") in July 1997 (the "Cavalier Acquisition") for
a purchase price of approximately $8.3 million paid in cash, which was funded
with proceeds from the Capstar Radio Notes Offering, (H) substantially all of
the assets of McForhun, Inc. ("McForhun") in July 1997 (the
"GulfStar -- McForhun Acquisition") for a purchase price of approximately $7.1
million paid in cash, which was funded with proceeds from the Hicks Muse
GulfStar Equity Investment and the Capstar BT Equity Investment, (I)
substantially all of the assets of Livingston Communications, Inc.
("Livingston") in July 1997 (the "GulfStar -- Livingston Acquisition") for a
purchase price of approximately $250,000 paid in cash, which was funded with
proceeds from the Hicks Muse GulfStar Equity Investment and the Capstar BT
Equity Investment, (J) Benchmark Communications Radio Limited Partnership, L.P.
and certain of its subsidiary partnerships (collectively, "Benchmark") in August
1997 for a purchase price of approximately $176.2 million comprised of $174.1
million paid in cash, which was funded with proceeds from the Capstar Radio
Notes Offering, the Hicks Muse GulfStar Equity Investment, the Capstar BT Equity
Investment and borrowings under the Existing Credit Facility, and Class A Common
Stock having a deemed value of approximately $2.1 million (the "Benchmark
Acquisition" and together with the Commodore Acquisition, the Osborn
Transactions (as defined), the Space Coast Acquisitions, the GulfStar
Transaction, the Community Pacific Acquisition, the Cavalier Acquisition, the
GulfStar -- McForhun Acquisition, the GulfStar -- Livingston Acquisition, the
"Completed Transactions") and (ii) the disposition of substantially all of the
assets used or held for use in connection with the operation of the Company's
stations in the Port Charlotte and Ft. Myers, Florida markets in April 1997 for
a sale price of $11.0 million in cash (the "Osborn Ft. Myers Disposition" and
together with the Osborn Acquisition and the Osborn Add-on Acquisitions, the
"Osborn Transactions").
    
 
PENDING ACQUISITIONS
 
   
     The Company has agreed, subject to various conditions, to acquire 85 radio
stations (59 FM and 26 AM) in 17 separate transactions. Upon completion of the
Pending Transactions, the Company's portfolio will include a total of 233
stations located in 62 mid-sized markets throughout the United States. The
purchase price of each of the Pending Acquisitions will be paid in cash and/or
Common Stock and is expected to be financed as more fully described in
"Management's Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources" and "The Acquisitions."
    
                                        7
<PAGE>   11
 
                              PENDING ACQUISITIONS
 
   
<TABLE>
<CAPTION>
                                                                                             ESTIMATED
                                        COMPANY                                           PURCHASE PRICE
                                       STATIONS                                             OF PENDING      NUMBER      NUMBER
                                       ---------                            EXPECTED       ACQUISITIONS     OF NEW    OF EXISTING
               COMPANY                 FM    AM          REGION           CLOSING DATE    ($ IN MILLIONS)   MARKETS     MARKETS
- -------------------------------------  ---   ---   -------------------   --------------   ---------------   -------   -----------
<S>                                    <C>   <C>   <C>                   <C>              <C>               <C>       <C>
Emerald City                            1    --         Southeast         August 1997            9.5           --          1
Madison                                 4     2          Midwest          August 1997           38.8            1         --
Grant................................   1    --         Southeast        September 1997          3.2           --          1
Griffith.............................   3    --         Southeast        September 1997          5.4           --          1
WRIS.................................   1    --         Northeast        September 1997          3.1           --          1
SFX (Exchange).......................   3     1    Southeast/Southwest    October 1997            --            2         --
Ameron...............................   2     1         Southeast         October 1997          31.5            1         --
COMCO................................   4     2           West            October 1997           6.7            1          1
Commonwealth.........................   2     1           West            October 1997           5.3            1         --
KLAW.................................   2    --         Southwest        November 1997           2.2            1         --
American General.....................   1    --         Southwest        November 1997           3.2           --          1
Booneville...........................   1    --         Southwest        December 1997           1.5           --          1
KJEM.................................   1    --         Southwest        December 1997           0.8           --          1
Knight Quality.......................   5     3         Northeast         January 1998          60.0            4         --
Quass................................   2     1          Midwest          January 1998          14.9            1         --
Patterson............................  25    14        NE/SE/MW/W        February 1998         215.0            9          1
Noalmark(1)..........................   1     1         Southwest          March 2000            1.4           --          1
                                       --    --                                               ------           --         --
        Total........................  59    26                                               $402.5           21         10
                                       ==    ==                                               ======           ==         ==
</TABLE>
    
 
- ---------------
 
(1) GulfStar has an option to acquire two stations in the Longview, Texas market
    from Noalmark Broadcasting Corp. ("Noalmark") on or before March 6, 2000.
    GulfStar currently provides services for such stations pursuant to an LMA
    and expects to exercise the option on or before March 6, 2000. See "The
    Acquisitions."
 
   
     The Company has agreed to sell all of the outstanding capital stock of
Bryan Broadcasting Operating Company, a wholly owned subsidiary of GulfStar
("BBOC"). The Company anticipates that such sale will be completed in August
1997 (the "GulfStar -- Bryan Disposition"). BBOC owns and operates three FM
radio stations in Bryan, Texas. See "Certain Transactions -- GulfStar
Transactions."
    
 
     Consummation of each of the Pending Transactions is subject to numerous
conditions, including approval of the Federal Communications Commission (the
"FCC") and, where applicable, satisfaction of any requirements and any
applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements
Act of 1976, as amended (the "HSR Act"). Accordingly, the actual date of
consummation of each of the Pending Transactions may vary from the anticipated
closing dates. For further information concerning the Pending Transactions, see
"Risk Factors -- Risks of Acquisition Strategy," "Business," "The Acquisitions"
and "Certain Transactions -- GulfStar Transactions."
 
                               THE EXCHANGE OFFER
 
     The Exchange Offer applies to the $277.0 million aggregate principal amount
at maturity of the Old Notes. The form and terms of the New Notes are the same
as the form and terms of the Old Notes except that the offer and sale of the New
Notes has been registered under the Securities Act and, therefore, the New Notes
will not bear legends restricting their transfer. The New Notes will evidence
the same debt as the Old Notes and will be entitled to the benefits of the
indenture pursuant to which the Old Notes were issued (the "Notes Indenture").
See "Description of the New Notes."
 
   
The Exchange Offer.........  $1,000 principal amount at maturity of New Notes in
                             exchange for each $1,000 principal amount at
                             maturity of Old Notes. As of the date hereof, Old
                             Notes representing $277.0 million in aggregate
                             principal amount at maturity were outstanding. The
                             terms of the New Notes and the Old Notes are
                             substantially identical.
    
 
                             Based on an interpretation by the staff of the
                             Securities and Exchange Commission (the
                             "Commission") set forth in no-action letters issued
                             to third parties unrelated to the Company, the
                             Company believes that, with the exceptions
                             discussed herein, New Notes issued pursuant to the
                             Exchange Offer in exchange for Old Notes may be
                             offered for resale, resold
                                        8
<PAGE>   12
 
                             and otherwise transferred by any person receiving
                             the New Notes, whether or not that person is the
                             holder (other than any such holder or such other
                             person that is an "affiliate" of the Company within
                             the meaning of Rule 405 under the Securities Act),
                             without compliance with the registration and
                             prospectus delivery provisions of the Securities
                             Act, provided that (i) the New Notes are acquired
                             in the ordinary course of business of that holder
                             or such other person, (ii) neither the holder nor
                             such other person is engaging in or intends to
                             engage in a distribution of the New Notes, and
                             (iii) neither the holder nor such other person has
                             an arrangement or understanding with any person to
                             participate in the distribution of the New Notes.
                             However, the Company has not sought, and does not
                             intend to seek, its own no-action letter, and there
                             can be no assurance that the Commission's staff
                             would make a similar determination with respect to
                             the Exchange Offer. See "The Exchange
                             Offer -- Purpose and Effect." Each broker-dealer
                             that receives New Notes for its own account in
                             exchange for Old Notes, where those Old Notes were
                             acquired by the broker-dealer as a result of its
                             market-making activities or other trading
                             activities, must acknowledge that it will deliver a
                             prospectus in connection with any resale of those
                             New Notes. See "Plan of Distribution."
 
Registration Rights
Agreement..................  The Old Notes were sold by the Company on February
                             20, 1997 in a private placement. In connection with
                             the sale, the Company entered into a Registration
                             Rights Agreement (the "Registration Rights
                             Agreement") with BT Securities Corporation, the
                             initial purchaser of the Old Notes (the "Initial
                             Purchaser"), providing for the Exchange Offer. See
                             "The Exchange Offer -- Purpose and Effect."
 
Expiration Date............  The Exchange Offer will expire at 5:00 P.M., New
                             York City time,                  , 1997, or such
                             later date and time to which it is extended.
 
Withdrawal Rights..........  The tender of Old Notes pursuant to the Exchange
                             Offer may be withdrawn at any time prior to 5:00
                             p.m., New York City time, on the Expiration Date.
                             Any Old Notes not accepted for exchange for any
                             reason will be returned without expense to the
                             tendering holder thereof as promptly as practicable
                             after the expiration or termination of the Exchange
                             Offer.
 
Conditions to the Exchange
Offer......................  The Exchange Offer is subject to certain customary
                             conditions, certain of which may be waived by the
                             Company. See "The Exchange Offer -- Conditions."
 
   
Procedures for Tendering
Old Notes..................  Each holder of Old Notes wishing to accept the
                             Exchange Offer must complete, sign and date the
                             Letter of Transmittal, or a copy thereof, in
                             accordance with the instructions contained herein
                             and therein, and mail or otherwise deliver the
                             Letter of Transmittal, or the copy, together with
                             the Old Notes and any other required documentation,
                             to the Exchange Agent at the address set forth
                             herein. Persons holding Old Notes through the
                             Depository Trust Company (the "DTC") and wishing to
                             accept the Exchange Offer must do so pursuant to
                             the DTC's Automated Tender Offer Program, by which
                             each tendering participant (as defined) will agree
                             to be bound by the Letter of Transmittal. By
                             executing or agreeing to be bound by the Letter of
                             Transmittal, each holder will represent to the
                             Company that, among other things, (i) any New Notes
                             to be received by it will be
    
                                        9
<PAGE>   13
 
                             acquired in the ordinary course of its business,
                             (ii) it has no arrangement with any person to
                             participate in the distribution of the New Notes
                             and (iii) it is not an "affiliate," as defined in
                             Rule 405 of the Securities Act, of the Company, or
                             if it is an affiliate, it will comply with the
                             registration and prospectus delivery requirements
                             of the Securities Act to the extent applicable. If
                             the holder is not a broker-dealer, it will be
                             required to represent that it is not engaged in,
                             and does not intend to engage in, the distribution
                             of the New Notes. If the holder is a broker-dealer
                             that will receive New Notes for its own account in
                             exchange for Notes that were acquired as a result
                             of market-making activities or other trading
                             activities, it will be required to acknowledge that
                             it will deliver a prospectus in connection with any
                             resale of such New Notes.
 
                             Pursuant to the Registration Rights Agreement, the
                             Company is required to file a registration
                             statement for a continuous offering pursuant to
                             Rule 415 under the Securities Act in respect of the
                             Old Notes if existing Commission interpretations
                             are changed such that the New Notes received by
                             holders in the Exchange Offer are not or would not
                             be, upon receipt, transferable by each such holder
                             (other than an affiliate of the Company) without
                             restriction under the Securities Act. See "The
                             Exchange Offer -- Purpose and Effect."
 
Acceptance of Old Notes and
  Delivery of New Notes....  The Company will accept for exchange any and all
                             Old Notes which are properly tendered in the
                             Exchange Offer prior to 5:00 p.m., New York City
                             time, on the Expiration Date. The New Notes issued
                             pursuant to the Exchange Offer will be delivered
                             promptly following the Expiration Date. See "The
                             Exchange Offer -- Terms on the Exchange Offer."
 
Exchange Agent.............  U.S. Trust Company of Texas, N.A., is serving as
                             Exchange Agent in connection with the Exchange
                             Offer.
 
Federal Income Tax
  Considerations...........  The exchange pursuant to the Exchange Offer will
                             not be a taxable event for federal income tax
                             purposes. See "Certain United States Federal Income
                             Tax Considerations."
 
Effect of Not Tendering....  Old Notes that are not tendered or that are
                             tendered but not accepted will, following the
                             completion of the Exchange Offer, continue to be
                             subject to the existing restrictions upon transfer
                             thereof. The Company will have no further
                             obligation to provide for the registration under
                             the Securities Act of such Old Notes.
 
                             TERMS OF THE NEW NOTES
 
Securities Offered.........  $277.0 million aggregate principal amount at
                             maturity of 12 3/4% Senior Discount Notes due 2009.
 
Maturity Date..............  February 1, 2009.
 
Interest Rate and Payment
Dates......................  Interest will not accrue or be payable on the Notes
                             prior to February 1, 2002. Thereafter interest will
                             accrue at a rate of 12 3/4% per annum and will be
                             payable semiannually on each February 1 and August
                             1, commencing August 1, 2002.
                                       10
<PAGE>   14
 
Optional Redemption........  The Notes will be redeemable at the option of the
                             Company, in whole or in part, at any time and from
                             time to time on or after February 1, 2002 at the
                             redemption prices set forth herein, plus, without
                             duplication, accrued and unpaid interest to the
                             redemption date. In addition, prior to February 1,
                             2001, the Company, at its option, may use the net
                             cash proceeds of one or more Public Equity
                             Offerings or Major Asset Sales to redeem up to 25%
                             of the aggregate principal amount at maturity of
                             the Notes at a redemption price of 112.75%;
                             provided, however, that after any such redemption,
                             there is outstanding at least 75% of the original
                             aggregate principal amount at maturity of the
                             Notes. See "Description of the New
                             Notes -- Optional Redemption."
 
   
Ranking....................  The New Notes will be general unsecured senior
                             obligations of the Company ranking senior in right
                             of payment to all existing and future subordinated
                             Indebtedness of the Company and pari passu in right
                             of payment with all other senior indebtedness of
                             the Company. As of March 31, 1997, on a pro forma
                             basis (i) after giving effect to the Completed
                             Transactions and the Financing and the application
                             of the net proceeds therefrom, there would have
                             been no Senior Debt of the Company outstanding and
                             approximately $293.1 million of Indebtedness of the
                             Company's subsidiaries, including current payables
                             and (ii) after giving further effect to the Pending
                             Transactions and their related financing, there
                             would have been no Senior Debt of the Company
                             outstanding and approximately $482.7 million of
                             Indebtedness of the Company's subsidi-aries,
                             including current payables. Existing and future
                             Indebtedness of the Company's subsidiaries is, or
                             will be, structurally senior to the New Notes.
                             Capstar Radio entered into the Existing Credit
                             Facility in February 1997, the Indebtedness under
                             which is secured by the assets of the Company's
                             subsidiaries (other than Capstar Radio and is
                             guaranteed by the Company. As of March 31, 1997, no
                             principal amount was outstanding under the Existing
                             Credit Facility. As of August 6, 1997 (the date on
                             which the Benchmark Acquisition was consummated),
                             $12.2 million in principal amount was outstanding
                             under the Existing Credit Facility and $21.7
                             million was available for borrowing thereunder. The
                             Company's guarantee of the Existing Credit Facility
                             constitutes Indebtedness that is pari passu with
                             the Notes. The Company expects to amend and Restate
                             the Existing Credit Facility in August 1997 to
                             provide for, among other things, borrowings of up
                             to $200.0 million.
    
 
Change of Control..........  Prior to February 1, 2002, upon the occurrence of a
                             Change of Control, the Company will have the option
                             to redeem the Notes in whole but not in part at a
                             redemption price equal to 100% of the Accreted
                             Value thereof plus the Applicable Premium. If a
                             Change of Control occurs after February 1, 2002 or
                             if the Company does not redeem the Notes as
                             provided in the immediately preceding sentence,
                             each holder of the Notes will have the option to
                             require the Company to redeem all or a portion of
                             such holder's Notes at a purchase price equal to
                             (i) 101% of the Accreted Value thereof on the
                             Change of Control Payment Date if the Change of
                             Control Payment Date is on or before February 1,
                             2002 and (ii) 101% of the principal amount at
                             maturity, plus accrued and unpaid interest, if any,
                             thereon to the purchase date if the Change of
                             Control Payment Date is after February 1, 2002.
                             There can be no assurance that the Company will
                             have the financial resources necessary to
                             repurchase the Notes upon a Change of Control or
                             that the Company would be able to obtain financing
                             for such purpose on
                                       11
<PAGE>   15
 
   
                             favorable terms, if at all. In addition, the
                             Existing Credit Facility restricts the Company's
                             ability to repurchase the Notes, including pursuant
                             to a Change of Control Offer (as defined). A Change
                             of Control would result in a default under the
                             Existing Credit Facility. In addition, the
                             Certificate of Designation (the "Certificate of
                             Designation") governing the Company's 12% Senior
                             Exchangeable Preferred Stock (the "Senior
                             Exchangeable Preferred Stock"), the indenture (the
                             "Existing Capstar Radio Indenture") governing
                             Capstar Radio's 13 1/4% Senior Subordinated Notes
                             due 2003 (the "Existing Capstar Radio Notes") and
                             the indenture (the "New Capstar Radio Indenture"
                             and collectively with the Existing Capstar Radio
                             Indenture, the "Capstar Radio Indentures")
                             governing Capstar Radio's 9 1/4% Senior
                             Subordinated Notes due 2007 (the "New Capstar Radio
                             Notes" and collectively with the Existing Capstar
                             Radio Notes, the "Capstar Radio Notes"), have
                             provisions relating to the change of control of the
                             Company, in the case of the Senior Exchangeable
                             Preferred Stock, and Capstar Radio, in the case of
                             the Capstar Radio Notes, that would require the
                             repurchase of the Senior Exchangeable Preferred
                             Stock and the Capstar Radio Notes. A "Change of
                             Control" means the occurrence of one or more of the
                             following events: (i) any sale, lease, exchange or
                             other transfer (in one transaction or a series of
                             related transactions) of all or substantially all
                             of the assets of the Company to any person or group
                             of related persons for purposes of Section 13(d) of
                             the Securities Exchange Act of 1934 (the "Exchange
                             Act") (a "Group") (whether or not otherwise in
                             compliance with the provisions of the Notes
                             Indenture), other than to Hicks Muse, any of its
                             affiliates (excluding Chancellor), officers and
                             directors or R. Steven Hicks (the "Permitted
                             Holders"); or (ii) a majority of the Board of
                             Directors of the Company shall consist of Persons
                             (as defined) who are not Continuing Directors (as
                             defined); or (iii) the acquisition by any Person or
                             Group (other than the Permitted Holders) of the
                             power, directly or indirectly, to vote or direct
                             the voting of securities having more than 50% of
                             the ordinary voting power for the election of
                             directors of the Company. Certain transactions,
                             including recapitalizations or transactions
                             resulting in a change in ownership or the issuance
                             of substantial additional indebtedness, would not
                             constitute a Change of Control for purposes of the
                             Notes Indenture. See "Risk Factors -- Change of
                             Control," "Description of Capital Stock,"
                             "Description of Other Indebtedness" and
                             "Description of the New Notes -- Change of
                             Control."
    
 
Original Issue Discount....  For federal income tax purposes, the Notes will be
                             treated as having been issued with "original issue
                             discount" equal to the difference between the issue
                             price of the Notes and the stated redemption price
                             at maturity. Each holder of a Note will be required
                             to include in gross income for federal income tax
                             purposes a portion of such original issue discount
                             in advance of receipt of cash payments on the Notes
                             to which the income is attributable, even though no
                             cash payments will be received until February 1,
                             2002. See "Risk Factors -- Original Issue Discount"
                             and "Certain Federal Income Tax Considerations."
 
Certain Restrictive
Provisions.................  The Notes Indenture contains restrictive provisions
                             that, among other things, limit the ability of the
                             Company and its subsidiaries to incur additional
                             Indebtedness, pay dividends or make certain other
                             restricted payments, sell or swap assets, enter
                             into certain transactions with affiliates or merge
                             or consolidate with or sell all or substantially
                             all of their assets to any other person. See
                             "Description of the New Notes."
                                       12
<PAGE>   16
 
                                 THE FINANCING
 
   
     The Company received proceeds of approximately $94.8 million, net of $5.2
million of the initial purchasers' discount and estimated fees and expenses,
from the Company's issuance of 1,000,000 shares of its Senior Exchangeable
Preferred Stock, which was consummated on June 17, 1997 (the "Preferred Stock
Offering"). Concurrently with consummation of the GulfStar Merger, Capstar
Broadcasting received $75.0 million from the Hicks Muse GulfStar Equity
Investment and $11.1 million from the Capstar BT Equity Investment (as defined),
of which $30.9 million was used by Capstar Broadcasting to redeem preferred
stock of GulfStar (the "Preferred Stock Redemption") and the remaining $55.2
million was contributed as equity by Capstar Broadcasting to the Company. The
Company has contributed $150.0 million to Capstar Radio (consisting of $44.1
million of the Hicks Muse GulfStar Equity Investment, the Capstar BT Equity
Investment of $11.1 million and $94.8 million in net proceeds from the Preferred
Stock Offering). Concurrently with the Preferred Stock Offering, Capstar Radio
received proceeds of approximately $191.5 million, net of $8.5 million of the
initial purchasers' discount and estimated fees and expenses, from Capstar
Radio's issuance of $200.0 million in aggregate principal amount of its New
Capstar Radio Notes (the "Capstar Radio Notes Offering"). The Preferred Stock
Offering, the Capstar Radio Notes Offering, the Hicks Muse GulfStar Equity
Investment and the Capstar BT Equity Investment are collectively referred to
herein as the "Financing."
    
 
                                  RISK FACTORS
 
   
     See "Risk Factors" for a discussion of certain factors that should be
considered in evaluating an investment in the New Notes.
    
                                       13
<PAGE>   17
 
                       SUMMARY HISTORICAL FINANCIAL DATA
 
   
     The following table presents summary historical financial data of the
Company and its predecessor Commodore for the periods indicated. The following
financial information should be read in conjunction with the Financial
Statements of the Company and Commodore and the related notes included elsewhere
in this Prospectus.
    
 
<TABLE>
<CAPTION>
                                                                                          THE                          THE
                                                    COMMODORE                           COMPANY       COMMODORE      COMPANY
                               ----------------------------------------------------   ------------   -----------   -----------
                                                                        JANUARY 1,    OCTOBER 17,          THREE MONTHS
                                      YEARS ENDED DECEMBER 31,            1996 --       1996 --           ENDED MARCH 31,
                               --------------------------------------   OCTOBER 16,   DECEMBER 31,   -------------------------
                                1992       1993      1994      1995       1996(1)       1996(2)        1996(3)       1997(4)
                               -------   --------   -------   -------   -----------   ------------   -----------   -----------
                                                                   (DOLLARS IN THOUSANDS)            (UNAUDITED)   (UNAUDITED)
<S>                            <C>       <C>        <C>       <C>       <C>           <C>            <C>           <C>
OPERATING DATA:
  Net revenue................  $17,961   $ 19,798   $26,225   $30,795    $ 31,957      $  10,303       $  7,416     $  14,107
  Station operating
    expenses.................   12,713     13,509    16,483    19,033      21,291          6,283          5,375        10,356
  Depreciation and
    amortization.............    1,676      1,129     2,145     1,926       2,158          1,331            480         2,389
  Corporate expenses.........    1,602      2,531     2,110     2,051       1,757            601            466         1,424
  Other operating
    expenses(5)..............       --      1,496     2,180     2,007      13,834            744             --            --
  Operating income (loss)....    1,970      1,133     3,307     5,778      (7,083)         1,344          1,095           (62)
  Interest expense...........    4,614      4,366     3,152     7,806       8,861          5,035          2,452         6,792
  Net loss...................   (2,580)    (3,782)     (527)   (2,240)    (17,836)        (3,756)        (1,436)       (7,471)
OTHER DATA:
  Broadcast cash flow(6).....  $ 5,248   $  6,289   $ 9,742   $11,762    $ 10,666      $   4,020       $  2,041     $   3,751
  Broadcast cash flow
    margin(6)................     29.2%      31.8%     37.1%     38.2%       33.4%          39.0%          27.5%         26.6%
  EBITDA(7)..................  $ 3,646   $  3,758   $ 7,632   $ 9,711    $  8,909      $   3,419       $  1,575     $   2,327
  Cash flows related to:(8)
    Operating activities.....     (406)       477     4,061     1,245       1,990            (49)         1,891           409
    Investing activities.....     (458)   (10,013)      (50)   (4,408)    (34,358)      (127,372)       (15,798)     (129,389)
    Financing activities.....      951      9,377    (2,855)   12,013      26,724        132,449          8,103       136,977
  Cash interest expense(9)...    4,408      4,218     2,932     5,132       5,545          2,627          1,454         3,926
  Capital expenditures.......      371        333       623       321         449            808            124           916
  Deficiency of earnings to
    fixed charges(10)........    2,998      3,743       918     1,908      17,703          3,756          1,409         6,827
BALANCE SHEET DATA (AT END OF PERIOD):
  Cash and cash equivalents........................................................................................ $  13,025
  Intangible and other assets, net.................................................................................   358,891
  Total assets.....................................................................................................   444,100
  Long-term debt, including current portion........................................................................   229,955
  Total stockholders' equity.......................................................................................   140,898
</TABLE>
 
- ---------------
 (1) The historical financial data set forth includes the results of operations
     of Commodore from January 1, 1996 through October 16, 1996, the date of the
     Commodore Acquisition.
 (2) The historical financial data set forth includes the results of operations
     of the Company from October 17, 1996 through December 31, 1996.
 (3) The historical financial data set forth includes the results of operations
     of Commodore from January 1, 1996 through March 31, 1996.
 (4) The historical financial data set forth includes the results of operations
     of the Company from January 1, 1997 through March 31, 1997 and balance
     sheet data as of March 31, 1997.
 (5) Other operating expenses consist of separation compensation in 1993 and
     long-term incentive compensation under restructured employment agreements
     with Commodore's former President and Chief Executive Officer and its
     former Chief Operating Officer in 1994 and 1995. In the period ended
     October 16, 1996, it consists of merger related compensation charges in
     connection with the Commodore Acquisition and in the period ended December
     31, 1996, it includes compensation charges in connection with certain
     warrants issued to the President and Chief Executive Officer of the
     Company. Such expenses are non-cash and/or are not expected to recur.
 (6) Broadcast cash flow consists of operating income before depreciation,
     amortization, corporate expenses and other operating expenses. Although
     broadcast cash flow is not a measure of performance calculated in
     accordance with generally accepted accounting principles ("GAAP"),
     management believes that it is useful to an investor in evaluating the
     Company because it is a measure widely used in the broadcast industry to
     evaluate a radio company's operating performance. See "Glossary of Certain
     Terms and Market and Industry Data."
 (7) EBITDA consists of operating income before depreciation, amortization and
     other operating expenses. Although EBITDA is not a measure of performance
     calculated in accordance with GAAP, management believes that it is useful
     to an investor in evaluating the Company because it is a measure widely
     used in the broadcast industry to evaluate a radio company's operating
     performance. See "Glossary of Certain Terms and Market and Industry Data."
 (8) Cash flows related to operating activities, investing activities and
     financing activities are derived from the related statement of cash flows
     and are prepared in accordance with GAAP.
 (9) Cash interest expense excludes non-cash amortization of deferred finance
     costs, discounts to initial purchases, and interest on the Notes.
(10) For purposes of this calculation, "earnings" consist of income (loss)
     before income taxes and fixed charges, and "fixed charges" consist of
     interest, amortization of deferred financing costs and the component of
     rental expense believed by management to be representative of the interest
     factor thereon. Preferred stock dividends and accretion are included in
     fixed charges where appropriate.
                                       14
<PAGE>   18
 
                        SUMMARY PRO FORMA FINANCIAL DATA
 
   
     The following table presents summary pro forma financial data of the
Company as of and for the twelve months ended March 31, 1997. The pro forma
summary operating data reflects adjustments to the summary historical financial
data of the Company and its predecessor, Commodore, to illustrate the effects of
the following, as if each had occurred on January 1, 1996: (i) the Completed
Transactions and their related financing, including the Financing; and (ii) the
Pending Transactions and their related financing, including the foregoing
transactions. The pro forma balance sheet data at March 31, 1997 have been
prepared as if any such transaction not completed by March 31, 1997 occurred on
that date. The summary pro forma financial data are not necessarily indicative
of either future results of operations or the results that would have occurred
if those transactions had been consummated on the indicated dates. The following
financial information should be read in conjunction with the Financial
Statements, the Pro Forma Financial Information and, in each case, the related
notes included elsewhere in this Prospectus.
    
 
   
<TABLE>
<CAPTION>
                                                                    TWELVE MONTHS ENDED
                                                                      MARCH 31, 1997
                                                              -------------------------------
                                                                PRO FORMA
                                                              FOR COMPLETED
                                                              TRANSACTIONS
                                                                 AND THE
                                                                FINANCING        PRO FORMA(1)
                                                              -------------      ------------
                                                                  (DOLLARS IN THOUSANDS)
<S>                                                           <C>                <C>
OPERATING DATA:
  Net revenue...............................................    $190,475          $  296,559
  Station operating expenses................................     137,759             214,438
  Depreciation and amortization.............................      25,745              40,469
  Corporate expenses........................................       8,862              14,581
  Other operating expenses..................................       9,815              10,165
  Operating income..........................................       8,294              16,906
  Interest expense..........................................      50,252              65,128
  Net income (loss).........................................     (23,223)            (29,308)
OTHER DATA:
  Broadcast cash flow(3)....................................    $ 52,716          $   82,121(2)
  Broadcast cash flow margin(3).............................        27.7%               27.7%
  EBITDA(4).................................................    $ 43,854          $   67,540(2)
  Cash interest expense(5)..................................      42,661              57,537
  Deficiency of earnings to fixed charges(6)................      22,035              48,770
BALANCE SHEET DATA (AT END OF PERIOD):
  Cash and cash equivalents.................................    $  9,137          $    1,837
  Intangible and other assets, net..........................     685,552           1,085,959
  Total assets..............................................     834,691           1,279,675
  Long-term debt, including current portion(7)..............     429,167             615,113
  Senior exchangeable preferred stock.......................      94,750              94,750
  Total stockholders' equity(7).............................     219,344             431,288
</TABLE>
    
 
- ---------------
 
   
(1) Gives effect to the Completed Transactions, the Pending Transactions and the
    financing of each of the foregoing, including the Financing.
    
 
   
(2) The pro forma financial results exclude the effects of estimated cost
    savings resulting from the Completed Transactions and the Pending
    Acquisitions. On a pro forma basis, assuming the consummation of such
    transactions, including related cost savings as if they had occurred on
    January 1, 1996, broadcast cash flow and EBITDA would have been $93.9
    million and $85.0 million, respectively, for the twelve-month period ended
    March 31, 1997. The Company expects to realize approximately $11.8 million
    of estimated cost savings resulting from the elimination of redundant
    operating expenses arising from such transactions, including elimination of
    certain management positions, the consolidation of facilities and new rates
    associated with revised vendor contracts and savings related to automation
    of certain station operations. In addition, the Company expects to realize
    approximately $5.7 million of cost savings, on a pro forma basis, resulting
    from the elimination of certain corporate overhead functions, net of
    increased costs associated with the implementation of the Company's
    corporate management structure. Corporate cost savings reflect the expected
    level of annual corporate expenditures arising from such transactions. The
    Company anticipates that corporate expenses will increase upon consummation
    of additional acquisitions. There can be no assurances that any operating or
    corporate cost savings will be achieved.
    
 
(3) Broadcast cash flow consists of operating income before depreciation,
    amortization, corporate expenses and other operating expenses. Although
    broadcast cash flow is not a measure of performance calculated in accordance
    with GAAP, management believes that it is useful to an investor in
    evaluating the Company because it is a measure widely used in the broadcast
    industry to evaluate a radio company's operating performance. See "Glossary
    of Certain Terms and Market and Industry Data."
                                       15
<PAGE>   19
 
(4) EBITDA consists of operating income before depreciation, amortization and
    other operating expenses. Although EBITDA is not a measure of performance
    calculated in accordance with GAAP, management believes that it is useful to
    an investor in evaluating the Company because it is a measure widely used in
    the broadcast industry to evaluate a radio company's operating performance.
    See "Glossary of Certain Terms and Market and Industry Data."
 
(5) Cash interest expense excludes non-cash amortization of deferred finance
    costs, discounts to initial purchasers, and interest on the Notes.
 
(6) For purposes of this calculation, "earnings" consist of income (loss) before
    income taxes and fixed charges, and "fixed charges" consist of interest,
    amortization of deferred financing costs and the component of rental expense
    believed by management to be representative of the interest factor thereon.
    Preferred stock dividends and accretion are included in fixed charges where
    appropriate.
 
   
(7) The Company anticipates that it will fund the Pending Acquisitions with
    indebtedness, rather than capital stock, to the fullest extent then
    permitted under the debt incurrence covenants contained in the Certificate
    of Designation, the Indentures (as defined) and the Credit Facilities. As a
    result, the Company expects the actual amount of indebtedness incurred in
    connection with the Pending Acquisitions to exceed the amount assumed for
    purposes of the Pro Forma Financial Information. The Company expects to fund
    additional amounts needed to consummate the Pending Acquisitions through a
    combination of (i) additional debt capacity resulting from cash flow growth
    and (ii) an additional $50.0 million equity investment in Capstar
    Broadcasting by HM Fund III and its affiliates.
    
                                       16
<PAGE>   20
 
                                  RISK FACTORS
 
     This Prospectus contains forward-looking statements. The words
"anticipate," "believe," "expect," "plan," "intend," "estimate," "project,"
"will," "could," "may" and similar expressions are intended to identify
forward-looking statements. Such statements reflect the Company's current views
with respect to future events and financial performance and involve risks and
uncertainties, including without limitation the risks described in "Risk
Factors." Should one or more of these risks or uncertainties occur, or should
underlying assumptions prove incorrect, actual results may vary materially and
adversely from those anticipated, believed, expected, planned, intended,
estimated, projected or otherwise indicated. Investors should carefully consider
the following risk factors, in addition to the other information contained in
this Prospectus, before exchanging the Old Notes for New Notes.
 
RISKS OF ACQUISITION STRATEGY
 
   
     The Company intends to pursue growth through the acquisition of radio
broadcasting companies, radio station groups and individual radio stations in
mid-sized markets. The Company cannot predict whether it will be successful in
pursuing such acquisition opportunities or what the consequences would be of any
acquisitions. The Company is currently evaluating certain acquisitions; however,
other than as described in "The Acquisitions," the Company currently has no
binding commitments to acquire any specific business or other material assets.
The Company must obtain additional financing to consummate the Pending
Acquisitions and there can be no assurance that such financing will be available
to the Company on terms acceptable to its management or at all. Consummation of
the Pending Acquisitions is subject to various conditions, including FCC and
other regulatory approval. No assurances can be given that any or all of the
Pending Acquisitions will be consummated or that, if completed, they will be
successful. The Company's acquisition strategy involves numerous risks,
including difficulties in the integration of operations and systems and the
management of a large and geographically diverse group of stations, the
diversion of management's attention from other business concerns and the
potential loss of key employees of acquired stations. There can be no assurance
that the Company's management will be able to manage effectively the resulting
business or that such acquisitions will benefit the Company. Depending upon the
nature, size and timing of future acquisitions, the Company may be required to
raise additional financing in addition to the financing necessary to consummate
the Pending Acquisitions. There can be no assurance that such financing will be
permitted under the Notes Indenture, the Certificate of Designation, the
indenture governing the Company's 12% Subordinated Exchange Debentures due 2009
(the "Exchange Debentures") issuable in exchange for the Senior Exchangeable
Preferred Stock under certain circumstances (the "Exchange Indenture" and
together with the Notes Indenture, the "Capstar Indentures"), the Capstar Radio
Indentures (the Capstar Indentures together with the Capstar Radio Indentures,
the "Indentures"), the Existing Credit Facility or any other loan agreements to
which the Company, Capstar Radio or Capstar Broadcasting may become a party,
including the New Credit Facility. Moreover, there can be no assurances that
such additional financing will be available to the Company on terms acceptable
to its management or at all. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations -- Liquidity and Capital
Resources."
    
 
SUBSTANTIAL LEVERAGE
 
   
     The Company has, and after giving effect to the Pending Transactions and
the financing thereof (including the Financing) and the application of the net
proceeds therefrom, will continue to have consolidated indebtedness that is
substantial in relation to its stockholders' equity. As of March 31, 1997, on a
pro forma basis after giving effect to the Completed Transactions and the
related financing thereof (including the Financing), as if each had occurred on
January 1, 1996, the Company would have had outstanding, on a consolidated
basis, long-term indebtedness (including current portions) of approximately
$429.2 million and stockholders' equity of approximately $219.3 million and,
after giving further effect to the Pending Transactions and their related
financing, the Company would have had outstanding, on a consolidated basis,
long-term indebtedness (including current portions) of approximately $615.1
million and stockholders' equity of approximately $431.3 million. See
"Capitalization," "Unaudited Pro Forma Financial Information" and "Management's
Discussion and Analysis of Financial Condition and Results of
Operations -- Liquidity and Capital Resources." The Indentures, the Certificate
of Designation and the Credit Facilities limit, or will limit, the incurrence of
additional indebtedness
    
 
                                       17
<PAGE>   21
 
by the Company and its subsidiaries, in each case subject to certain significant
exceptions. See "Description of Capital Stock," "Description of Other
Indebtedness" and "Description of the New Notes."
 
   
     The level of the Company's indebtedness could have several important
consequences to the holders of the New Notes, including, but not limited to, the
following: (i) a substantial portion of the Company's cash flow from operations
will be dedicated to debt service and will not be available for other purposes;
(ii) the Company's ability to obtain additional financing for working capital,
capital expenditures, acquisitions, general corporate or other purposes may be
impaired in the future; (iii) certain of the Company's borrowings will be at
variable rates of interest (including the borrowings under the Credit
Facilities), which will expose the Company to the risk of increased interest
rates; (iv) the Company's leveraged position and the covenants contained in the
Indentures, the Certificate of Designation and the Credit Facilities could limit
the Company's ability to compete, expand and make capital improvements; and (v)
the Company's level of indebtedness could make it more vulnerable to economic
downturns, limit its ability to withstand competitive pressures and reduce its
flexibility in responding to changing business and economic conditions. As of
March 31, 1997, none of the Company's indebtedness was subject to variable rates
of interest. See "Description of Capital Stock," "Description of Other
Indebtedness" and "Description of the New Notes."
    
 
     The Company's ability to satisfy its debt obligations (including the Notes)
will depend upon its future financial and operating performance, which, in turn,
is subject to prevailing economic conditions and financial, business and other
factors, certain of which are beyond its control. If the Company's cash flow and
capital resources are insufficient to fund its debt service obligations, the
Company may be forced to reduce or delay planned expansion and capital
expenditures, sell assets, obtain additional equity capital or restructure its
debt. There can be no assurance that the Company's operating results, cash flow
and capital resources will be sufficient for payment of its indebtedness in the
future. In the absence of such operating results and resources, the Company
could face substantial liquidity problems and might be required to dispose of
material assets or operations to meet its debt service and other obligations,
and there can be no assurance as to the timing of such sales or the proceeds
that the Company could realize therefrom or that such sales can be effected on
terms satisfactory to the Company or at all. See "Management's Discussion and
Analysis of Results of Operations and Financial Condition -- Liquidity and
Capital Resources" and "Description of Other Indebtedness."
 
LIMITED OPERATING HISTORY; HISTORY OF NET LOSSES; MANAGEMENT OF GROWTH
 
   
     The Company began operations in October 1996 and, consequently, has a
limited operating history upon which investors may base their evaluation of the
Company's performance. The Company has grown and expects to continue to grow
very rapidly through acquisitions, which will place significant demands on its
administrative, operational and financial resources. The Company had a net loss
of $3.8 million for the period from October 17, 1996 through December 31, 1996
and Commodore, the Company's predecessor, has had a net loss for each fiscal
year since its inception in 1980. There can be no assurance that the Company
will become profitable. The Company's future performance and profitability will
depend in part on its ability to make additional radio station acquisitions in
mid-sized markets, to integrate successfully the operations and systems of
acquired radio stations and radio groups, to hire additional personnel, and to
implement necessary enhancements to its management systems to respond to changes
in its business. The inability of the Company to do any of the foregoing could
have a material adverse effect on the Company. See "Business."
    
 
   
     The Company incurred or assumed, and will incur or assume, substantial
indebtedness to finance the Completed Transactions and the Pending Transactions
for which it has, and will continue to have, significant debt service
requirements. In addition, the Company has, and will continue to have,
significant charges for depreciation and amortization expense related to the
fixed assets and intangibles acquired, or to be acquired, in its acquisitions.
See "Certain Transactions." Consequently, the Company expects that, for the
foreseeable future as it pursues its acquisition strategy, it will report net
losses substantially in excess of those experienced historically, which will
result in decreases in stockholders' equity.
    
 
                                       18
<PAGE>   22
 
HOLDING COMPANY STRUCTURE; LIMITATIONS ON ACCESS TO CASH FLOW OF THE COMPANY'S
SUBSIDIARIES
 
   
     The Company conducts its business through its subsidiaries and has no
operations of its own. The sole operating assets of the Company are all of the
shares of capital stock of Capstar Radio, which in turn, directly owns the
capital stock of Southern Star, Atlantic Star, GulfStar, Pacific Star and
Central Star which in turn, directly or indirectly, own the capital stock of the
Company's other operating subsidiaries. Consequently, the Company's sole source
of cash from which to make payments on the Notes will be dividends distributed
or other payments made to it by its subsidiaries. The Capstar Radio Indentures
restrict the ability of Capstar Radio to pay dividends or make other restricted
payments to the Company. Except as permitted under the Indentures, the
Certificate of Designation, and the Credit Facilities, the Company's
subsidiaries may not incur additional indebtedness. Furthermore, the Company's
subsidiaries are legally distinct from the Company and have no obligation,
contingent or otherwise, to pay amounts due pursuant to the Notes or to make any
funds available for such payments. The ability of the Company's subsidiaries to
make such funds available, whether through dividends or other distributions,
will be subject to applicable corporate and other laws and regulations and to
the terms of agreements to which such subsidiaries are or become subject. All of
the subsidiaries of Capstar Radio are guarantors of the Existing Capstar Radio
Notes. Capstar Radio is, or will be, the borrower under the Credit Facilities
and all of the subsidiaries of the Company, other than Capstar Radio, are, or
will be, guarantors under the Credit Facilities. Capstar Radio and such
subsidiaries also granted security interests in substantially all of their
assets in which a security interest may lawfully be granted to secure their
indebtedness under the Credit Facilities. As a result of these factors, the
Notes are effectively subordinated to all liabilities of the Company's
subsidiaries. As of March 31, 1997, on a pro forma basis after giving effect to
the Completed Transactions and their related financing, including the Financing,
as if each had occurred on January 1, 1996, the total liabilities of the
Company's subsidiaries would have been approximately $329.4 million and, after
giving further effect to the Pending Transactions and their related financing,
the total liabilities of the Company's subsidiaries would have been
approximately $562.4 million. As of March 31, 1997, on a pro forma basis (i)
after giving effect to the Completed Transactions and the Financing and the
application of the net proceeds therefrom, there would have been no Senior Debt
of the Company outstanding and approximately $293.1 million of Indebtedness of
the Company's subsidiaries, including current payables and (ii) after giving
further effect to the Pending Transactions and their related financing, there
would have been no Senior Debt of the Company outstanding and approximately
$482.7 million of Indebtedness of the Company's subsidiaries, including current
payables. The difference as of March 31, 1997 between total liabilities and
Indebtedness of the Company's subsidiaries is comprised principally of deferred
tax liabilities and noncurrent compensation liabilities.
    
 
RESTRICTIONS IMPOSED BY TERMS OF INDEBTEDNESS
 
   
     The Indentures, the Certificate of Designation and the Credit Facilities
contain, or will contain, certain covenants that restrict, among other things,
the ability of the Company and its subsidiaries to incur additional
indebtedness, issue preferred stock, incur liens, pay dividends or make certain
other restricted payments, consummate certain asset sales, enter into certain
transactions with affiliates, merge or consolidate with any other person or
sell, assign, transfer, lease, convey or otherwise dispose of all or
substantially all of the assets of the Company and its subsidiaries. The Credit
Facilities also require, or will require, the Company's subsidiaries to maintain
specified financial ratios and to satisfy certain financial condition tests. The
ability of the Company's subsidiaries to meet those financial ratios and
financial condition tests can be affected by events beyond their control, and
there can be no assurance that the Company's subsidiaries will meet those tests.
A breach of any of these covenants could result in a default under the Credit
Facilities and/or the Indentures. Upon an event of default under the Credit
Facilities or the Indentures, the lenders thereunder could elect to declare all
amounts outstanding thereunder, together with accrued interest, to be
immediately due and payable. In the case of the Credit Facilities, if Capstar
Radio were unable to repay those amounts, the lenders thereunder could proceed
against the collateral granted to them to secure that indebtedness. If the
indebtedness under the Credit Facilities were to be accelerated, there can be no
assurance that the assets of the Company would be sufficient to repay in full
and/or redeem such indebtedness, the Notes, the other indebtedness of the
Company and its subsidiaries, and the Senior Exchangeable Preferred Stock. See
"Description of Capital Stock," "Description of Other Indebtedness" and
"Description of the New Notes."
    
 
                                       19
<PAGE>   23
 
COMPETITION; BUSINESS RISKS
 
     Radio broadcasting is a highly competitive business. The Company's radio
stations, now owned or to be acquired upon completion of the Pending
Acquisitions, compete for audiences and advertising revenues within their
respective markets directly with other radio stations, as well as with other
media, such as newspapers, magazines, cable television, outdoor advertising and
direct mail. In addition, certain of the Company's stations compete, and in the
future other of the Company's stations may compete, with groups of two or more
stations operated by a single operator. Audience ratings and market shares are
subject to change and any adverse change in a particular market could have a
material adverse effect on the revenue of stations located in that market. While
the Company already competes with other stations with comparable programming
formats in many of its markets, if another radio station in the market were to
convert its programming format to a format similar to one of the Company's
stations, if a new station were to adopt a competitive format, or if an existing
competitor were to strengthen its operations, the Company's stations could
suffer a reduction in ratings and/or advertising revenue and could require
increased promotional and other expenses. The Telecom Act facilitates the entry
of other radio broadcasting companies into the markets in which the Company
operates or may operate in the future. Some of such companies may be larger and
have more financial resources than the Company. Future operations are further
subject to many variables which could have a material adverse effect upon the
Company's financial performance. These variables include economic conditions,
both generally and relative to the radio broadcasting industry; shifts in
population and other demographics; the level of competition for advertising
dollars with other radio stations, television stations and other entertainment
and communications media; fluctuations in operating costs; technological changes
and innovations; changes in labor conditions; and changes in governmental
regulations and policies and actions of federal regulatory bodies, including the
United States Department of Justice ("DOJ"), the Federal Trade Commission (the
"FTC") and the FCC. Although the Company believes that substantially all of its
radio stations, now owned or to be acquired upon completion of the Pending
Acquisitions, are positioned to compete effectively in their respective markets,
there can be no assurance that any such station will be able to maintain or
increase its current audience ratings and advertising revenues. See
"Business -- Competition; Changes in the Broadcasting Industry."
 
     Radio broadcasting is also subject to competition from new media
technologies that are being developed or introduced, such as the delivery of
audio programming by cable television systems and the introduction of digital
audio broadcasting ("DAB"). DAB may deliver by satellite to nationwide and
regional audiences multi-channel, multi-format digital radio services with sound
quality equivalent to compact discs. The Company cannot predict the effect, if
any, that any such new technologies may have on the radio broadcasting industry
or the Company. See "Business -- Competition; Changes in the Broadcasting
Industry."
 
CONTROL OF THE COMPANY; RESTRICTIONS ON CHANGE IN CONTROL
 
     Thomas O. Hicks beneficially owns 100% of the outstanding capital stock of
Capstar Broadcasting through his controlling interest in Hicks Muse and certain
stockholders agreements. See "Certain Transactions." As a result, Thomas O.
Hicks is able to control the vote on the election of the Board of Directors of
Capstar Broadcasting and, therefore, is able to direct the management and
policies of the Company. The interests of Thomas O. Hicks may differ from the
interests of holders of the Notes. See "Management," "Security Ownership of
Certain Beneficial Owners" and "Description of Capital Stock."
 
     The Communications Act and certain regulations of the FCC require the prior
consent of the FCC to any change of control of the Company. See "-- Governmental
Regulation of Broadcasting Industry" and "Business -- Federal Regulation of
Radio Broadcasting."
 
DEPENDENCE ON KEY PERSONNEL
 
     The Company's business depends upon the continued efforts, abilities and
expertise of its executive officers and other key employees, including R. Steven
Hicks, the Company's Chief Executive Officer and Chairman of the Board. Capstar
Broadcasting has, or will have, employment agreements with several of the
Company's key employees, including R. Steven Hicks, Paul D. Stone, the Company's
Executive Vice President and Chief Financial Officer, and William S. Banowsky,
Jr., the Company's Executive Vice President and General Counsel.
 
                                       20
<PAGE>   24
 
Capstar Broadcasting and its subsidiaries have or will enter into employment
agreements with the presidents and chief executive officers of the Company's
five regions and the Managing Directors of Capstar Radio. The Company believes
that the loss of any of these individuals could have a material adverse effect
on the Company. See "Management."
 
CONFLICT OF INTEREST
 
   
     Thomas O. Hicks, a director of Capstar Broadcasting and the Company,
beneficially owns 100% of the outstanding capital stock of Capstar Broadcasting.
Thomas O. Hicks is the President and a director of HM2/Chancellor Holdings, Inc.
("HM2/Chancellor"), which through its subsidiaries, including Chancellor, holds
attributable interests in radio stations in various markets in the States of
California, Florida, Minnesota, New York, Ohio, Arizona, Colorado, Georgia,
Pennsylvania and Washington, D.C. and, upon completion of Chancellor's pending
acquisitions and merger with Evergreen Media Corporation, will have attributable
interests in radio stations in four additional states, including Illinois,
Massachusetts, Michigan and Texas. Thomas O. Hicks is also the President, Chief
Executive Officer, Chief Operating Officer and 100% stockholder of HM3/Sunrise,
Inc. ("HM3/Sunrise"), which through subsidiaries owns television stations in
California, New York and Michigan and is seeking to acquire an attributable
interest in a television station in Ohio. Eric C. Neuman is a director of
Capstar Broadcasting, the Vice President and Secretary of HM2/Chancellor, and
the Vice President of HM3/Sunrise. Thomas O. Hicks and Eric C. Neuman may in the
future acquire interests in, manage or otherwise control other radio or
television stations or other entertainment and communications media.
Accordingly, Thomas O. Hicks and Eric C. Neuman will not expend all of their
professional time on behalf of the Company. See "Management" and "Security
Ownership of Certain Beneficial Owners."
    
 
     Directors and executive officers of Capstar Broadcasting who are also
directors and executive officers of HM2/Chancellor and HM3/Sunrise may have
conflicts of interest with respect to matters potentially or actually involving
or affecting the Company and HM2/Chancellor or HM3/Sunrise, such as
acquisitions, operations, financings and other corporate opportunities that may
be suitable for both Capstar Broadcasting and HM2/Chancellor or HM3/Sunrise. To
the extent that such opportunities arise, such directors and executive officers
may consult with their legal advisors and make determinations with respect to
such opportunities after consideration of a number of factors, including whether
such opportunities are presented to any such director or executive officer in
his capacity as a director or executive officer of Capstar Broadcasting or its
subsidiaries, whether such opportunities are consistent with Capstar
Broadcasting's strategic objectives and whether Capstar Broadcasting will be
able to undertake or benefit from such opportunities. In addition,
determinations may be made by Capstar Broadcasting's Board of Directors, when
appropriate, by a vote of the disinterested directors only. No assurances can be
given that such disinterested director approval will be sought or that any such
conflicts will be resolved in favor of the Company.
 
GOVERNMENTAL REGULATION OF BROADCASTING INDUSTRY
 
     The broadcasting industry is subject to extensive federal regulation that,
among other things, requires approval by the FCC for the issuance, renewal,
transfer of control and assignment of broadcasting station operating licenses
and limits the number of broadcasting properties that the Company may acquire in
any market. Additionally, the Communications Act and FCC rules impose
limitations on alien ownership and voting of the capital stock of the Company.
The Telecom Act creates significant new opportunities for broadcasting companies
but also creates uncertainties as to how the FCC and the courts will enforce and
interpret the Telecom Act.
 
     In addition, the number of radio stations the Company may acquire in any
market is limited by FCC rules and may vary depending upon whether the interests
in other radio stations or certain other media properties of certain individuals
affiliated with the Company are attributable to those individuals under FCC
rules. Moreover, under the FCC's cross-interest policy, the FCC in certain
instances may prohibit one party from acquiring an attributable interest in one
media outlet and a substantial non-attributable economic interest in another
media outlet in the same market, thereby prohibiting a particular acquisition by
the Company.
 
     The FCC generally applies its ownership limits to "attributable" interests
held by an individual, corporation, partnership or other association. The
interests of the Company's officers, directors and majority stockholder are
 
                                       21
<PAGE>   25
 
generally attributable to the Company. Certain of the Company's officers and
directors have attributable broadcast interests, which will limit the number of
radio stations that the Company may acquire or own in any market in which such
officers or directors hold or acquire attributable broadcast interests.
 
     The Company is a wholly-owned subsidiary of Capstar Broadcasting. Capstar
Broadcasting's Certificate of Incorporation restricts the ownership, voting and
transfer of Capstar Broadcasting's capital stock in accordance with the
Communications Act and the rules of the FCC to prohibit ownership of more than
25% of Capstar Broadcasting's outstanding capital stock, or more than 25% of the
voting rights it represents, by or for the account of Aliens (as defined) or
corporations otherwise subject to domination or control by Aliens. Capstar
Broadcasting's Certificate of Incorporation provides that shares of capital
stock of Capstar Broadcasting determined by Capstar Broadcasting's Board of
Directors to be owned beneficially by an Alien or an entity directly or
indirectly owned by Aliens in whole or in part shall always be subject to
redemption by Capstar Broadcasting by action of its Board of Directors to the
extent necessary, in the judgment of such Board of Directors, to comply with the
Alien ownership restrictions of the Communications Act and the FCC rules and
regulations.
 
     The consummation of radio broadcasting acquisitions requires prior approval
of the FCC with respect to the transfer of control or assignment of the
broadcast licenses of the acquired stations. Certain of the Pending Acquisitions
have not yet received FCC approval. There can be no assurance that the FCC will
approve future acquisitions by the Company (including the Pending Acquisitions).
The consummation of certain acquisitions, including certain of the Pending
Acquisitions, is also subject to applicable waiting periods and possible review
by the DOJ or the FTC under the HSR Act. Since the passage of the Telecom Act,
certain radio broadcasting acquisitions, including the Benchmark Acquisition,
have been the subject of "second requests" for additional information by federal
authorities under the HSR Act. The DOJ's investigation with respect to the
Benchmark Acquisition was closed, however, when the DOJ granted early
termination of the applicable waiting period under the HSR Act in May 1997. The
Company cannot predict the outcome of any specific DOJ or FTC investigation,
which are necessarily very fact specific. See "Business -- Federal Regulation of
Radio Broadcasting."
 
     The Company's business will be dependent upon maintaining its broadcasting
licenses issued by the FCC, which are ordinarily issued for a maximum term of
eight years. Although it is rare for the FCC to deny a license renewal
application, there can be no assurance that the future renewal applications of
the Company will be approved or that such renewals will not include conditions
or qualifications that could adversely affect the Company. Moreover,
governmental regulations and policies may change over time and there can be no
assurance that such changes would not have a material adverse impact upon the
Company. See "Business -- Federal Regulation of Radio Broadcasting."
 
ORIGINAL ISSUE DISCOUNT CONSEQUENCES OF NOTES
 
     The Notes were issued at a substantial discount from their principal amount
at maturity. Although cash interest will not accrue on the Notes prior to
February 1, 2002, original issue discount (the difference between the stated
redemption price at maturity and the issue price of the Notes) will accrue from
the issue date of the Notes. Consequently, purchasers of Notes generally will be
required to include amounts in gross income for United States federal income tax
purposes in advance of their receipt of the cash payments to which the income is
attributable. Such amounts in the aggregate will be equal to the difference
between the stated redemption price at maturity (inclusive of stated interest on
the Notes) and the issue price of the Notes. See "Certain United States Federal
Income Tax Considerations."
 
     In the event a bankruptcy case is commenced by or against the Company under
the United States Bankruptcy Code (the "Bankruptcy Code"), the claim of a holder
of Notes may be limited to an amount equal to the sum of (i) the initial
offering price and (ii) that portion of the original issue discount that is not
deemed to constitute "unmatured interest" for purposes of the Bankruptcy Code.
Any original issue discount that was not amortized as of the date of any such
bankruptcy filing would constitute "unmatured interest." To the extent that the
Bankruptcy Code differs from the Internal Revenue Code of 1986, as amended, in
determining the method of amortization of original issue discount, a holder of
Notes may realize taxable gain or loss on payment of such holder's claim in
bankruptcy.
 
                                       22
<PAGE>   26
 
CHANGE OF CONTROL
 
   
     Upon the occurrence of a Change of Control, the Company will be required to
offer to purchase all outstanding Notes at a purchase price equal to (i) 101% of
the Accreted Value thereof on the Change of Control Payment Date if the Change
of Control Payment Date is on or before February 1, 2002 and (ii) 101% of the
principal amount at maturity thereof, plus accrued and unpaid interest, if any,
to the Change of Control Payment Date if the Change of Control Payment Date is
after February 1, 2002. If a Change of Control were to occur, there can be no
assurance that the Company would have sufficient funds to pay the purchase price
for all of the Notes that the Company might be required to purchase. The
Certificate of Designation provides that, upon a change of control (as therein
defined), the Company will be required to offer to purchase all outstanding
Senior Exchangeable Preferred Stock at a purchase price equal to 101% of the
liquidation preference thereof, plus, without duplication, accumulated and
unpaid dividends, if any, to the change of control payment date (as therein
defined) (including an amount in cash equal to a prorated dividend for the
period from the dividend payment date (as therein defined) immediately prior to
the change in control payment date to the change of control payment date). The
Existing Capstar Radio Indenture provides that, upon a change of control (as
therein defined) of Capstar Radio, Capstar Radio will be required to purchase
all of the Existing Capstar Radio Notes then outstanding at a purchase price
equal to 101% of their accreted value (as therein defined), plus accrued
interest to the date of repurchase, in the case of such a purchase prior to May
1, 1998, and thereafter at a purchase price equal to 101% of the principal
amount thereof, plus accrued interest to the date of repurchase. The New Capstar
Radio Indenture provides that, upon a change of control (as therein defined) of
Capstar Radio, Capstar Radio will be required to purchase all of the New Capstar
Radio Notes then outstanding at a purchase price equal to 101% of their
principal amount plus accrued and unpaid interest, if any, to the date of
purchase. A change of control (as defined therein) under any Indenture or the
Certificate of Designation would in all likelihood also constitute a change of
control under the other Indentures and the Certificate of Designation, will
constitute an event of default under the Credit Facilities, and may cause
acceleration of other indebtedness, if any, in which case the Company would be
required to repay in full the Credit Facilities and any other indebtedness
before repurchasing the Notes. Moreover, as of the date of this Prospectus,
after giving effect to the Pending Transactions, the Company would not have
sufficient funds available to purchase all of the outstanding Notes pursuant to
a Change of Control Offer. In the event that the Company were required to
purchase the Notes pursuant to a Change of Control Offer, the Company expects
that it would need to seek third-party financing to the extent it does not have
available funds to meet its purchase obligations. However, there can be no
assurance that the Company would be able to obtain such financing on favorable
terms, if at all. See "Description of Other Indebtedness" and "Description of
the New Notes." In such event, the Company may be unable to repurchase Notes
tendered in response to a Change of Control Offer.
    
 
ABSENCE OF PUBLIC MARKET
 
     The Old Notes are designated for trading in the PORTAL market. There is no
established trading market for the New Notes. The New Notes will not trade on
PORTAL and the Company does not currently intend to list the New Notes on any
securities exchange or to seek approval for quotation through any automated
quotation system. There can be no assurance as to the development of any market
or the liquidity of any market that may develop for the New Notes. If such a
market were to exist, no assurance can be given as to the trading prices of the
New Notes. Future trading prices of the New Notes will depend on many factors,
including, among other things, prevailing interest rates, the Company's
operating results and the market for similar securities.
 
                                USE OF PROCEEDS
 
     There will be no cash proceeds to the Company from the Exchange Offer.
 
                                       23
<PAGE>   27
 
                                 CAPITALIZATION
 
   
     The following table sets forth (i) the historical capitalization of the
Company at March 31, 1997, (ii) the unaudited pro forma capitalization of the
Company, after giving effect to the Completed Transactions and the Financing,
and (iii) the unaudited pro forma capitalization of the Company, after giving
effect to the Completed Transactions, the Pending Transactions and, in each
case, the financing of the foregoing transactions, including the Financing, and
the application of the net proceeds therefrom. This table should be read in
conjunction with the Financial Statements, the Pro Forma Financial Information
and, in each case, the related notes thereto included elsewhere in this
Prospectus.
    
 
   
<TABLE>
<CAPTION>
                                                     MARCH 31, 1997
                                          -------------------------------------
                                                       PRO FORMA
                                                          FOR
                                                       COMPLETED
                                                     TRANSACTIONS
                                                        AND THE
                                           ACTUAL      FINANCING     PRO FORMA
                                          --------   -------------   ----------
                                                 (DOLLARS IN THOUSANDS)
<S>                                       <C>        <C>             <C>
Cash and cash equivalents...............  $ 13,025     $  9,137      $    1,837
                                          ========     ========      ==========
Long-term debt (including current
  maturities):
  Capstar Radio:
     Credit Facilities(1)...............  $     --     $     --      $  185,946
     9 1/4% Senior Subordinated Notes
       due 2007.........................        --      199,212         199,212
     13 1/4% Senior Subordinated Notes
       due 2003(2)......................    77,614       77,614          77,614
                                          --------     --------      ----------
          Total Capstar Radio long-term
            debt........................    77,614      276,826         462,772
  The Company:
     12 3/4% Senior Discount Notes due
       2009(3)..........................   152,341      152,341         152,341
                                          --------     --------      ----------
          Total long-term debt..........   229,955      429,167         615,113
                                          --------     --------      ----------
     12% Senior Exchangeable Preferred
       Stock............................        --       94,750          94,750
  Stockholders' equity(4)(5)(6).........   140,898      219,344         431,288
                                          --------     --------      ----------
          Total capitalization..........  $370,853     $743,261      $1,141,151
                                          ========     ========      ==========
</TABLE>
    
 
- ---------------
 
   
(1) The Company and Capstar Radio, as the borrower thereunder, anticipates
    amending and restating the Existing Credit Facility in August 1997, which
    facility will consist of, among other things, a $200.0 million revolving
    loan facility. See "Description of Other Indebtedness -- New Credit
    Facility."
    
 
(2) As a result of a purchase accounting adjustment in connection with the
    Commodore Acquisition, the carrying value of the Existing Capstar Radio
    Notes includes an unamortized premium of $806,000. The Existing Capstar
    Radio Notes are limited in aggregate principal amount to $76.8 million and
    bear interest at a rate of 13 1/4% per annum, of which only 7 1/2% is
    payable in cash up to May 1, 1998. Beginning on May 1, 1998, the Existing
    Capstar Radio Notes will bear cash interest at a rate of 13 1/4% per annum
    until maturity. The carrying value will increase through accretion until May
    1998. Subsequently, the premium will amortize until the Existing Capstar
    Radio Notes are reduced to their face value of $76.8 million at maturity in
    2003.
 
(3) The Notes were issued by the Company at a substantial discount from their
    aggregate principal amount at maturity of $277.0 million and generated gross
    proceeds to the Company of approximately $150.3 million. The Notes pay no
    cash interest until August 1, 2002. Accordingly, the carrying value will
    increase through accretion until August 1, 2002. Thereafter, interest will
    be payable semi-annually, in cash, on February 1 and August 1 of each year.
 
(4) The pro forma capitalization of the Company excludes certain equity
    investments made subsequent to March 31, 1997 which were not made in
    connection with the transactions given effect in the pro forma financial
    statements. These equity investments totaled $3.8 million.
 
   
(5) The GulfStar Merger was accounted for at historical cost (on a basis similar
    to a pooling of interests) as the Company and GulfStar were under common
    control. Immediately subsequent to the GulfStar Merger and the Preferred
    Stock Redemption, Capstar Broadcasting contributed the capital stock of
    GulfStar to the Company. Additionally, had (i) the Preferred Stock
    Redemption, (ii) the GulfStar Transaction and (iii) the repayment and
    termination of the GulfStar credit facility occurred at March 31, 1997, the
    Company would have incurred (i) a loss on redemption of preferred of $5.4
    million, (ii) a charge for estimated merger fees and expense of $3.7
    million, and (iii) an extraordinary charge on the early extinguishment of
    debt of $2.3 million, respectively.
    
 
   
(6) In connection with the Benchmark Acquisition, Capstar Broadcasting issued
    $750,000 of Class C Common Stock to an affiliate of Hicks Muse in
    consideration for its agreement to purchase the indebtedness of a subsidiary
    (the "Fund III Acquisition Sub") of HM Fund III from the lender upon the
    occurrence of certain events, including, among other events, a default by
    the borrower. The issuance of Class C Common Stock in connection with such
    agreement to purchase resulted in an extraordinary charge in the period in
    which the Company consummated the Benchmark Acquisition. Had the Benchmark
    Acquisition been consummated at March 31, 1997, the Company would have
    recorded an extraordinary charge of approximately $750,000.
    
 
                                       24
<PAGE>   28
 
                   UNAUDITED PRO FORMA FINANCIAL INFORMATION
 
     The following unaudited pro forma financial information (the "Pro Forma
Financial Information") is based on the audited historical financial statements
of the Company and its predecessor (Commodore), Osborn, GulfStar, Benchmark,
Madison, Community Pacific, Patterson, Ameron, Knight Quality, Quass and
Mountain Lakes and, in each case, the related notes included elsewhere in this
Prospectus.
 
   
     The pro forma statement of operations for the year ended December 31, 1996,
and for the three months ended March 31, 1997 and 1996 have been prepared to
illustrate the effects of: (i) the Commodore Acquisition; (ii) the Completed
Transactions, including the Financing; and (iii) the Pending Transactions and
the anticipated financing thereof, as if each had occurred on January 1, 1996.
The pro forma balance sheet as of March 31, 1997, has been prepared as if any
such transaction not yet consummated on that date had occurred on that date. The
Pro Forma Financial Information and accompanying notes should be read in
conjunction with the financial statements and other financial information
included elsewhere herein pertaining to the Company, Commodore, Osborn,
GulfStar, Benchmark, Madison, Community Pacific, Patterson, Ameron, Knight
Quality, Quass and Mountain Lakes, including "Capitalization" and "Management's
Discussion and Analysis of Financial Condition and Results of Operations."
    
 
   
     The unaudited pro forma adjustments are based upon available information
and certain assumptions that the Company believes are reasonable. The Company
anticipates that it will fund the Pending Acquisitions with indebtedness, rather
than capital stock, to the fullest extent then permitted under the debt
incurrence covenants contained, or to be contained, in the Certificate of
Designation, the Indentures and the Credit Facilities. As a result, the Company
expects the actual amount of indebtedness incurred in connection with the
Pending Transactions to exceed the amount in the Pro Forma Financial
Information. The Pro Forma Financial Information is not necessarily indicative
of either future results of operations or the results that might have been
achieved if such transactions had been consummated on the indicated dates.
    
 
     All acquisitions, except for the GulfStar Transaction, given effect in the
Pro Forma Financial Information are accounted for using the purchase method of
accounting. The aggregate purchase price of each such transaction is allocated
to the tangible and intangible assets and liabilities acquired based upon their
respective fair values. The allocation of the aggregate purchase price reflected
in the Pro Forma Financial Information is preliminary for transactions closed or
to be closed after April 1, 1997. The final allocation of the purchase price is
contingent upon the receipt of final appraisals of the acquired assets and the
revision of other estimates; however, the allocation is not expected to differ
materially from the preliminary allocation. The GulfStar Transaction is
accounted for at historical cost, on a basis similar to a pooling of interests,
as the Company and GulfStar were under common control prior to the GulfStar
Transaction.
 
   
     For the purpose of the pro forma statement of operations for the year ended
December 31, 1996 and for the three months ended March 31, 1997 and 1996, (i)
"Completed Transactions Combined" collectively refers to the historical results
of operations of the entities and stations acquired or sold in the Completed
Transactions, excluding the Commodore Acquisition, and (ii) "Pending
Transactions Combined" collectively refers to the results of operations of the
entities and stations to be acquired or sold in the Pending Transactions.
    
 
   
     For the purpose of the pro forma balance sheet as of March 31, 1997, (i)
"Completed Transactions Combined" collectively refers to the historical balance
sheets of the entities and stations acquired or sold in the Completed
Transactions, excluding the Commodore Acquisition and the Osborn Acquisition,
and (ii) "Pending Transactions Combined" collectively refers to the historical
balance sheets of the entities and stations to be acquired or sold in the
Pending Transactions.
    
 
   
     As used in the Pro Forma Financial Information, (i) "Company Combined"
presents unaudited pro forma financial data for the Company, including its
predecessor, Commodore, (ii) "Pro Forma for Completed Transactions and the
Financing" gives effect to the Completed Transactions and the financing thereof,
including the Financing and (iii) "Pro Forma" gives effect to each of the
foregoing transactions, the Pending Transactions, and the anticipated financing
thereof.
    
 
                                       25
<PAGE>   29
 
     The following tables present a summary of the Pro Forma Financial
Information included on the following pages.
 
   
<TABLE>
<CAPTION>
                                          PRO FORMA FOR COMPLETED TRANSACTIONS AND THE FINANCING
                                     ----------------------------------------------------------------
                                                          THREE MONTHS ENDED
                                                              MARCH 31,
                                        YEAR ENDED        ------------------      TWELVE MONTHS ENDED
                                     DECEMBER 31, 1996     1996       1997          MARCH 31, 1997
                                     -----------------    -------    -------      -------------------
                                                          (DOLLARS IN THOUSANDS)
<S>                                  <C>                  <C>        <C>          <C>
OPERATING DATA:
  Net revenue.......................     $189,840         $38,852    $39,487           $190,475
  Station operating expenses........      137,665          30,512     30,606            137,759
  Depreciation and amortization.....       25,745           6,435      6,435             25,745
  Corporate expenses................        8,269           2,087      2,680              8,862
  Other operating expenses..........        9,800           2,454      2,469              9,815
  Operating income (loss)...........        8,361          (2,636)    (2,703)             8,294
  Interest expense..................       50,252          12,565     12,565             50,252
  Net income (loss).................      (22,040)         (8,450)    (9,633)           (23,223)
OTHER DATA:
  Broadcast cash flow(1)............     $ 52,175         $ 8,340    $ 8,881           $ 52,716
  Broadcast cash flow margin(1).....         27.5%           21.5%      22.5%              27.7%
  EBITDA(2).........................     $ 43,906         $ 6,253    $ 6,201           $ 43,854
</TABLE>
    
 
   
<TABLE>
<CAPTION>
                                                                 PRO FORMA
                                      ----------------------------------------------------------------
                                                            THREE MONTHS ENDED
                                                                MARCH 31,
                                         YEAR ENDED        --------------------    TWELVE MONTHS ENDED
                                      DECEMBER 31, 1996      1996        1997        MARCH 31, 1997
                                      -----------------    --------    --------    -------------------
                                                           (DOLLARS IN THOUSANDS)
<S>                                   <C>                  <C>         <C>         <C>
OPERATING DATA:
  Net revenue........................     $294,531         $ 61,144    $ 63,172         $296,559
  Station operating expenses.........      214,098           48,760      49,100          214,438
  Depreciation and amortization......       40,469           10,116      10,116           40,469
  Corporate expenses.................       13,430            3,134       4,285           14,581
  Other operating expenses...........        9,912            2,451       2,704           10,165
  Operating income (loss)............       16,622           (3,317)     (3,033)          16,906
  Interest expense...................       65,128           16,284      16,284           65,128
  Net income (loss)..................      (27,877)         (12,179)    (13,610)         (29,308)
OTHER DATA:
  Broadcast cash flow(1).............     $ 80,433         $ 12,384    $ 14,072         $ 82,121(3)
  Broadcast cash flow margin(1)......         27.3%            20.3%       22.3%            27.7%
  EBITDA(2)..........................     $ 67,003         $  9,250    $  9,787         $ 67,540(3)
  Deficiency of earnings to fixed
     charges(4)......................       46,711           17,252      19,311           48,770
</TABLE>
    
 
- ---------------
 
(1) Broadcast cash flow consists of operating income before depreciation,
    amortization, corporate expenses and other operating expenses. Although
    broadcast cash flow is not a measure of performance calculated in accordance
    with GAAP, management believes that it is useful to an investor in
    evaluating the Company because it is a measure widely used in the
    broadcasting industry to evaluate a radio company's operating performance.
    See "Glossary of Certain Terms and Market and Industry Data."
 
(2) EBITDA consists of operating income before depreciation, amortization and
    other operating expenses. Although EBITDA is not a measure of performance
    calculated in accordance with GAAP, management believes that it is useful to
    an investor in evaluating the Company because it is a measure widely used in
    the broadcasting industry to evaluate a radio company's operating
    performance. See "Glossary of Certain Terms and Market and Industry Data."
 
   
(3) The pro forma financial results exclude the effects of estimated cost
    savings resulting from the Completed Transactions and the Pending
    Acquisitions. On a pro forma basis, assuming the consummation of the
    aforementioned transactions, including related cost savings as if they had
    occurred on January 1, 1996, broadcast cash flow and EBITDA would have been
    $93.9 million and $85.0 million, respectively, for the twelve-month period
    ended March 31, 1997. The Company expects to realize approximately $11.8
    million of estimated cost savings resulting from the elimination of
    redundant operating expenses arising from such transactions, including
    elimination of certain management positions, the consolidation of facilities
    and new rates associated with revised vendor contracts and savings related
    to automation of certain station operations. In addition, the Company
    expects to realize approximately $5.7 million of cost savings, on a pro
    forma basis, resulting from the elimination of certain corporate overhead
    functions, net of increased costs associated with the implementation of the
    Company's corporate management structure. Corporate cost savings reflect the
    expected level of annual corporate expenditures arising from such
    transactions. The Company anticipates that corporate expenses will increase
    upon consummation of additional acquisitions. There can be no assurances
    that any operating or corporate cost savings will be achieved.
    
 
(4) For purposes of this calculation, "earnings" consist of income (loss) before
    income taxes and fixed charges, and "fixed charges" consist of interest,
    amortization of deferred financing costs and the component of rental expense
    believed by management to be representative of the interest factor thereon.
    Preferred stock dividends and accretion are included in fixed charges where
    appropriate.
 
                                       26
<PAGE>   30
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
                  UNAUDITED PRO FORMA STATEMENT OF OPERATIONS
                   FOR THE THREE MONTHS ENDED MARCH 31, 1997
                             (DOLLARS IN THOUSANDS)
 
   
<TABLE>
<CAPTION>
                                                                                                       ADJUSTMENTS
                                                         ADJUSTMENTS      PRO FORMA                      FOR THE
                                                           FOR THE         FOR THE                       PENDING
                                                          COMPLETED       COMPLETED                    TRANSACTIONS
                                           COMPLETED     TRANSACTIONS   TRANSACTIONS      PENDING        AND THE
                            THE COMPANY   TRANSACTIONS     AND THE         AND THE      TRANSACTIONS     RELATED
                            COMBINED(A)   COMBINED(B)     FINANCING       FINANCING     COMBINED(F)     FINANCING       PRO FORMA
                            -----------   ------------   ------------   -------------   ------------   ------------     ---------
<S>                         <C>           <C>            <C>            <C>             <C>            <C>              <C>
Net revenue...............    $13,847         25,640       $     --       $ 39,487         $23,685       $     --       $ 63,172
Station operating
  expenses................     10,356         20,250             --         30,606          18,494             --         49,100
Depreciation and
  amortization............      2,389          2,888          1,158(C)       6,435           2,580          1,101(C)      10,116
Corporate expenses........      1,424          1,256             --          2,680           1,605             --          4,285
Other operating
  expenses................         --          2,469             --          2,469             235             --          2,704
                              -------        -------       --------       --------         -------       --------       --------
  Operating income
     (loss)...............       (322)        (1,223)        (1,158)        (2,703)            771         (1,101)        (3,033)
Interest expense..........      6,532          3,268          2,765(D)      12,565           3,028            691(G)      16,284
Gain (loss) on sale of
  assets..................         --          5,348             --          5,348               6             --          5,354
Increase in fair value of
  redeemable warrants.....         --             --             --             --           5,882         (5,882)(H)         --
Other (income) expense....        (27)          (260)            --           (287)            (66)            --           (353)
                              -------        -------       --------       --------         -------       --------       --------
  Income (loss) before
     provision for income
     taxes................     (6,827)         1,117         (3,923)        (9,633)         (8,067)         4,090        (13,610)
Provision (benefit) for
  income taxes............         46            (68)            22(E)          --          (2,807)         2,807(E)          --
                              -------        -------       --------       --------         -------       --------       --------
Net income (loss).........    $(6,873)       $ 1,185       $ (3,945)      $ (9,633)        $(5,260)      $  1,283        (13,610)
                              =======        =======       ========       ========         =======       ========
Dividends and accretion on
  preferred
  stock(I)................                                                                                                 3,450
                                                                                                                        --------
Loss applicable to common
  shares..................                                                                                              $(17,060)
                                                                                                                        ========
Deficiency of earnings to
  fixed charges
  and preferred stock
  dividends and
  accretion(J)............                                                                                              $ 19,311
</TABLE>
    
 
           See Accompanying Notes to Pro Forma Financial Information.
 
                                       27
<PAGE>   31
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
           UNAUDITED PRO FORMA STATEMENT OF OPERATIONS -- (CONTINUED)
                   FOR THE THREE MONTHS ENDED MARCH 31, 1996
                             (DOLLARS IN THOUSANDS)
   
<TABLE>
<CAPTION>
                                                        ADJUSTMENTS                   ADJUSTMENTS
                                                          FOR THE                       FOR THE        PRO FORMA
                                                         COMMODORE                     COMPLETED          FOR
                                                        ACQUISITION                   TRANSACTIONS     COMPLETED
                                                          AND THE       COMPLETED     COMBINATION     TRANSACTIONS     PENDING
                                          THE COMPANY     RELATED      TRANSACTIONS     AND THE         AND THE      TRANSACTIONS
                                          COMBINED(K)    FINANCING     COMBINED(M)     FINANCING       FINANCING     COMBINED(O)
                                          -----------   -----------    ------------   ------------    ------------   ------------
<S>                                       <C>           <C>            <C>            <C>             <C>            <C>
Net revenue.............................    $ 9,103       $    --         $29,749       $    --          38,852         $22,292
Station operating expenses..............      6,862            --          23,650            --          30,512          18,248
Depreciation and amortization...........        480         1,336(C)        3,372         1,247(C)        6,435           2,039
Corporate expenses......................        466            --           1,621            --           2,087           1,047
Other operating (income) expenses.......         --            --             273         2,181(N)        2,454              (3)
                                            -------       -------         -------       -------         -------         -------
  Operating income (loss)...............      1,295        (1,336)            833        (3,428)         (2,636)            961
Interest expense........................      2,452         5,052(L)        2,273         2,788(D)       12,565           2,080
Gain (loss) on sale of assets...........         --            --           6,876            --           6,876             530
Other (income) expense..................         52            --              73            --             125            (141)
                                            -------       -------         -------       -------         -------         -------
  Income (loss) before provision for
     income taxes.......................     (1,209)       (6,388)          5,363        (6,216)         (8,450)           (448)
Provision (benefit) for income taxes....         27           (27)(E)         660          (660)(E)          --              29
                                            -------       -------         -------       -------         -------         -------
Net income (loss).......................    $(1,236)      $(6,361)        $ 4,703       $(5,556)        $(8,450)        $  (477)
                                            =======       =======         =======       =======         =======         =======
Dividends and accretion on preferred
  stock(I)..............................
Loss applicable to common shares........
Deficiency of earnings to fixed charges
  and preferred stock dividends and
  accretion(J)..........................
 
<CAPTION>
                                          ADJUSTMENTS
                                            FOR THE
                                            PENDING
                                          TRANSACTIONS
                                            AND THE
                                            RELATED
                                           FINANCING      PRO FORMA
                                          ------------    ---------
<S>                                       <C>             <C>
Net revenue.............................    $     --       $ 61,144
Station operating expenses..............          --         48,760
Depreciation and amortization...........       1,642(C)      10,116
Corporate expenses......................          --          3,134
Other operating (income) expenses.......          --          2,451
                                            --------       --------
  Operating income (loss)...............      (1,642)        (3,317)
Interest expense........................       1,639(G)      16,284
Gain (loss) on sale of assets...........          --          7,406
Other (income) expense..................          --            (16)
                                            --------       --------
  Income (loss) before provision for
     income taxes.......................      (3,281)       (12,179)
Provision (benefit) for income taxes....         (29)(E)         --
                                            --------       --------
Net income (loss).......................    $ (3,252)       (12,179)
                                            ========
Dividends and accretion on preferred
  stock(I)..............................                      3,073
                                                           --------
Loss applicable to common shares........                   $(15,252)
                                                           ========
Deficiency of earnings to fixed charges
  and preferred stock dividends and
  accretion(J)..........................                   $ 17,252
</TABLE>
    
 
           See Accompanying Notes to Pro Forma Financial Information.
 
                                       28
<PAGE>   32
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
           UNAUDITED PRO FORMA STATEMENT OF OPERATIONS -- (CONTINUED)
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                             (DOLLARS IN THOUSANDS)
   
<TABLE>
<CAPTION>
                                                            ADJUSTMENTS
                                                              FOR THE                    ADJUSTMENTS     PRO FORMA
                                                             COMMODORE                     FOR THE          FOR
                                                            ACQUISITION                   COMPLETED      COMPLETED
                                                              AND THE      COMPLETED     TRANSACTIONS   TRANSACTIONS     PENDING
                                              THE COMPANY     RELATED     TRANSACTIONS     AND THE        AND THE      TRANSACTIONS
                                              COMBINED(P)    FINANCING    COMBINED(R)     FINANCING      FINANCING     COMBINED(S)
                                              -----------   -----------   ------------   ------------   ------------   ------------
<S>                                           <C>           <C>           <C>            <C>            <C>            <C>
Net revenue.................................   $ 44,473      $     --       $145,367       $     --       $189,840       $104,691
Station operating expenses..................     29,798            --        107,867             --        137,665         76,433
Depreciation and amortization...............      3,489         3,774(C)      13,610          4,872(C)      25,745          9,654
Corporate expenses..........................      2,358            --          5,911             --          8,269          5,161
Other operating expenses....................     14,578       (13,834)(Q)      6,875          2,181(N)       9,800            112
                                               --------      --------       --------       --------       --------       --------
  Operating income (loss)...................     (5,750)       10,060         11,104         (7,053)         8,361         13,331
Interest expense............................     13,896        16,115(L)      10,639          9,602(D)      50,252         10,169
Gain (loss) on sale of assets...............         --            --         23,155             --         23,155            496
Increase in fair value of redeemable
  warrants..................................         --            --             --             --             --          5,499
Other (income) expense......................      1,824            --            292             --          2,116           (282)
                                               --------      --------       --------       --------       --------       --------
  Income (loss) before provision for income
    taxes...................................    (21,470)       (6,055)        23,328        (16,655)       (20,852)        (1,559)
Provision (benefit) for income taxes........        133          (133)(E)      2,059         (2,059)(E)         --         (2,039)
                                               --------      --------       --------       --------       --------       --------
  Income (loss) before extraordinary item...    (21,603)       (5,922)        21,269        (14,596)       (20,852)           480
Extraordinary item, loss on early
  extinguishment of debt....................         --            --          1,188             --          1,188             --
                                               --------      --------       --------       --------       --------       --------
Net income (loss)...........................   $(21,603)     $ (5,922)      $ 20,081       $(14,596)      $(22,040)      $    480
                                               ========      ========       ========       ========       ========       ========
Dividends and accretion on preferred
  stock(I)..................................
Loss applicable to common shares............
Deficiency of earnings to fixed charges and
  preferred stock dividends and
  accretion (J).............................
 
<CAPTION>
                                              ADJUSTMENTS
                                                FOR THE
                                                PENDING
                                              TRANSACTIONS
                                                AND THE
                                                RELATED
                                               FINANCING     PRO FORMA
                                              ------------   ---------
<S>                                           <C>            <C>
Net revenue.................................    $    --      $294,531
Station operating expenses..................         --       214,098
Depreciation and amortization...............      5,070(C)     40,469
Corporate expenses..........................         --        13,430
Other operating expenses....................         --         9,912
                                                -------      --------
  Operating income (loss)...................     (5,070)       16,622
Interest expense............................      4,707(G)     65,128
Gain (loss) on sale of assets...............         --        23,651
Increase in fair value of redeemable
  warrants..................................     (5,499)(H)        --
Other (income) expense......................         --         1,834
                                                -------      --------
  Income (loss) before provision for income
    taxes...................................     (4,278)      (26,689)
Provision (benefit) for income taxes........      2,039(E)         --
                                                -------      --------
  Income (loss) before extraordinary item...     (6,317)      (26,689)
Extraordinary item, loss on early
  extinguishment of debt....................         --         1,188
                                                -------      --------
Net income (loss)...........................    $(6,317)      (27,877)
                                                =======
Dividends and accretion on preferred
  stock(I)..................................                   12,843
                                                             --------
Loss applicable to common shares............                 $(40,720)
                                                             ========
Deficiency of earnings to fixed charges and
  preferred stock dividends and
  accretion (J).............................                 $ 46,711
</TABLE>
    
 
           See Accompanying Notes to Pro Forma Financial Information.
 
                                       29
<PAGE>   33
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
                       UNAUDITED PRO FORMA BALANCE SHEET
                              AS OF MARCH 31, 1997
                             (DOLLARS IN THOUSANDS)
   
<TABLE>
<CAPTION>
 
                                                                          ADJUSTMENTS       PRO FORMA
                                                                            FOR THE            FOR
                                                                           COMPLETED        COMPLETED
                                                                          TRANSACTIONS     TRANSACTIONS     PENDING
                                                           COMPLETED        AND THE          AND THE      TRANSACTIONS
                                          THE COMPANY   TRANSACTIONS(T)    FINANCING        FINANCING     COMBINED(FF)
                                          -----------   ---------------   ------------     ------------   ------------
<S>                                       <C>           <C>               <C>              <C>            <C>
ASSETS
Current Assets:
  Cash and cash equivalents.............   $ 13,025        $ 11,123         $   (571)(U)     $  9,137       $  5,128
                                                                             (14,440)(V)
  Accounts receivable, net..............     13,051          16,253           (2,648)(U)       26,656         18,202
  Prepaid expenses and other............     17,142           3,250             (699)(U)       19,363          3,213
                                                                                (330)(W)
                                           --------        --------         --------         --------       --------
        Total current assets............     43,218          30,626          (18,688)          55,156         26,543
Property and equipment, net.............     41,991          38,514           13,478(U)        93,983         33,489
Intangible and other assets, net........    358,891         152,695          165,434(U)       685,552        160,623
                                                                                (550)(X)
                                                                                (396)(U)
                                                                              11,750(Y)
                                                                              (2,272)(Z)
                                           --------        --------         --------         --------       --------
        Total assets....................   $444,100        $221,835         $168,756         $834,691       $220,655
                                           ========        ========         ========         ========       ========
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable and other accrued
    expenses............................   $ 15,490        $ 11,096         $ (1,300)(U)     $ 25,286       $  9,856
  Current portion of long-term debt.....         --          16,272          (16,272)(U)           --          9,476
                                           --------        --------         --------         --------       --------
        Total current liabilities.......     15,490          27,368          (17,572)          25,286         19,332
Long-term debt, less current
  portion(PP)...........................    229,955         125,732          (43,172)(U)      429,167        111,375
                                                                             (82,560)(Z)
                                                                             199,212(AA)
                                                                              60,000(BB)
                                                                             (60,000)(BB)
Other long-term liabilities.............     57,757           6,047            2,340(U)        66,144            290
                                           --------        --------         --------         --------       --------
        Total liabilities...............    303,202         159,147           58,248          520,597        130,997
Senior exchangeable preferred
  stock(PP).............................         --              --           94,750(CC)       94,750             --
Redeemable preferred stock..............         --          23,081          (23,081)(DD)          --         20,747
Redeemable warrants.....................         --              --               --               --         17,803
Stockholders' equity (deficit)..........    140,898          39,607          (37,970)(U)      219,344         51,108
                                                                                 750(BB)
                                                                                (750)(BB)
                                                                              84,500(EE)
                                                                              (2,272)(Z)
                                                                              (5,419)(DD)
                                           --------        --------         --------         --------       --------
        Total liabilities and
          stockholders' equity..........   $444,100        $221,835         $168,756         $834,691       $220,655
                                           ========        ========         ========         ========       ========
 
<CAPTION>
                                          ADJUSTMENTS
                                            FOR THE
                                            PENDING
                                          TRANSACTIONS
                                            AND THE
                                            RELATED
                                           FINANCING       PRO FORMA
                                          ------------     ----------
<S>                                       <C>              <C>
ASSETS
Current Assets:
  Cash and cash equivalents.............    $  (3,896)(GG) $    1,837
                                               (8,532)(HH)
  Accounts receivable, net..............       (5,724)(GG)     38,810
                                                 (324)(II)
  Prepaid expenses and other............       (1,918)(GG)      7,152
                                                   (6)(II)
                                              (13,500)(JJ)
                                            ---------      ----------
        Total current assets............      (33,900)         47,799
Property and equipment, net.............       18,785(GG)     145,917
                                                 (340)(II)
Intangible and other assets, net........      244,669(GG)   1,085,959
                                                 (435)(II)
                                               (4,375)(GG)
                                                  (75)(KK)
 
                                            ---------      ----------
        Total assets....................    $ 224,329      $1,279,675
                                            =========      ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable and other accrued
    expenses............................    $  (5,945)(GG) $   28,975
                                                 (222)(II)
  Current portion of long-term debt.....       (9,476)(LL)         --
                                            ---------      ----------
        Total current liabilities.......      (15,643)         28,975
Long-term debt, less current
  portion(PP)...........................     (111,375)(LL)    615,113
                                              185,946(MM)
 
Other long-term liabilities.............       43,116(GG)     109,549
                                                   (1)(II)
                                            ---------      ----------
        Total liabilities...............      102,043         753,637
Senior exchangeable preferred
  stock(PP).............................                       94,750
Redeemable preferred stock..............      (20,747)(NN)         --
Redeemable warrants.....................      (17,803)(NN)         --
Stockholders' equity (deficit)..........      (51,108)(OO)    431,288
                                                 (882)(II)
                                              221,217(MM)
                                               (8,391)(NN)
 
                                            ---------      ----------
        Total liabilities and
          stockholders' equity..........    $ 224,329      $1,279,675
                                            =========      ==========
</TABLE>
    
 
           See Accompanying Notes to Pro Forma Financial Information.
 
                                       30
<PAGE>   34
 
             NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION
                             (DOLLARS IN THOUSANDS)
 
(A)    The schedule below gives effect to the historical acquisitions of the
       Company consummated prior to March 31, 1997 for the period from January
       1, 1997 through March 31, 1997.
 
       THE COMPANY
 
   
<TABLE>
<CAPTION>
                                                                         ADJUSTMENTS
                                                                           FOR THE
                                                                          HISTORICAL
                                                                         ACQUISITIONS      THE
                                                                THE         BY THE       COMPANY
                                                              COMPANY     COMPANY(2)     COMBINED
                                                              -------    ------------    --------
<S>                                                           <C>        <C>             <C>
       Net revenue..........................................  $14,107        $(260)      $13,847
       Station operating expenses...........................  10,356            --        10,356
       Depreciation and amortization........................   2,389            --         2,389
       Corporate expenses...................................   1,424            --         1,424
       Other operating expenses.............................      --            --            --
                                                              -------        -----       -------
          Operating income..................................     (62)         (260)         (322)
       Interest expense.....................................   6,792          (260)        6,532
       Gain (loss) on sale of assets........................      --            --            --
       Other (income) expense...............................     (27)           --           (27)
                                                              -------        -----       -------
          Income (loss) before provision for income taxes...  (6,827)           --        (6,827)
       Provision (benefit) for income taxes.................      46            --            46
                                                              -------        -----       -------
          Income (loss) before extraordinary loss...........  (6,873)           --        (6,873)
       Extraordinary loss on early extinguishment of debt...     598          (598)(3)        --
                                                              -------        -----       -------
          Net income (loss).................................  $(7,471)       $ 598       $(6,873)
                                                              =======        =====       =======
       Deficiency of earnings to fixed charges(1)...........  $6,827
</TABLE>
    
 
- ---------------
 
   
      (1) For purposes of this calculation, "earnings" consist of income (loss)
          before income taxes and fixed charges, and "fixed charges" consist of
          interest, amortization of deferred financing costs and the component
          of rental expense believed by management to be representative of the
          interest factor thereon.
    
 
   
      (2) The column gives effect to the LMA fees related to the Community
          Pacific Acquisition.
    
 
   
      (3) The adjustment reflects the elimination of an extraordinary loss
          related to the extinguishment of the Company's former credit facility
          in connection with the Osborn Acquisition during the pro forma period.
    
 
                                       31
<PAGE>   35
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(B)    The schedule below gives effect to the following for the period from
       January 1, 1997 through March 31, 1997: (i) the historical acquisitions
       and dispositions of the indicated entities consummated prior to March 31,
       1997 and (ii) the acquisitions and dispositions of the indicated entities
       which were pending at March 31, 1997 and were consummated prior to the
       date of this Prospectus.
 
       COMPLETED TRANSACTIONS COMBINED
   
<TABLE>
<CAPTION>
                                                                                                               OTHER
                                                                                             HISTORICAL      COMPLETED
                                                      HISTORICAL   HISTORICAL   HISTORICAL   COMMUNITY     TRANSACTIONS
                                                      OSBORN(1)     GULFSTAR    BENCHMARK     PACIFIC       COMBINED(2)
                                                      ----------   ----------   ----------   ----------   ---------------
   <S>                                                <C>          <C>          <C>          <C>          <C>
   Net revenue......................................    $3,577      $10,995       $ 6,444      $1,681         $2,098
   Station operating expenses.......................     2,937        7,948         5,338       1,311          1,974
   Depreciation and amortization....................       418        1,001         1,336         350           (217)
   Corporate expenses...............................       268          518           265         197              8
   Other operating expenses.........................        --        2,469            --          --             --
                                                        ------      -------       -------      ------         ------
     Operating income (loss)........................       (46)        (941)         (495)       (177)           333
   Interest expense.................................       385        1,846           937         238           (138)
   Gain (loss) on sale of assets....................     5,348           --            --          --             --
   Other (income) expense...........................      (212)         (36)          (61)          2             47
                                                        ------      -------       -------      ------         ------
     Income (loss) before provision for income
        taxes.......................................     5,129       (2,751)       (1,371)       (417)           424
   Provision (benefit) for income taxes.............        32         (102)           --          --              2
                                                        ------      -------       -------      ------         ------
     Net income (loss)..............................    $5,097      $(2,649)      $(1,371)     $ (417)        $  422
                                                        ======      =======       =======      ======         ======
 
<CAPTION>
                                                        ADJUSTMENTS
                                                            FOR          COMPLETED
                                                        HISTORICAL      TRANSACTIONS
                                                      TRANSACTIONS(3)     COMBINED
                                                      ---------------   ------------
   <S>                                                <C>               <C>
   Net revenue......................................       $845           $25,640
   Station operating expenses.......................        742            20,250
   Depreciation and amortization....................         --             2,888
   Corporate expenses...............................         --             1,256
   Other operating expenses.........................         --             2,469
                                                           ----           -------
     Operating income (loss)........................        103            (1,223)
   Interest expense.................................         --             3,268
   Gain (loss) on sale of assets....................         --             5,348
   Other (income) expense...........................         --              (260)
                                                           ----           -------
     Income (loss) before provision for income
        taxes.......................................        103             1,117
   Provision (benefit) for income taxes.............         --               (68)
                                                           ----           -------
     Net income (loss)..............................       $103           $ 1,185
                                                           ====           =======
</TABLE>
    
 
- ---------------
 
       (1) The column represents the consolidated results of operations of
           Osborn from January 1, 1997 through February 20, 1997, the date of
           the Osborn Acquisition.
 
   
       (2) The column represents the historical combined operating results of
           the following entities and stations which were acquired or sold prior
           to the date of this Prospectus: (i) Stephens Radio, acquired by
           GulfStar prior to the GulfStar Transaction; (ii) Space Coast,
           Cavalier, McForhun and Livingston, all acquired by the Company; (iii)
           WESC-AM/FM and WFNQ-FM, all sold by Benchmark prior to the Benchmark
           Acquisition; (iv) WMCZ-FM, WMHS-FM and WZHT-FM, all acquired by
           Benchmark prior to the Benchmark Acquisition; (v) the stations
           acquired in the Osborn Add-on Acquisitions; and (vi) the stations
           sold in the Osborn Ft. Myers Disposition.
    
 
   
       (3) The adjustments give effect to the historical operating results
           and/or LMA or JSA expense and/or revenue of the following stations
           which were acquired prior to March 31, 1997: (i) WYNU-FM and WTXT-FM,
           both acquired by Osborn; (ii) WSCQ-FM, WFMX-FM and WSIC-AM, all
           acquired by Benchmark; (iii) KTRA-FM, KKFG-FM, KDAG-FM and KCQL-AM,
           all acquired by GulfStar; and (iv) the stations acquired in the
           Osborn Add-on Acquisitions.
    
 
                                       32
<PAGE>   36
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(C)    The adjustment reflects (i) a change in depreciation and amortization
       resulting from conforming the estimated useful lives of the acquired
       stations and (ii) the additional depreciation and amortization expense
       resulting from the allocation of the purchase price of the acquired
       stations including an increase in property and equipment, FCC licenses,
       and intangible assets to their estimated fair market value and the
       recording of goodwill associated with the acquisitions. Goodwill and FCC
       licenses are being amortized over 40 years.
 
   
(D)    The adjustment reflects interest expense associated with (i) the Existing
       Capstar Radio Notes, (ii) the Notes, (iii) the New Capstar Radio Notes,
       (iv) the New Credit Facility, and (v) the amortization of deferred
       financing fees associated with the Notes, the New Capstar Radio Notes and
       the Credit Facilities, net of interest expense related to the existing
       indebtedness of the companies included within the Completed Transactions
       Combined and the Company. Deferred financing fees are amortized over the
       term of the related debt.
    
 
   
<TABLE>
<CAPTION>
                                                                                THREE MONTHS
                                                                YEAR ENDED     ENDED MARCH 31,
                                                               DECEMBER 31,   -----------------
                                                                   1996        1996      1997
                                                               ------------   -------   -------
      <S>                                                      <C>            <C>       <C>
      Existing Capstar Radio Notes...........................    $  8,878     $ 2,220   $ 2,220
      Notes..................................................      20,261       5,065     5,065
      New Capstar Radio Notes................................      18,427       4,607     4,607
                                                                 --------     -------   -------
      Interest expense before amortization of deferred
        financing fees.......................................      47,566      11,892    11,892
      Amortization of deferred financing fees................       2,686         673       673
                                                                 --------     -------   -------
        Pro forma interest expense...........................      50,252      12,565    12,565
      Pro forma interest expense for the Company and
        Commodore............................................     (30,011)     (7,504)       --
      Historical interest expense for the Company............          --          --    (6,532)
      Historical interest expense for the Completed
        Transactions Combined................................     (10,639)     (2,273)   (3,268)
                                                                 --------     -------   -------
        Net adjustment.......................................    $  9,602     $ 2,788   $ 2,765
                                                                 ========     =======   =======
</TABLE>
    
 
(E)    The adjustment reflects the elimination of historical income tax expense
       (benefit) as the Company would have generated a taxable loss during the
       pro forma period.
 
                                       33
<PAGE>   37
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(F)    The columns represent the combined income statements for the period from
       January 1, 1997 through March 31, 1997 of the acquisitions and
       dispositions of the Company which were pending at March 31, 1997 and have
       not been consummated as of the date of this Prospectus.
 
       PENDING TRANSACTIONS COMBINED
 
   
<TABLE>
<CAPTION>
                                                                                                        OTHER
                                                            HISTORICAL                                 PENDING         PENDING
                                  HISTORICAL   HISTORICAL     KNIGHT     HISTORICAL   HISTORICAL    TRANSACTIONS     TRANSACTIONS
                                   MADISON     PATTERSON     QUALITY       AMERON       QUASS        COMBINED(1)       COMBINED
                                  ----------   ----------   ----------   ----------   ----------   ---------------   ------------
   <S>                            <C>          <C>          <C>          <C>          <C>          <C>               <C>
   Net revenue..................    $2,028      $10,727       $3,663       $1,856        $921          $4,490          $23,685
   Station operating expenses...     1,246        8,319        2,965        1,616         689           3,659           18,494
   Depreciation and
     amortization...............       376        1,162          206          167          73             596            2,580
   Corporate expenses...........        47        1,151          371           --          --              36            1,605
   Other operating expenses.....        --          233           --           --           2              --              235
                                    ------      -------       ------       ------        ----          ------          -------
     Operating income (loss)....       359         (138)         121           73         157             199              771
   Interest expense.............       348        1,716          165          218          86             495            3,028
   Gain (loss) on sale of
     assets.....................        --           --            6           --          --              --                6
   Increase in fair value of
     redeemable warrants........        --        5,882           --           --          --              --            5,882
   Other (income) expense.......        --           (3)         (36)           5          --             (32)             (66)
                                    ------      -------       ------       ------        ----          ------          -------
     Income (loss) before
        provision for income
        taxes...................        11       (7,733)          (2)        (150)         71            (264)          (8,067)
   Provision (benefit) for
     income taxes...............        --       (2,861)          24           --          30              --           (2,807)
                                    ------      -------       ------       ------        ----          ------          -------
     Net income (loss)..........    $   11      $(4,872)      $  (26)      $ (150)       $ 41          $ (264)         $(5,260)
                                    ======      =======       ======       ======        ====          ======          =======
</TABLE>
    
 
      ---------------------
 
   
      (1) The column represents the historical combined operating results of the
          following entities and stations to be acquired or sold subsequent to
          the date of this Prospectus: (i) WMEZ-FM, KRDU-AM, KJOI-FM, and
          WQFN-FM, all pending acquisitions of Patterson; (ii) Emerald City,
          COMCO, Commonwealth, WRIS, Griffith, Grant, the stations to be
          acquired in the SFX Exchange, American General, KLAW, KJEM, and
          Booneville, all pending acquisitions of the Company; and (iii)
          WTAW-FM, KTSR-FM, and KAGG-FM, all pending dispositions of the
          Company.
    
 
                                       34
<PAGE>   38
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
   
(G)    The adjustment reflects interest expense associated with (i) the Existing
       Capstar Radio Notes, (ii) the Notes, (iii) the New Capstar Radio Notes,
       (iv) the New Credit Facility and (v) the amortization of deferred
       financing fees associated with the Notes, the New Capstar Radio Notes and
       the Credit Facilities, all net of interest expense related to the
       existing indebtedness of the companies included within the Pending
       Transactions Combined and the Company. Deferred financing fees are
       amortized over the term of the related debt.
    
 
   
<TABLE>
<CAPTION>
                                                                                 THREE MONTHS
                                                              YEAR ENDED       ENDED MARCH 31,
                                                             DECEMBER 31,    --------------------
                                                                 1996          1996        1997
                                                             ------------    --------    --------
      <S>                                                    <C>             <C>         <C>
      Existing Capstar Radio Notes.........................    $  8,878      $  2,220    $  2,220
      Notes................................................      20,261         5,065       5,065
      New Capstar Radio Notes..............................      18,427         4,607       4,607
      New Credit Facility at 8.0%..........................      14,876         3,719       3,719
                                                               --------      --------    --------
      Interest expense before amortization of deferred
        financing
        fees...............................................      62,442        15,611      15,611
      Amortization of deferred financing fees..............       2,686           673         673
                                                               --------      --------    --------
        Pro forma interest expense.........................      65,128        16,284      16,284
      Pro forma interest expense for the Completed
        Transactions.......................................     (50,252)      (12,565)    (12,565)
      Historical interest expense for the Pending
        Transactions Combined..............................     (10,169)       (2,080)     (3,028)
                                                               --------      --------    --------
        Net adjustment.....................................    $  4,707      $  1,639    $    691
                                                               ========      ========    ========
</TABLE>
    
 
(H)    The adjustment reflects the elimination of the increase in fair value of
       the redeemable warrants as the warrants will be repurchased in connection
       with the Patterson Acquisition.
 
(I)     The adjustment reflects the dividends and accretion on the Senior
        Exchangeable Preferred Stock.
 
(J)    For purposes of this calculation, "earnings" consist of income (loss)
       before income taxes and fixed charges, and "fixed charges" consist of
       interest, amortization of deferred financing costs and the component of
       rental expense believed by management to be representative of the
       interest factor thereon. Preferred stock dividends and accretion are
       included in fixed charges where appropriate.
 
                                       35
<PAGE>   39
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(K)    The schedule below gives effect to the historical acquisitions of the
       Company's predecessor, Commodore, consummated prior to March 31, 1997 for
       the period from January 1, 1996 through March 31, 1996.
 
       THE COMPANY
 
   
<TABLE>
<CAPTION>
                                                                    ADJUSTMENTS FOR
                                                                    THE HISTORICAL
                                                         THE        ACQUISITIONS BY    THE COMPANY
                                                      COMPANY(1)     COMMODORE(3)       COMBINED
                                                      ----------    ---------------    -----------
      <S>                                             <C>           <C>                <C>
      Net revenue...................................   $ 7,416          $1,687           $ 9,103
      Station operating expenses....................     5,375           1,487             6,862
      Depreciation and amortization.................       480              --               480
      Corporate expenses............................       466              --               466
      Other operating expenses......................        --              --                --
                                                       -------          ------           -------
        Operating income (loss).....................     1,095             200             1,295
      Interest expense..............................     2,452              --             2,452
      Gain (loss) on sale of assets.................        --              --                --
      Other (income) expense........................        52              --                52
                                                       -------          ------           -------
        Income (loss) before provision for income
           taxes....................................    (1,409)            200            (1,209)
      Provision (benefit) for income taxes..........        27              --                27
                                                       -------          ------           -------
        Net income (loss)...........................   $(1,436)         $  200           $(1,236)
                                                       =======          ======           =======
      Deficiency of earnings to fixed charges(2)....   $ 1,409
</TABLE>
    
 
- ---------------
 
      (1) The column represents the results of operations of the Company's
          predecessor, Commodore, from January 1, 1996 through March 31, 1996.
 
   
      (2) For purposes of this calculation, "earnings" consist of income (loss)
          before income taxes and fixed charges, and "fixed charges" consist of
          interest, amortization of deferred financing costs and the component
          of rental expense believed by management to be representative of the
          interest factor thereon.
    
 
   
      (3) The column gives effect to the historical operating results and LMA
          and JSA revenue and expense of the following stations acquired by the
          Commodore: the stations acquired in the Huntington Acquisition (as
          defined), WKHL-FM, WSTC-AM, WAVW-FM, WBBE-FM, WAXE-AM, WAXB-FM,
          WZZN-FM and WPUT-AM.
    
 
   
(L)    The adjustment reflects interest expense associated with (i) the Existing
       Capstar Radio Notes, (ii) the Notes, and (iii) the amortization of
       deferred financing fees associated with the Notes, net of interest
       expense related to the existing indebtedness of the Company and
       Commodore. Deferred financing fees are amortized over the term of the
       related debt.
    
 
<TABLE>
<CAPTION>
                                                              YEAR ENDED         THREE MONTHS ENDED
                                                           DECEMBER 31, 1996       MARCH 31, 1996
                                                           -----------------    --------------------
      <S>                                                  <C>                  <C>
      Existing Capstar Radio Notes.......................       $ 8,878               $ 2,220
      Notes..............................................        20,261                 5,065
                                                                -------              --------
      Interest expense before amortization of deferred
        financing fees...................................        29,139                 7,285
      Amortization of deferred financing fees............           872                   219
                                                                -------              --------
        Pro forma interest expense.......................        30,011                 7,504
      Historical interest expense for the Company........        (5,035)                   --
      Historical interest expense for Commodore..........        (8,861)               (2,452)
                                                                -------              --------
      Net adjustment.....................................       $16,115               $ 5,052
                                                                =======              ========
</TABLE>
 
                                       36
<PAGE>   40
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
   
(M)    The schedule below gives effect to the following for the period from
       January 1, 1996 through March 31, 1996: (i) the historical acquisitions
       and dispositions of the indicated entities consummated prior to March 31,
       1997; and (ii) the acquisitions and dispositions of the indicated
       entities which were pending at March 31, 1997 and were consummated prior
       to the date of this Prospectus.
    
 
       COMPLETED TRANSACTIONS COMBINED
 
   
<TABLE>
<CAPTION>
                                                                                OTHER         ADJUSTMENTS
                                                                HISTORICAL    COMPLETED           FOR          COMPLETED
                         HISTORICAL   HISTORICAL   HISTORICAL   COMMUNITY    TRANSACTIONS     HISTORICAL      TRANSACTIONS
                           OSBORN      GULFSTAR    BENCHMARK     PACIFIC     COMBINED(1)    TRANSACTIONS(2)     COMBINED
                         ----------   ----------   ----------   ----------   ------------   ---------------   ------------
   <S>                   <C>          <C>          <C>          <C>          <C>            <C>               <C>
   Net revenue.........    $6,852       $4,595       $ 6,217      $2,403        $3,046          $6,636          $29,749
   Station operating
     expenses..........     5,868        3,604         4,964       2,025         2,285           4,904           23,650
   Depreciation and
     amortization......     1,211          677         1,330         329          (175)             --            3,372
   Corporate
     expenses..........       457          171           819         166             8              --            1,621
   Other operating
     expenses..........        --          273            --          --            --              --              273
                           ------       ------       -------      ------        ------          ------          -------
     Operating income
       (loss)..........      (684)        (130)         (896)       (117)          928           1,732              833
   Interest expense....       635          851           646         216           (75)             --            2,273
   Gain (loss) on sale
     of assets.........     6,874           --            --          --             2              --            6,876
   Other (income)
     expense...........        93           (4)          (58)         50            (8)             --               73
                           ------       ------       -------      ------        ------          ------          -------
     Income (loss)
       before provision
       for income
       taxes...........     5,462         (977)       (1,484)       (383)        1,013           1,732            5,363
   Provision (benefit)
     for income
     taxes.............       851         (191)           --          --            --              --              660
                           ------       ------       -------      ------        ------          ------          -------
     Net income
       (loss)..........    $4,611       $ (786)      $(1,484)     $ (383)       $1,013          $1,732          $ 4,703
                           ======       ======       =======      ======        ======          ======          =======
</TABLE>
    
 
- ---------------
 
   
       (1) The column represents the historical combined operating results of
           the following entities and stations which were acquired or sold prior
           to the date of this Prospectus: (i) Stephens Radio, KWHN-AM, KMAG-FM,
           KLLI-FM and KYGL-FM, all acquired by GulfStar prior to the GulfStar
           Transaction; (ii) Space Coast, Cavalier, McForhun and Livingston, all
           acquired by the Company; (iii) the stations acquired in the Osborn
           Add-on Acquisitions; (iv) WESC-AM/FM and WFNQ-FM, all sold by
           Benchmark prior to the Benchmark Acquisition; (iv) WMCZ-FM, WMHS-FM
           and WZHT-FM, all acquired by Benchmark prior to the Benchmark
           Acquisition; and (v) the stations sold in the Osborn Ft. Myers
           Disposition.
    
 
   
       (2) The adjustments give effect to the historical operating results
           and/or LMA or JSA expense and/or revenue of the following stations
           which were acquired or sold prior to March 31, 1997: (i) WKWK-FM,
           WRIR-FM, WGEW-FM, WEEL-FM, WBBD-AM, WYNU-FM and WTXT-FM, all acquired
           by Osborn prior to the Osborn Acquisition; (ii) WWRD-FM, WNDR-AM,
           WNTQ-FM, WFXK-FM, WAYV-FM, and WFKS-FM, all sold by Osborn prior to
           the Osborn Acquisition; (iii) KRYS-AM/FM, KMXR-FM, KNCN-FM, KEZA-FM,
           KKIX-FM, KKZQ-FM, KIIZ-FM, KLFX-FM, KFMX-FM, KKAM-AM, KRLB-FM,
           KZII-FM, KFYO-AM, KBRQ-FM, KKTK-AM, WACO-FM, KCKR-FM, KWTX-AM/FM,
           KTRA-FM, KKFG-FM, KDAG-FM, and KCQL-AM, all acquired by GulfStar;
           (iv) KLTX-AM, sold by GulfStar; (v) WJMI-FM, WOAD-FM, WKXI-FM/AM,
           WSCQ-FM, WFMX-FM, WSIC-AM, KRMD-AM/FM and WJMZ-FM, all acquired by
           Benchmark; and (vi) WLTY-FM, WTAR-AM and WKOC-FM, all sold by
           Benchmark.
    
 
(N)   The adjustment collectively gives effect to the warrants issued to R.
      Steven Hicks in connection with the financing of the Commodore
      Acquisition, the Osborn Acquisition and the GulfStar Transaction.
 
                                       37
<PAGE>   41
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(O)    The column represents the combined income statements for the period from
       January 1, 1996 through March 31, 1996 of the acquisitions and
       dispositions of the Company which were pending at March 31, 1997 and have
       not been consummated as of the date of this Prospectus.
 
       PENDING TRANSACTIONS COMBINED
   
<TABLE>
<CAPTION>
 
                                                       HISTORICAL                  HISTORICAL
                                       HISTORICAL        POINT        HISTORICAL     KNIGHT     HISTORICAL   HISTORICAL
                                      MIDCONTINENT   COMMUNICATIONS   PATTERSON     QUALITY       AMERON       QUASS
                                      ------------   --------------   ----------   ----------   ----------   ----------
   <S>                                <C>            <C>              <C>          <C>          <C>          <C>
   Net revenue......................     $ 735           $ 950          $6,097       $3,757       $1,602        $894
   Station operating expenses.......       794             684           5,144        2,949        1,461         708
   Depreciation and amortization....       108             382             522          259          165          69
   Corporate expenses...............        --              52             576          371           --          --
   Other operating income...........        --              --              --           --           --          (3)
                                         -----           -----          ------       ------       ------        ----
     Operating income (loss)........      (167)           (168)           (145)         178          (24)        120
   Interest expense.................        --             260             821          174          221         103
   Gain (loss) on sale of assets....        --              --              --          530           --          --
   Other (income) expense...........       (17)             --             (55)         (19)         (11)         (7)
                                         -----           -----          ------       ------       ------        ----
     Income (loss) before provision
        for income taxes............      (150)           (428)           (911)         553         (234)         24
   Provision (benefit) for income
     taxes..........................       (51)             --              --           69           --          11
                                         -----           -----          ------       ------       ------        ----
     Net income (loss)..............     $ (99)          $(428)         $ (911)      $  484       $ (234)       $ 13
                                         =====           =====          ======       ======       ======        ====
 
<CAPTION>
                                         OTHER         ADJUSTMENTS
                                        PENDING            FOR           PENDING
                                      TRANSACTIONS     HISTORICAL      TRANSACTIONS
                                      COMBINED(1)    TRANSACTIONS(2)     COMBINED
                                      ------------   ---------------   ------------
   <S>                                <C>            <C>               <C>
   Net revenue......................     $4,396          $3,861          $22,292
   Station operating expenses.......      3,665           2,843           18,248
   Depreciation and amortization....        534              --            2,039
   Corporate expenses...............         48                            1,047
   Other operating income...........         --                               (3)
                                         ------          ------          -------
     Operating income (loss)........        149           1,018              961
   Interest expense.................        501                            2,080
   Gain (loss) on sale of assets....         --              --              530
   Other (income) expense...........        (32)             --             (141)
                                         ------          ------          -------
     Income (loss) before provision
        for income taxes............       (320)          1,018             (448)
   Provision (benefit) for income
     taxes..........................         --              --               29
                                         ------          ------          -------
     Net income (loss)..............     $ (320)         $1,018          $  (477)
                                         ======          ======          =======
</TABLE>
    
 
- ---------------
 
   
       (1) The column represents the historical combined operating results of
           the following entities and stations to be acquired or sold subsequent
           to the date of this Prospectus: (i) WMEZ-FM, KRDU-AM, KJOI-FM, and
           WQFN-FM, all pending acquisitions of Patterson; and (ii) Emerald
           City, COMCO, Commonwealth, WRIS, Griffith, Grant, the stations to be
           acquired in the SFX Exchange, Noalmark, American General, KLAW, KJEM
           and Booneville, all pending acquisitions of the Company.
    
 
       (2) The adjustments give effect to the historical operating results
           and/or LMA or JSA expense and/or revenue of the following stations:
           WNNK-FM, WTCY-AM, WXBM-FM, WWSF-FM, WSOK-AM, WLVH-FM, WAEV-FM,
           KIKI-FM/AM, KKLV-FM, KHVH-AM, WFMB-FM/AM, WCVS-FM, KCBL-AM, KBOS-FM
           and KTHT-FM, all purchased by Patterson prior to March 31, 1997.
 
                                       38
<PAGE>   42
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(P)    The schedule below gives effect to the historical acquisitions of the
       Company's predecessor, Commodore, consummated prior to March 31, 1997 for
       the period from January 1, 1996 through December 31, 1996.
 
       THE COMPANY
 
   
<TABLE>
<CAPTION>
                                                                          ADJUSTMENTS
                                                                            FOR THE
                                                                          HISTORICAL
                                               THE        HISTORICAL    ACQUISITIONS BY   THE COMPANY
                                            COMPANY(1)   COMMODORE(3)    COMMODORE(4)      COMBINED
                                            ----------   ------------   ---------------   -----------
      <S>                                   <C>          <C>            <C>               <C>
      Net revenue.........................   $10,303       $ 31,957         $2,213         $ 44,473
      Station operating expenses..........     6,283         21,291          2,224           29,798
      Depreciation and amortization.......     1,331          2,158             --            3,489
      Corporate expenses..................       601          1,757             --            2,358
      Other operating expenses............       744         13,834             --           14,578
                                             -------       --------         ------         --------
        Operating income (loss)...........     1,344         (7,083)           (11)          (5,750)
      Interest expense....................     5,035          8,861             --           13,896
      Gain (loss) on sale of assets.......        --             --             --               --
      Other (income) expense..............        65          1,759             --            1,824
                                             -------       --------         ------         --------
        Income (loss) before provision for
           income taxes...................    (3,756)       (17,703)           (11)         (21,470)
      Provision (benefit) for income
        taxes.............................        --            133             --              133
                                             -------       --------         ------         --------
        Net income (loss).................   $(3,756)      $(17,836)        $  (11)        $(21,603)
                                             =======       ========         ======         ========
      Deficiency of earnings to fixed
        charges(2)........................   $ 3,756
</TABLE>
    
 
- ---------------
 
      (1) The column represents the consolidated result of operations of the
          Company and its predecessor, Commodore, from October 17, 1996 through
          December 31, 1996.
 
   
      (2) For purposes of this calculation, "earnings" consist of income (loss)
          before income taxes and fixed charges, and "fixed charges" consist of
          interest, amortization of deferred financing costs and the component
          of rental expense believed by management to be representative of the
          interest factor thereon.
    
 
   
      (3) The column represents the consolidated results of operations of
          Commodore from January 1, 1996 through October 16, 1996, the date of
          the Commodore Acquisition.
    
 
   
      (4) The column gives effect to the historical operating results and LMA or
          JSA revenue and expense of the following stations acquired by
          Commodore: the stations acquired in the Huntington Acquisition,
          WKHL-FM, WSTC-AM, WAVW-FM, WBBE-FM, WAXE-AM, WAXB-FM, WZZN-FM and
          WPUT-AM.
    
 
   
(Q)    The adjustment reflects the elimination of (i) merger related
       compensation expenses and (ii) other expenses related to the acquisition
       of Commodore by the Company, including costs related to the abandoned
       initial public offering of Commodore. These expenses were recognized by
       Commodore in connection with the acquisition.
    
 
                                       39
<PAGE>   43
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
   
(R)    The schedule below gives effect to the following for the period from
       January 1, 1996 through December 31, 1996: (i) the historical
       acquisitions and dispositions of the indicated entities consummated prior
       to March 31, 1997, and (ii) the acquisitions and dispositions of the
       indicated entities which were pending at March 31, 1997 and were
       consummated prior to the date of this Prospectus.
    
 
      COMPLETED TRANSACTIONS COMBINED
 
   
<TABLE>
<CAPTION>
                                                                                  OTHER          ADJUSTMENTS
                                                                HISTORICAL      COMPLETED            FOR          COMPLETED
                         HISTORICAL   HISTORICAL   HISTORICAL   COMMUNITY     TRANSACTIONS       HISTORICAL      TRANSACTIONS
                           OSBORN      GULFSTAR    BENCHMARK     PACIFIC       COMBINED(1)     TRANSACTIONS(2)     COMBINED
                         ----------   ----------   ----------   ----------   ---------------   ---------------   ------------
   <S>                   <C>          <C>          <C>          <C>          <C>               <C>               <C>
   Net revenue.........   $37,215      $32,563       $27,255      $11,199        $12,742           $24,393         $145,367
   Station operating
     expenses..........    28,823       24,299        21,253        8,916          8,142            16,434          107,867
   Depreciation and
     amortization......     4,756        2,810         5,320        1,416           (692)               --           13,610
   Corporate
     expenses..........     1,850        1,923         1,513          760           (135)               --            5,911
   Other operating
     expenses..........     1,200        5,432            --           --            243                --            6,875
                          -------      -------       -------      -------        -------           -------         --------
     Operating income
       (loss)..........       586       (1,901)         (831)         107          5,184             7,959           11,104
   Interest expense....     2,202        4,604         3,384          933           (484)               --           10,639
   Gain (loss) on sale
     of assets.........    13,522           --         9,612          (11)            32                --           23,155
   Other (income)
     expense...........       291          829          (679)           8           (157)               --              292
                          -------      -------       -------      -------        -------           -------         --------
     Income (loss)
       before provision
       for income
       taxes...........    11,615       (7,334)        6,076         (845)         5,857             7,959           23,328
   Provision (benefit)
     for income
     taxes.............     2,379         (322)           --           --              2                --            2,059
                          -------      -------       -------      -------        -------           -------         --------
     Income (loss)
       before
       extraordinary
       item............     9,236       (7,012)        6,076         (845)         5,855             7,959           21,269
   Extraordinary item,
     loss on early
     extinguishment of
     debt..............        --        1,188            --           --             --                --            1,188
                          -------      -------       -------      -------        -------           -------         --------
     Net income........   $ 9,236      $(8,200)      $ 6,076      $  (845)       $ 5,855           $ 7,959         $ 20,081
                          =======      =======       =======      =======        =======           =======         ========
</TABLE>
    
 
- ---------------
 
   
       (1)    The column represents the historical combined operating results of
              the following entities and stations which were acquired or sold
              prior to the date of this Prospectus: (i) Stephens Radio, KWHN-AM,
              KMAG-FM, KLLI-FM and KYGL-FM, all acquired by GulfStar prior to
              the GulfStar Transaction; (ii) Space Coast, Cavalier, McForhun and
              Livingston, all acquired by the Company; (iii) the stations
              acquired in the Osborn Add-on Acquisitions; (iv) WESC-AM/FM and
              WFNQ-FM, all sold by Benchmark prior to the Benchmark Acquisition;
              (v) WMCZ-FM, WMHS-FM and WZHT-FM, all acquired by Benchmark prior
              to the Benchmark Acquisition; and (vi) the stations sold in the
              Osborn Ft. Myers Disposition.
    
 
   
       (2)    The adjustments give effect to the historical operating results
              and/or LMA or JSA expense and/or revenue of the following stations
              which were acquired or sold prior to March 31, 1997: (i) WKWK-FM,
              WRIR-FM, WEGW-FM, WEEL-FM, WBBD-AM, WYNU-FM and WTXT-FM, all
              acquired by Osborn; (ii) WWRD-FM, WNDR-AM, WNTQ-FM, WFXK-FM,
              WAYV-FM, and WFKS-FM, all sold by Osborn; (iii) KRYS-AM/FM,
              KMXR-FM, KNCN-FM, KEZA-FM, KKIX-FM, KKZQ-FM, KIIZ-FM, KLFX-FM,
              KLTX-FM, KFMX-FM, KKAM-AM, KRLB-FM, KZII-FM, KFYO-AM, KBRQ-FM,
              KKTK-AM, WACO-FM, KCKR-FM, KWTX-AM/FM, KTRA-FM, KKFG-FM, KDAG-FM,
              and KCQL-AM, all acquired by GulfStar; (iv) KLTX-AM, sold by
              GulfStar; (v) WJMI-FM, WOAD-FM, WKXI-FM/AM, WSCQ-FM, WFMX-FM,
              WSIC-AM, KRMD-AM/FM and WJMZ-FM, all acquired by Benchmark; and
              (vi) WLTY-FM, WTAR-AM and WKOC-FM, all sold by Benchmark.
    
 
                                       40
<PAGE>   44
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(S)    The column represents the combined income statements for the period from
       January 1, 1996 through December 31, 1996 of the acquisitions and
       dispositions which were pending at March 31, 1997 and have not been
       consummated as of the date of this Prospectus.
 
       PENDING TRANSACTIONS COMBINED
   
<TABLE>
<CAPTION>
 
                                                           HISTORICAL                  HISTORICAL
                                           HISTORICAL        POINT        HISTORICAL     KNIGHT     HISTORICAL   HISTORICAL
                                          MIDCONTINENT   COMMUNICATIONS   PATTERSON     QUALITY       AMERON       QUASS
                                          ------------   --------------   ----------   ----------   ----------   ----------
         <S>                              <C>            <C>              <C>          <C>          <C>          <C>
         Net revenue...................      $3,446          $5,601        $41,369      $16,597       $8,131       $4,037
         Station operating expenses....       2,555           3,430         30,225       12,812        5,858        3,273
         Depreciation and
           amortization................         405           1,538          3,537        1,005          663          293
         Corporate expenses............          --             179          2,624        2,084           --           --
         Other operating (income)
           expenses....................          --              --            143           --           --          (31)
                                             ------          ------        -------      -------       ------       ------
           Operating income (loss).....         486             454          4,840          696        1,610          502
         Interest expense..............          --           1,071          5,052          710          843          428
         Gain (loss) on sale of
           assets......................          --              --             --          568           --           --
         Increase in fair value of
           redeemable warrants.........          --              --          5,499           --           --           --
         Other (income) expense........         (69)             (8)           (37)         (60)          76          (26)
                                             ------          ------        -------      -------       ------       ------
           Income (loss) before
             provision for income
             taxes.....................         555            (609)        (5,674)         614          691          100
         Provision (benefit) for income
           taxes.......................         189              --         (2,344)          77           --           39
                                             ------          ------        -------      -------       ------       ------
           Net income (loss)...........      $  366          $ (609)       $(3,330)     $   537       $  691       $   61
                                             ======          ======        =======      =======       ======       ======
 
<CAPTION>
                                            OTHER         ADJUSTMENTS
                                           PENDING            FOR           PENDING
                                         TRANSACTIONS     HISTORICAL      TRANSACTIONS
                                         COMBINED(1)    TRANSACTIONS(2)     COMBINED
                                         ------------   ---------------   ------------
         <S>                             <C>            <C>               <C>
         Net revenue...................    $18,098          $7,412          $104,691
         Station operating expenses....     13,434           4,846            76,433
         Depreciation and
           amortization................      2,213              --             9,654
         Corporate expenses............        274              --             5,161
         Other operating (income)
           expenses....................         --              --               112
                                           -------          ------          --------
           Operating income (loss).....      2,177           2,566            13,331
         Interest expense..............      2,065              --            10,169
         Gain (loss) on sale of
           assets......................        (72)             --               496
         Increase in fair value of
           redeemable warrants.........         --              --             5,499
         Other (income) expense........       (158)             --              (282)
                                           -------          ------          --------
           Income (loss) before
             provision for income
             taxes.....................        198           2,566            (1,559)
         Provision (benefit) for income
           taxes.......................                         --            (2,039)
                                           -------          ------          --------
           Net income (loss)...........    $   198          $2,566          $    480
                                           =======          ======          ========
</TABLE>
    
 
- ---------------
 
   
       (1)  The column represents the historical combined operating results of
            the following entities and stations to be acquired or sold
            subsequent to the date of this Prospectus: (i) WMEZ-FM, KRDU-AM,
            KJOI-FM, and WQFN-FM, all pending acquisitions of Patterson; (ii)
            Emerald City, COMCO, Commonwealth, WRIS, Griffith, Grant, the
            stations be acquired in the SFX Exchange, Noalmark, American
            General, KLAW, KJEM, and Booneville, all pending acquisitions of the
            Company; and (iii) WTAW-AM, KTSR-FM and KAGG-FM, all pending
            dispositions of the Company.
    
 
   
       (2)  The adjustments give effect to the historical operating results
            and/or LMA or JSA expense and/or revenue of the following stations:
            WNNK-FM, WTCY-AM, WXBM-FM, WWSF-FM, WSOK-AM, WLVH-FM, WAEV-FM,
            KIKI-FM/AM, KKLV-FM, KHVH-AM, WFMB-FM/AM, WCVS-FM, KCBL-AM, KBOS-FM,
            and KTHT-FM, all purchased by Patterson prior to March 31, 1997.
    
 
                                       41
<PAGE>   45
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
(T)    The schedule below gives effect to the acquisitions and dispositions of
       the companies acquired in the Completed Transactions which were
       consummated prior to the date of this Prospectus.
 
   
COMPLETED TRANSACTIONS COMBINED
    
 
   
<TABLE>
<CAPTION>
                                                                                                        OTHER
                                                                                       HISTORICAL     COMPLETED       COMPLETED
                                                           HISTORICAL    HISTORICAL    COMMUNITY     TRANSACTIONS    TRANSACTIONS
                                                            GULFSTAR     BENCHMARK      PACIFIC      COMBINED(1)       COMBINED
                                                           ----------    ----------    ----------    ------------    ------------
      <S>                                                  <C>           <C>           <C>           <C>             <C>
      ASSETS
      Current assets:
        Cash and cash equivalents........................   $  5,979       $ 4,021       $   331       $   792         $ 11,123
        Accounts receivable, net.........................      8,232         4,563           745         2,713           16,253
        Prepaid expenses and other.......................      1,536         1,232           145           337            3,250
                                                            --------       -------       -------       -------         --------
                Total current assets.....................     15,747         9,816         1,221         3,842           30,626
      Property and equipment, net........................     17,485        14,055         3,806         3,168           38,514
      Intangible and other assets, net...................     84,805        46,221        12,696         8,973          152,695
                                                            --------       -------       -------       -------         --------
                Total assets.............................   $118,037       $70,092       $17,723       $15,983         $221,835
                                                            ========       =======       =======       =======         ========
      LIABILITIES AND STOCKHOLDERS' EQUITY
      Current liabilities:
        Accounts payable and other accrued expenses......   $  4,819       $ 4,112       $   330       $ 1,835         $ 11,096
        Current portion of long-term debt................        214        14,223         1,438           397           16,272
                                                            --------       -------       -------       -------         --------
                Total current liabilities................      5,033        18,335         1,768         2,232           27,368
      Long-term debt, less current portion...............     82,346        29,849         8,337         5,200          125,732
      Other long-term liabilities........................      5,940            56            --            51            6,047
                                                            --------       -------       -------       -------         --------
                Total liabilities........................     93,319        48,240        10,105         7,483          159,147
      Redeemable preferred stock.........................     23,081            --            --            --           23,081
      Stockholders' equity...............................      1,637        21,852         7,618         8,500           39,607
                                                            --------       -------       -------       -------         --------
                Total liabilities and stockholders'
                  equity.................................   $118,037       $70,092       $17,723       $15,983         $221,835
                                                            ========       =======       =======       =======         ========
</TABLE>
    
 
- ---------------
 
   
       (1) The column represents the historical combined balance sheets of (i)
           the stations in the Osborn Add-On Acquisitions and the Osborn Ft.
           Myers Disposition; (ii) Stephens Radio, KWHN-AM, KMAG-FM, KLLI-FM and
           KYGL-FM, all acquired by GulfStar prior to the GulfStar Transaction;
           (iii) Space Coast, Cavalier, McForhun and Livingston all acquired by
           the Company; and (iv) WMCZ-FM, WMHS-FM and WZHT-FM all acquired by
           Benchmark prior to the Benchmark Acquisition.
    
 
                                       42
<PAGE>   46
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
   
(U)    The adjustments reflect (i) the assumption of $2,391 in liabilities in
       connection with the Completed Transactions, (ii) the acquisition of
       GulfStar, which is accounted for at historical cost on a basis similar to
       a pooling of interests, and (iii) the elimination of the historical
       equity of the Completed Transactions, excluding the equity of GulfStar of
       $24,718, and the allocation of the purchase prices, net of the proceeds
       from the Osborn Ft. Myers Disposition, of the Completed Transactions to
       the assets acquired and liabilities assumed resulting in an adjustment to
       property and equipment and FCC licenses to their estimated fair market
       values and the recording of goodwill associated with the acquisitions as
       follows:
    
 
   
<TABLE>
<CAPTION>
                                                         ALLOCATION OF
                                                           PURCHASE
                                                          PRICES AND        CARRYING
                                                          GULFSTAR AT       VALUE OF
                                                          HISTORICAL       COMPLETED
                                                             COST         TRANSACTIONS    ADJUSTMENTS
                                                         -------------    ------------    -----------
      <S>                                                <C>              <C>             <C>
      Cash and cash equivalents........................    $ 10,552         $ 11,123       $   (571)
      Accounts receivable, net.........................      13,605           16,253         (2,648)
      Prepaid expenses and other.......................       2,551            3,250           (699)
      Property and equipment, net......................      51,992           38,514         13,478
      Intangible and other assets, net.................     315,461          150,027        165,434
      Deferred financing...............................       2,272            2,668           (396)
      Accounts payable and other accrued expenses......      (9,796)         (11,096)        (1,300)
      Long-term debt, including the current portion....     (82,560)        (142,004)       (59,444)
      Other long-term liabilities......................      (8,387)          (6,047)         2,340
      Stockholders' equity.............................     (24,718)         (62,688)       (37,970)
                                                           --------
           Total purchase prices and deferred financing
             charges...................................    $270,972
                                                           ========
</TABLE>
    
 
   
(V)    The adjustment reflects the excess cash used in connection with the
       Completed Transactions.
    
 
(W)   The adjustment reflects $330 placed in escrow as security for Benchmark's
      obligation to consummate the acquisition of WESC-AM/FM and WFNQ-FM located
      in Greenville, South Carolina, and the use of the deposit to pay a portion
      of the purchase price in connection with the related acquisition.
 
   
(X)    The adjustment reflects $550 placed in escrow as security for the
       Company's obligation to consummate the Osborn Huntsville Acquisition,
       which was subsequently used to pay a portion of the purchase price in
       connection with the related acquisition.
    
 
   
(Y)    The adjustment reflects the estimated deferred financing costs of $7,750
       and $4,000 associated with the Capstar Radio Notes Offering and the New
       Credit Facility, respectively.
    
 
   
(Z)    The adjustments reflect the repayment of current borrowings of GulfStar
       of $82,560, including repayment of indebtedness under the GulfStar credit
       facility, and the write-off of $2,272 of related deferred financing costs
       which resulted in an extraordinary charge in the period the repayment was
       made.
    
 
   
(AA)  The adjustment reflects proceeds of $199,212 from the Capstar Radio Notes
      Offering.
    
 
                                       43
<PAGE>   47
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
   
(BB)  As part of the Benchmark Acquisition, the Fund III Acquisition Sub entered
      into a senior credit agreement (the "Acquisition Sub Credit Agreement")
      with Bankers Trust Company to borrow up to $62,000, of which approximately
      $60,000 of the proceeds were loaned to Benchmark to enable Benchmark to
      consummate four separate acquisitions of radio station properties and for
      certain other purposes of Benchmark. The Company unconditionally
      guaranteed all of the Fund III Acquisition Sub's indebtedness under the
      Acquisition Sub Credit Agreement. Simultaneously with the Benchmark
      Acquisition, the Fund III Acquisition Sub was merged with a subsidiary of
      Capstar Broadcasting and the Acquisition Sub Credit Agreement was repaid
      (the "Repayment"). In connection with the Repayment, Capstar Broadcasting
      issued $750 of Class C Common Stock to HM Fund III in consideration of HM
      Fund III's agreement to purchase the obligations owing to Bankers Trust
      Company under the Acquisition Sub Credit Agreement and the Company
      recorded an extraordinary charge of $750.
    
 
      The related pro forma adjustments are as follows:
 
   
<TABLE>
      <S>                                                           <C>
      Guarantee of loans to Benchmark under the Acquisition Sub
        Credit Agreement..........................................  $ 60,000
      Repayment of indebtedness under the Acquisition Sub Credit
        Agreement in connection with the Benchmark Acquisition....   (60,000)
      Issuance of Common Stock in connection with the Company's
        guarantee.................................................       750
      Extraordinary charge........................................      (750)
</TABLE>
    
 
   
(CC)  The adjustment reflects the net proceeds from the Preferred Stock Offering
      of $94,750, net of fees and expenses of $5,250.
    
 
   
(DD)   The adjustment reflects the elimination of the redeemable preferred stock
       of GulfStar which was redeemed in connection with the GulfStar
       Transaction. GulfStar recognized a loss on the Preferred Stock Redemption
       of $5,419 which represents the difference between the carrying value and
       the liquidation preference of the preferred stock.
    
 
   
(EE)   The adjustment reflects (i) the Hicks Muse GulfStar Equity Investment of
       $75,000 in connection with the GulfStar Transaction, (ii) the common
       equity investment of $2,100 by Joseph L. Mathias, IV, a former partner of
       Benchmark, in connection with the Benchmark Acquisition, (iii) the
       Capstar BT Equity Investment of $11,100, and (iv) the fees and expenses
       incurred in connection with the GulfStar Merger, which were expensed in
       the period in which the GulfStar Merger was consummated.
    
 
                                       44
<PAGE>   48
 
     NOTES TO THE UNAUDITED PRO FORMA FINANCIAL INFORMATION -- (CONTINUED)
                             (DOLLARS IN THOUSANDS)
 
   
(FF)  The column represents the combined balance sheets as of March 31, 1997 of
      the acquisitions which were pending as of the date of this Prospectus.
    
 
   
       PENDING TRANSACTIONS COMBINED
    
   
<TABLE>
<CAPTION>
                                                                                                                        OTHER
                                                                                                                       PENDING
                                                HISTORICAL   HISTORICAL     HISTORICAL     HISTORICAL   HISTORICAL   ACQUISITIONS
                                                 MADISON     PATTERSON    KNIGHT QUALITY     AMERON       QUASS      COMBINED(1)
                                                ----------   ----------   --------------   ----------   ----------   ------------
      <S>                                       <C>          <C>          <C>              <C>          <C>          <C>
      ASSETS
      Current assets:
        Cash and cash equivalents.............   $    348     $  1,177       $ 2,498        $    90       $   55        $   960
        Accounts receivable, net..............      1,415        8,171         2,631          1,405          536          4,044
        Prepaid expenses and other............        132        1,889           385            206           64            537
                                                 --------     --------       -------        -------       ------        -------
                Total current assets..........      1,895       11,237         5,514          1,701          655          5,541
      Property and equipment, net.............      2,739       19,114         4,784          1,917        1,182          3,753
      Intangible and other assets, net........     12,852      118,088           676         13,006        2,373         13,628
                                                 --------     --------       -------        -------       ------        -------
                Total assets..................   $ 17,486     $148,439       $10,974        $16,624       $4,210        $22,922
                                                 ========     ========       =======        =======       ======        =======
      LIABILITIES AND STOCKHOLDERS' EQUITY
      Current liabilities:
        Accounts payable and other accrued
           expenses...........................   $    790     $  3,742       $ 1,219        $   761       $  169        $ 3,175
        Current portion of long-term debt.....        250           --           848          5,200          250          2,928
                                                 --------     --------       -------        -------       ------        -------
                Total current liabilities.....      1,040        3,742         2,067          5,961          419          6,103
      Long-term debt, less current portion....     13,250       66,500         7,773          4,563        3,418         15,871
      Other long-term liabilities.............         --           87            --             --          203             --
                                                 --------     --------       -------        -------       ------        -------
                Total liabilities.............     14,290       70,329         9,840         10,524        4,040         21,974
      Redeemable preferred stock..............         --       20,747            --             --           --             --
      Redeemable warrants.....................         --       17,803            --             --           --             --
      Stockholders' equity....................      3,196       39,560         1,134          6,100          170            948
                                                 --------     --------       -------        -------       ------        -------
                Total liabilities and
                  stockholders' equity........   $ 17,486     $148,439       $10,974        $16,624       $4,210        $22,922
                                                 ========     ========       =======        =======       ======        =======
 
<CAPTION>
 
                                                  PENDING
                                                TRANSACTIONS
                                                  COMBINED
                                                ------------
      <S>                                       <C>
      ASSETS
      Current assets:
        Cash and cash equivalents.............    $  5,128
        Accounts receivable, net..............      18,202
        Prepaid expenses and other............       3,213
                                                  --------
                Total current assets..........      26,543
      Property and equipment, net.............      33,489
      Intangible and other assets, net........     160,623
                                                  --------
                Total assets..................    $220,655
                                                  ========
      LIABILITIES AND STOCKHOLDERS' EQUITY
      Current liabilities:
        Accounts payable and other accrued
           expenses...........................    $  9,856
        Current portion of long-term debt.....       9,476
                                                  --------
                Total current liabilities.....      19,332
      Long-term debt, less current portion....     111,375
      Other long-term liabilities.............         290
                                                  --------
                Total liabilities.............     130,997
      Redeemable preferred stock..............      20,747
      Redeemable warrants.....................      17,803
      Stockholders' equity....................      51,108
                                                  --------
                Total liabilities and
                  stockholders' equity........    $220,655
                                                  ========
</TABLE>
    
 
- ---------------
 
   
       (1)  The columns represents the historical combined balance sheets of (i)
            WMEZ-FM, KRDU-FM, KJOI-FM and WQFN-FM, all pending acquisitions of
            Patterson; and (ii) Emerald City, COMCO, Commonwealth, WRIS,
            Griffith, Grant, American General, Booneville, Noalmark, KLAW and
            KJEM, all pending acquisitions of the Company.
    
 
                                       45
<PAGE>   49
 
   
(GG)  The adjustment reflects (i) the assumption of $2,086 in liabilities in
      connection with the Pending Transactions and (ii) the allocation of the
      purchase prices of the Pending Transactions to the assets acquired and
      liabilities assumed resulting in an adjustment to property and equipment
      and FCC licenses to their estimated fair market values and the recording
      of goodwill associated with the acquisitions as follows:
    
 
   
<TABLE>
<CAPTION>
                                                                               CARRYING
                                                             ALLOCATION OF     VALUE OF
                                                               PURCHASE        PENDING
                                                                PRICES       TRANSACTIONS   ADJUSTMENTS
                                                             -------------   ------------   -----------
      <S>                                                    <C>             <C>            <C>
      Cash and cash equivalents............................    $  1,232        $  5,128      $ (3,896)
      Accounts receivable, net.............................      12,478          18,202        (5,724)
      Prepaid expenses and other...........................       1,295           3,213        (1,918)
      Property and equipment, net..........................      52,274          33,489        18,785
      Intangible and other assets, net.....................     400,917         156,248       244,669
      Deferred financing...................................          --           4,375        (4,375)
      Accounts payable and other accrued expenses..........      (3,911)         (9,856)       (5,945)
      Other long-term liabilities..........................     (43,406)           (290)       43,116
                                                               --------
           Total purchase prices...........................    $420,879
                                                               ========
</TABLE>
    
 
   
(HH)  The adjustment reflects the excess cash used in connection with the
      Pending Transactions.
    
 
   
(II)    The adjustments reflect the disposition of WTAW-AM, KTSR-FM and KAGG-FM
        located in Bryan, Texas.
    
 
   
(JJ)   The adjustment reflects the elimination of the outstanding loan balance
       of $13,500 to Emerald City which will be repaid in connection with the
       Emerald City Acquisition.
    
 
   
(KK)  The adjustment reflects $75 placed in escrow as security for the Company's
      obligation to consummate the Emerald City Acquisition which will
      subsequently be used to pay a portion of the expenses in connection with
      the related acquisition.
    
 
   
(LL)  The adjustment reflects the elimination of the historical debt of the
      entities to be acquired in the Pending Transactions of $120,851, including
      the current portion of $9,476.
    
 
   
(MM) The adjustments reflect borrowings of $185,946 under the New Credit
     Facility with an annual interest rate of 8.0% and an equity contribution of
     $221,217, including the commitment by HM Fund III and its affiliates to
     invest up to an additional $50,000, in connection with the financing of the
     Pending Transactions.
    
 
   
(NN)  The adjustment reflects the purchase and subsequent retirement of the
      redeemable preferred stock of $20,747 and redeemable warrants of $17,803
      in connection with the Patterson Acquisition. As a result of the
      redemption, Patterson will recognize a loss of $8,391 which represents the
      difference between the carrying value and the liquidation preference on
      the preferred stock.
    
 
   
(OO)  The adjustment reflects the net effect of the elimination of the
      historical equity of the entities to be acquired in the Pending
      Transactions, based on the purchase method of accounting, of $51,108.
    
 
   
(PP)   The pro forma amounts reflect the effects of the exchange offers for the
       Notes, the New Capstar Radio Notes and the Senior Exchangeable Preferred
       Stock.
    
 
                                       46
<PAGE>   50
 
                       SELECTED HISTORICAL FINANCIAL DATA
 
     The following financial information should be read in conjunction with
"Management's Discussion and Analysis of Results of Operations and Financial
Condition," "Business," the Consolidated Financial Statements of the Company and
its predecessor, Commodore, and the related notes thereto, included elsewhere in
this Prospectus.
 
   
THE COMPANY AND ITS PREDECESSOR, COMMODORE
    
 
     The operating and other data in the following table have been derived from
audited financial statements of the Company for the period October 17, 1996
through December 31, 1996, audited financial statements of Commodore for the
period January 1, 1996 through October 16, 1996 and for the years ended December
31, 1995 and 1994, unaudited financial statements of the Company for the three
months ended March 31, 1997, and unaudited financial statements of Commodore for
the three months ended March 31, 1996, all of which are included elsewhere in
this Prospectus, and from audited financial statements of Commodore for the
years ended December 31, 1993 and 1992. The selected balance sheet data in the
following table have been derived from audited financial statements of the
Company as of December 31, 1996, from audited financial statements of Commodore
as of December 31, 1995 which are included elsewhere in this Prospectus, from
audited financial statements of Commodore as of December 31, 1994, 1993 and 1992
and from unaudited financial statements of the Company as of March 31, 1997,
included elsewhere in this Prospectus, and from unaudited financial statements
of Commodore as of March 31, 1996.
 
     In management's opinion, the unaudited financial statements from which such
data have been derived include all adjustments (consisting only of normal,
recurring adjustments) necessary to present fairly, in all material respects,
the results of operations and financial condition of the Company and Commodore
as of and for the periods presented.
<TABLE>
<CAPTION>
 
                                                                COMMODORE                                THE COMPANY
                                       ------------------------------------------------------------   -----------------
                                               YEARS ENDED DECEMBER 31,            JANUARY 1, 1996-   OCTOBER 17, 1996-
                                       -----------------------------------------     OCTOBER 16,        DECEMBER 31,
                                         1992       1993       1994       1995         1996(1)             1996(2)
                                       --------   --------   --------   --------   ----------------   -----------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                    <C>        <C>        <C>        <C>        <C>                <C>
OPERATING DATA:
  Net revenue........................  $ 17,961   $ 19,798   $ 26,225   $ 30,795       $ 31,957           $  10,303
  Station operating expenses.........    12,713     13,509     16,483     19,033         21,291               6,283
  Depreciation and amortization......     1,676      1,129      2,145      1,926          2,158               1,331
  Corporate expenses.................  1,602...      2,531      2,110      2,051          1,757                 601
  Other operating expenses(5)........        --      1,496      2,180      2,007         13,834                 744
  Operating income (loss)............     1,970      1,133      3,307      5,778         (7,083)              1,344
  Interest expense...................     4,614      4,366      3,152      7,806          8,861               5,035
  Net income (loss)..................    (2,580)    (3,782)      (527)    (2,240)       (17,836)             (3,756)
OTHER DATA:
  Broadcast cash flow(6).............  $  5,248   $  6,289   $  9,742   $ 11,762       $ 10,666           $   4,020
  Broadcast cash flow margin(6)......      29.2%      31.8%      37.1%      38.2%          33.4%               39.0%
  EBITDA(7)..........................  $  3,646   $  3,758   $  7,632   $  9,711       $  8,909           $   3,419
  Cash flows related to(8):
    Operating activities.............      (406)       477      4,061      1,245          1,990                 (49)
    Investing activities.............      (458)   (10,013)       (50)    (4,408)       (34,358)           (127,372)
    Financing activities.............       951      9,377     (2,855)    12,013         26,724             132,449
  Cash interest expense(9)...........     4,408      4,218      2,932      5,132          5,545               2,627
  Capital expenditures...............       371        333        623        321            449                 808
  Deficiency of earnings to fixed
    charges(10)......................     2,998      3,743        918      1,908         17,703               3,756
BALANCE SHEET DATA (AT END OF
  PERIOD):
  Cash and cash equivalents..........  $  1,045   $    887   $  2,042   $ 10,891                          $   5,028
  Intangible and other assets, net...    13,819     22,419     21,096     27,422                            234,915
  Total assets.......................    27,508     36,192     36,283     52,811                            264,928
  Long-term debt, including current
    portion..........................    51,934     41,773     36,962     66,261                            136,372
  Redeemable preferred stock.........     5,800         10      8,414         --                                 --
  Total stockholders' equity
    (deficit)........................   (28,766)    (8,097)   (18,038)   (18,555)                            91,143
 
<CAPTION>
                                                         THE
                                        COMMODORE      COMPANY
                                       -----------   -----------
                                          THREE MONTHS ENDED
                                               MARCH 31,
                                       -------------------------
                                         1996(3)       1997(4)
                                       -----------   -----------
                                        (DOLLARS IN THOUSANDS)
<S>                                    <C>           <C>
OPERATING DATA:
  Net revenue........................    $  7,416     $  14,107
  Station operating expenses.........       5,375        10,356
  Depreciation and amortization......         480         2,389
  Corporate expenses.................         466         1,424
  Other operating expenses(5)........          --            --
  Operating income (loss)............       1,095           (62)
  Interest expense...................       2,452         6,792
  Net income (loss)..................      (1,436)       (7,471)
OTHER DATA:
  Broadcast cash flow(6).............    $  2,041     $   3,751
  Broadcast cash flow margin(6)......        27.5%         26.6%
  EBITDA(7)..........................    $  1,575     $   2,327
  Cash flows related to(8):
    Operating activities.............       1,891           409
    Investing activities.............     (15,798)     (129,389)
    Financing activities.............       8,103       136,977
  Cash interest expense(9)...........       1,454         3,926
  Capital expenditures...............         124           916
  Deficiency of earnings to fixed
    charges(10)......................       1,409         6,827
BALANCE SHEET DATA (AT END OF
  PERIOD):
  Cash and cash equivalents..........       5,087     $  13,025
  Intangible and other assets, net...      42,748       358,891
  Total assets.......................      63,211       444,100
  Long-term debt, including current
    portion..........................      74,478       229,955
  Redeemable preferred stock.........          --            --
  Total stockholders' equity
    (deficit)........................     (19,991)      140,898
</TABLE>
 
- ---------------
 
 (1)  The historical financial data set forth includes the results of operations
      of Commodore from January 1, 1996 through October 16, 1996, the date of
      the Commodore Acquisition.
 
 (2)  The historical financial data set forth includes the results of operations
      of the Company from October 17, 1996 through December 31, 1996 and the
      balance sheet data as of December 31, 1996.
 
                                       47
<PAGE>   51
 
 (3)  The historical financial data set forth includes the results of operations
      of Commodore from January 1, 1996 through March 31, 1996.
 
 (4)  The historical financial data set forth includes the results of operations
      of the Company from January 1, 1997 through March 31, 1997.
 
 (5)  Other operating expenses consist of separation compensation in 1993 and
      long-term incentive compensation under restructured employment agreements
      with Commodore's former President and Chief Executive Officer and its
      former Chief Operating Officer in 1995 and 1994. In the period ended
      October 16, 1996, it consists of merger related compensation charges in
      connection with the Commodore Acquisition and in the period ended December
      31, 1996, it includes compensation charges in connection with certain
      warrants issued to the President and Chief Executive Officer of the
      Company. Such expenses are non-cash and/or are not expected to recur.
 
 (6)  Broadcast cash flow consists of operating income before depreciation,
      amortization, corporate expense and other expense. Although broadcast cash
      flow is not a measure of performance calculated in accordance with GAAP,
      management believes that it is useful to an investor in evaluating the
      Company because it is a measure widely used in the broadcast industry to
      evaluate a radio company's operating performance. See "Glossary of Certain
      Terms and Market and Industry Data."
 
 (7)  EBITDA consists of operating income before depreciation, amortization and
      other expense. Although EBITDA is not a measure of performance calculated
      in accordance with GAAP, management believes that it is useful to an
      investor in evaluating the Company because it is a measure widely used in
      the broadcast industry to evaluate a radio company's operating
      performance. See "Glossary of Certain Terms and Market and Industry Data."
 
 (8)  Cash flows related to operating activities, investing activities and
      financing activities are derived from the related statement of cash flows
      and are prepared in accordance with GAAP.
 
 (9)  Cash interest expense excludes non-cash amortization of deferred finance
      costs, discounts to initial purchasers, and interest on the Notes.
 
(10)  For purposes of this calculation, "earnings" consist of income (loss)
      before income taxes and fixed charges, and "fixed charges" consist of
      interest, amortization of deferred financing costs and the component of
      rental expense believed by management to be representative of the interest
      factor thereon. Preferred stock dividends and accretion are included in
      fixed charges where appropriate.
 
                                       48
<PAGE>   52
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
GENERAL
 
     The following discussion and analysis of financial condition and results of
operations of the Company should be read in conjunction with the consolidated
financial statements and related notes thereto of the Company included elsewhere
in this Prospectus. Periodically, the Company may make statements about trends,
future plans and the Company's prospects. Actual results may differ materially
from those described in such forward looking statements based on the risks and
uncertainties facing the Company, including but not limited to, the following:
business conditions and growth in the radio broadcasting industry and the
general economy; competitive factors; changes in interest rates; the failure or
inability to renew one or more of the Company's broadcasting licenses; and the
factors described in "Risk Factors."
 
     A radio broadcast company's revenues are derived primarily from the sale of
time to local and national advertisers. Those revenues are affected by the
advertising rates that a radio station is able to charge and the number of
advertisements that can be broadcast without jeopardizing listener levels (and
resulting ratings). Advertising rates tend to be based upon demand for a
station's advertising inventory and its ability to attract audiences in targeted
demographic groups, as measured principally by Arbitron. Radio stations attempt
to maximize revenues by adjusting advertising rates based upon local market
conditions, controlling advertising inventory and creating demand and audience
ratings.
 
     Seasonal revenue fluctuations are common in the radio broadcasting industry
and are due primarily to fluctuations in advertising expenditures by local and
national advertisers, with revenues typically being lowest in the first quarter
and highest in the second and fourth quarters of each year. A radio station's
operating results in any period also may be affected by the occurrence of
advertising and promotional expenditures that do not produce commensurate
revenues in the period in which the expenditures are made. Because Arbitron
reports audience ratings on a quarterly basis, a radio station's ability to
realize revenues as a result of increased advertising and promotional expenses
and any resulting audience ratings improvements may be delayed for several
months.
 
   
     Upon completion of the Pending Transactions, the Company will own and
operate or provide services to 233 radio stations serving 62 mid-sized markets.
The Company anticipates that it will consummate the Pending Transactions;
however, the closing of each such transaction is subject to various conditions,
including FCC and other governmental approvals, which are beyond the Company's
control, and the availability of financing to the Company on acceptable terms.
No assurances can be given that regulatory approval will be received, that the
Indentures, the Certificate of Designation, the Credit Facilities or any other
loan agreements to which the Company will be a party will permit additional
financing for the Pending Acquisitions or that such financing will be available
to the Company on acceptable terms. See "Risk Factors -- Risks of Acquisition
Strategy."
    
 
     The Company incurred or assumed, and will incur or assume, substantial
indebtedness to finance the Completed Transactions and the Pending Acquisitions
for which it has, and will continue to have, significant debt service
requirements. In addition, the Company has, and will continue to have,
significant charges for depreciation and amortization expense related to the
fixed assets and intangibles acquired, or to be acquired, in its acquisitions
and compensation charges in connection with stock option agreements and warrants
issued to certain members of management. See "Certain Transactions."
Consequently, the Company expects that, for the foreseeable future as it pursues
its acquisition strategy, it will report net losses substantially in excess of
those experienced historically, which will result in decreases in stockholders'
equity.
 
     In the following analysis, management discusses broadcast cash flow and
EBITDA. Broadcast cash flow consists of operating income before depreciation,
amortization, corporate expenses and other operating expenses. EBITDA consists
of operating income before depreciation, amortization and other operating
expenses. Although broadcast cash flow and EBITDA are not measures of
performance calculated in accordance with GAAP, management believes that they
are useful to an investor in evaluating the Company because they are measures
widely used in the broadcast industry to evaluate a radio company's operating
performance. However, broadcast cash flow and EBITDA should not be considered in
isolation or as substitutes for net income, cash flows from operating activities
and other income or cash flow statement data prepared in accordance with GAAP or
as a measure of liquidity or profitability.
 
                                       49
<PAGE>   53
 
Combined Results of Operation -- The Company and its predecessor, Commodore, and
GulfStar
 
   
     The GulfStar Transaction was accounted for at historical cost on a basis
similar to a pooling of interests as the Company and GulfStar were under common
control. The following table presents summary supplemental historical combined
financial data of the Company and its predecessor, Commodore, and GulfStar.
Management believes that the aggregate financial information shown below may be
helpful in understanding the past operations of the stations now owned by the
Company after the GulfStar Transaction before exchanging the Old Notes for the
New Notes. The following financial information should be read in conjunction
with the consolidated financial statements of the Company, Commodore and
GulfStar and, in each case, the related notes included elsewhere in this
Prospectus.
    
 
<TABLE>
<CAPTION>
                                                                               THREE MONTHS ENDED
                                               YEARS ENDED DECEMBER 31,             MARCH 31,
                                             ----------------------------   -------------------------
                                              1994      1995       1996        1996          1997
                                             -------   -------   --------   -----------   -----------
                                                (DOLLARS IN THOUSANDS)      (UNAUDITED)   (UNAUDITED)
<S>                                          <C>       <C>       <C>        <C>           <C>
Operating Data
  Net revenue..............................  $36,059   $46,592   $ 74,823     $12,011      $ 25,102
  Station operating expenses...............   23,144    30,771     51,873       8,979        18,303
  Depreciation and amortization............    2,857     3,060      6,299       1,157         3,390
  Corporate expenses.......................    2,449     2,564      4,281         637         1,942
  Other operating expenses.................    2,180     2,007     20,010         273         2,469
  Operating income (loss)..................    5,429     8,190     (7,640)        965        (1,002)
  Interest expense.........................    4,117     9,952     18,500       3,303         8,638
  Net income...............................  $   118   $  (670)  $(29,792)    $(2,222)     $(10,120)
Other Data
  Broadcast cash flow......................   12,915    15,821     22,950       3,032         6,799
  Broadcast cash flow margin...............     35.8%     34.0%      30.7%       25.2%         27.1%
  EBITDA...................................   10,466    13,257     18,669       2,395         4,857
</TABLE>
 
  THREE MONTHS ENDED MARCH 31, 1997 COMPARED TO THREE MONTHS ENDED MARCH 31,
1996
 
     Net Revenue. Net revenue increased $13.1 million or 109.2% to $25.1 million
for the three months ended March 31, 1997 from $12.0 million for the three
months ended March 31, 1996. Net revenue included from the operations purchased
in connection with the Osborn Acquisition for the period February 21, 1997
through March 31, 1997 comprised $3.7 million of the increase. The inclusion of
revenue from the remaining acquisitions of radio stations and revenue generated
from LMAs and JSAs provided $5.1 million of the increase. For stations owned or
operated for a comparable period in 1997 and 1996, net revenue increased
approximately $4.3 million or 35.8% to $16.3 million for the three months ended
March 31, 1997 from $12.0 million for the same period in 1996 primarily due to
increased ratings and improved selling efforts.
 
     Station Operating Expenses. Station operating expenses increased $9.3
million or 103.3% to $18.3 million for the three months ended March 31, 1997
from $9.0 million for the three months ended March 31, 1996. The increase was
primarily attributable to (i) additional operating expenses of the operations
purchased in connection with the Osborn Acquisition of $2.9 million and (ii)
station operating expenses of the radio station acquisitions and the JSAs and
LMAs which contributed $2.9 million of the increase. For stations owned or
operated for a comparable period in 1997 and 1996, station operating expenses
increased approximately $3.5 million or 38.9% to $12.5 million in 1997 from $9.0
million in 1996 primarily due to increased selling expenses.
 
     Broadcast Cash Flow. As a result of the factors described above, broadcast
cash flow increased approximately $3.8 million or 126.7% to $6.8 million for the
three months ended March 31, 1997 from $3.0 million for the same period in 1996.
The broadcast cash flow margin was 27.1% for the three months ended March 31,
1997 compared to 25.2% for the same period in 1996. The broadcast cash flow
provided from the Osborn Acquisition accounted for approximately $861,000 of the
increase; the broadcast cash flow margin from these operations was 23.0%. The
inclusion of broadcast cash flows from the remaining acquisitions and LMAs
accounts for approximately $1.2 million of the increase. Excluding the effects
of the acquisitions and LMAs, broadcast cash flow increased approximately $1.7
million or 56.7% to $4.7 million for the three months ended March 31, 1997
 
                                       50
<PAGE>   54
 
from $3.0 million for the same period in 1996 and the broadcast cash flow margin
on a same station basis increased to 28.8% from 25.2%.
 
     Corporate Expenses. Corporate expenses increased approximately $1.3 million
or 204.1% to approximately $1.9 million for the three months ended March 31,
1997 from approximately $637,000 for the same period in 1996. This increase was
primarily due to the additional corporate expense associated with Osborn's
operations and the Company's acquisition activity.
 
     EBITDA. As a result of the factors described above, EBITDA increased
approximately $2.5 million or 104.1% to $4.9 million for the three months ended
March 31, 1997 from $2.4 million for the three months ended March 31, 1996. The
EBITDA margin for the three months ended March 31, 1997 was 19.5% compared to
20.0% for the same period in 1996.
 
     Other Operating Expenses. Depreciation and amortization increased $2.2
million to $3.4 million for the three months ended March 31, 1997 from
approximately $1.2 million for the three months ended March 31, 1996 primarily
due to the various acquisitions consummated during 1996 and 1997. For the three
months ended March 31, 1997, the Company recognized $2.5 million in compensation
charges related to options issued in previous years, compared to $273,000 for
the same period in 1996.
 
   
     Other (Income) Expense. Interest expense increased approximately $5.3
million or 160.6% to $8.6 million for the three months ended March 31, 1997 from
$3.3 million for the three months ended March 31, 1996 due primarily to interest
expense on $24.7 million of the principal balance of Commodore's senior credit
facility with AT&T Commercial Finance Corporation (the "AT&T Credit Facility")
which was repaid in full in connection with the Osborn Acquisition, interest
expense on the GulfStar credit facility and interest expense on the $35.0
million term loan facility of the Company (the "Former Term Loan Facility")
which was repaid in full in connection with the Osborn Acquisition. Interest
income increased 55% to $181,000 as a result of the interest accrual on a loan
by the Company to Emerald City, which will be repaid upon the consummation of
the Emerald City Acquisition, and Eurodollar investments by GulfStar. Other
expenses, net, decreased approximately $111,000 for the three months ended March
31, 1997 compared to the same period in 1996. The Company realized an
extraordinary loss on early retirement of the AT&T Credit Facility during the
three months ended March 31, 1997 of approximately $598,000 in prepayment
penalties and fees. Additionally, the provision for income taxes decreased
$108,000 or 65.9%.
    
 
     Net Loss. As a result of the factors described above, net loss increased
approximately $7.9 million to $10.1 million for the three months ended March 31,
1997 from $2.2 million for the three months ended March 31, 1996.
 
  YEAR ENDED DECEMBER 31, 1996 COMPARED TO YEAR ENDED DECEMBER 31, 1995
 
     Net Revenue. Net revenue increased $28.2 million or 60.5% to $74.8 million
in the year ended December 31, 1996 from $46.6 million in the year ended
December 31, 1995. The inclusion of revenue from the acquisitions of radio
stations and revenue generated from JSAs and LMAs entered into during the years
ended December 31, 1996 and 1995 provided $21.1 million of the increase. For
stations owned and operated for a comparable period in 1996 and 1995, net
revenue increased approximately $7.1 million or 15.2% to $53.7 million in 1996
from $46.6 million in 1995 primarily due to increased ratings and improved
selling efforts.
 
     Station Operating Expenses. Station operating expenses increased $21.1
million or 68.5% to $51.9 million in the year ended December 31, 1996 from $30.7
million during the year ended December 31, 1995. The increase was primarily
attributable to the station operating expenses of the radio station acquisitions
and the JSAs and the LMAs entered into during the years ended December 31, 1996
and 1995, which contributed $13.9 million to the increase. For stations owned
and operated for a comparable period in 1996 and 1995, station operating
expenses increased approximately $7.2 million, or 23.4% to $38.0 million in 1996
from $30.8 million in 1995 primarily due to increased selling expenses.
 
     Broadcast Cash Flow. As a result of the factors described above, broadcast
cash flow increased $7.1 million or 45.0% to $22.9 million in the year ended
December 31, 1996 from $15.8 million in the year ended December 31, 1995. The
broadcast cash flow margin was 30.7% for 1996 as compared to 34.0% during 1995.
The inclusion of broadcast cash flow from acquisitions and LMAs accounted for
$4.9 million of the increase.
 
                                       51
<PAGE>   55
 
Excluding the effects of the acquisitions and LMAs, broadcast cash flow
increased $2.2 million or 13.9% to $18.0 million in 1996 from $15.8 million in
1995 and the broadcast cash flow margin increased to 34.8% from 33.9%.
 
     Corporate Expenses. Corporate expenses increased approximately $1.7 million
or 65.4% during 1996 to $4.3 million from $2.6 million in 1995 as a result of
higher salary expense for additional staffing.
 
     EBITDA. As a result of the factors described above, EBITDA increased $5.4
million or 40.6% to $18.7 million in the year ended December 31, 1996 from $13.3
million in the year ended December 31, 1995. The EBITDA margin decreased to
25.0% in 1996 from 28.5% in 1995.
 
   
     Other Operating Expenses. Depreciation and amortization increased $3.2
million or 103.2% to $6.3 million in 1996 from $3.1 million in 1995 primarily
due to certain radio station acquisitions consummated in 1996 and 1995. In 1996,
the Company recognized $20.0 million in merger related compensation charges in
connection with the Commodore Acquisition. Merger-related long-term incentive
compensation expense incurred by Commodore pursuant to the prior employment
agreements of Bruce A. Friedman, the former President and Chief Executive
Officer of Commodore, and James T. Shea, Jr., the former Chief Operating Officer
of Commodore, was $2.0 million in 1995.
    
 
   
     Other (Income) Expenses. Interest expense increased $8.5 million or 85.0%
to $18.5 million in the year ended December 31, 1996 from $10.0 million during
the same period in 1995 primarily due to the interest expense associated with
the Existing Capstar Radio Notes and $24.7 million in acquisition and working
capital funding from the AT&T Credit Facility and interest incurred on the
GulfStar credit facility. Other expenses, net, increased approximately $5.2
million to $2.7 million in expense for the year ended December 31, 1996 from
approximately $2.7 million in other income for the period ended December 31,
1995. The increase was primarily due to approximately $500,000 in expenses
associated with the filing of Commodore's Registration Statement on Form S-1
with the Commission on May 17, 1996, which was subsequently withdrawn, $1.4
million of merger related costs and expenses in connection with the Commodore
Acquisition, and a decrease in gains on asset sales. Commodore earned
approximately $300,000 in interest income on its temporary cash investments in
1996. Extraordinary loss on extinguishment of debt of approximately $1.2 million
was recorded in 1996 related to the recognition of deferred financing fees
associated with the GulfStar credit facility, compared to $444,000 in 1995 in
connection with Commodore's debt restructuring on April 21, 1995. Additionally,
there was a $1.4 million or 116.1% decrease in the provision for income taxes.
    
 
     Net Loss. As a result of the factors described above, net loss increased
approximately $29.1 million to $29.8 million for the year ended December 31,
1996 from approximately $700,000 for the year ended December 31, 1995.
 
  YEAR ENDED DECEMBER 31, 1995 COMPARED TO YEAR ENDED DECEMBER 31, 1994
 
     Net Revenue. Net revenue increased approximately $10.5 million or 29.1% to
$46.6 million in 1995 from $36.1 million in 1994. The inclusion of revenue from
the acquisitions of radio stations and revenue generated from JSAs and LMAs
entered into during 1995 provided approximately $5.4 million of the increase.
For stations owned and operated for a comparable period in 1995 and 1994, net
revenue improved approximately $5.1 million or 14.1% to $41.2 million in 1995
from $36.1 million in 1994, primarily due to higher ratings and improved selling
efforts.
 
     Station Operating Expenses. Station operating expenses increased
approximately $7.7 million or 33.3% to $30.8 million in 1995 from $23.1 million
in 1994 partially due to the inclusion of station operating expenses from the
newly acquired radio station and from the JSA and LMA activity in 1995, which
contributed approximately $2.8 million to the increase. For stations owned and
operated for a comparable period in 1995 and 1994, station operating expenses
increased approximately $4.8 million or 20.7% to $28 million in 1995 from $23.2
million in 1994 due to increased selling expenses.
 
     Broadcast Cash Flow. As a result of the factors described above, broadcast
cash flow increased approximately $2.9 million or 22.5% to $15.8 million in 1995
from $12.9 million in 1994. The broadcast cash flow margin was 34.0% in 1995 as
compared to 35.8% in 1994. The inclusion of broadcast cash flow from
 
                                       52
<PAGE>   56
 
acquisitions, JSAs and LMAs accounted for $1.8 million of the increase.
Excluding the effects of the acquisitions, broadcast cash flow increased $1.1
million or 7.7% to $14.0 million in 1995 from $12.9 million in 1994 and the
broadcast cash flow margin decreased to 34.0% from 35.8%.
 
     Corporate Operating Expenses. Corporate expenses increased approximately
$115,000 or 4.6% to $2.6 million in 1995 from $2.5 million in 1994.
 
     EBITDA. As a result of the factors described above, EBITDA increased
approximately $2.8 million or 26.7% to $13.3 million in the year ended December
31, 1995 from $10.5 million in the year ended December 31, 1994. The EBITDA
margin decreased to 28.5% in 1995 from 29.1% in 1994.
 
   
     Other Operating Expenses. Depreciation and amortization increased
approximately $203,000 or 7.0% to $3.1 million in 1995 from $2.9 million in 1994
primarily as a result of Commodore fully amortizing certain costs in December
31, 1993. Long-term incentive compensation decreased approximately $173,000 or
7.9% to $2.0 million in 1995 from $2.2 million in 1994. The 1995 expense
reflects the balance of the long-term incentive compensation obligations due
Bruce A. Friedman and James T. Shea, Jr. pursuant to their prior employment
agreements.
    
 
     Other (Income) Expenses. Interest expense increased approximately $5.8
million or 141.7% to $9.9 million in 1995 from $4.1 million in 1994. The
increase was due primarily to higher floating rates on Commodore's prior senior
credit facilities and the cash and noncash interest on the Existing Capstar
Radio Notes issued in the Recapitalization Transactions (as defined) which was
partially offset by an increase in the amortization of the deferred financing
charges associated with the Recapitalization Transactions and Commodore's prior
credit facilities. "Recapitalization Transactions" means the completed offering
of the Existing Capstar Radio Notes, the net proceeds of which were used to
repay indebtedness of Commodore and redeem certain outstanding shares of
preferred stock of Commodore. Other income, net, increased approximately $3.1
million or 731.0% to $2.7 million in income in 1995 from $424,000 in expenses in
1994 primarily due to an increase in the gain on sale of assets. Additionally,
there was an increase of approximately $402,000 or 52.2% in provision for income
taxes and an approximate $444,000 loss on the early extinguishment of debt in
1995.
 
     Net Loss. As a result of the factors described above, Commodore recognized
a net loss of approximately $670,000 in 1995, compared to income of $118,000 in
1994.
 
The Company and its predecessor, Commodore
 
     The Company acquired Commodore on October 16, 1996, at which time Commodore
became a wholly-owned subsidiary. The Company is a holding company and has no
significant operations or operating assets of its own. The historical results of
operations for the year ended December 31, 1996, reflect the combined results of
the Company since the date of the Commodore Acquisition with the results of
operations of Commodore from January 1, 1996, through October 16, 1996. The
historical results of operations for the three-month period ended March 31, 1997
reflect the historical results of operations of the Company. The results of
operations for the three-month period ended March 31, 1996, and the years ended
December 31, 1995, 1994 and 1993 reflect the results of operations of Commodore.
 
     THREE MONTHS ENDED MARCH 31, 1997 COMPARED TO THREE MONTHS ENDED MARCH 31,
1996
 
     Net Revenue. Net revenue increased $6.7 million or 90.2% to $14.1 million
for the three months ended March 31, 1997 from $7.4 million for the three months
ended March 31, 1996. Net revenue included from the operations purchased in
connection with the Osborn Acquisition for the period February 21, 1997 through
March 31, 1997 comprised $3.7 million of the increase. The inclusion of revenue
from the remaining acquisitions of radio stations and revenue generated from
LMAs and JSAs provided $2.8 million of the increase. For stations owned or
operated for a comparable period in 1997 and 1996, net revenue increased
approximately $232,000, or 3.2%, to $7.4 million for the three months ended
March 31, 1997 from $7.2 million for the same period in 1996 due to improved
ratings and selling efforts.
 
     Station Operating Expenses. Station operating expenses increased $5.0
million or 92.7% to $10.4 million for the three months ended March 31, 1997 from
$5.3 million for the three months ended March 31, 1996. The increase is
primarily attributable to (i) additional operating expenses of the operations
purchased in connection with the Osborn Acquisition of $2.9 million and (ii)
station operating expenses of the radio station acquisitions
 
                                       53
<PAGE>   57
 
and the JSAs and LMAs which contributed $2.2 million of the increase. For
stations owned or operated for a comparable period in 1997 and 1996, station
operating expenses declined approximately $86,000, or 1.7%, to $5.1 million in
1997 from $5.2 million in 1996 as a result of efficiencies realized from market
consolidation.
 
     Broadcast Cash Flow. As a result of the factors described above, broadcast
cash flow increased approximately $1.7 million or 85.0% to $3.8 million for the
three months ended March 31, 1997 from $2.0 million for the three months ended
March 31, 1996. The broadcast cash flow margin was 26.6% for the three months
ended March 31, 1997 compared to 27.5% for the three months ended March 31,
1996. The broadcast cash flow provided from the Osborn Acquisition accounted for
approximately $861,000 of the increase; the broadcast cash flow margin from
these operations was 23.0%. The inclusion of broadcast cash flows from the
remaining acquisitions and LMAs accounts for approximately $531,000 of the
increase. Excluding the effects of the acquisitions and LMAs, broadcast cash
flow increased approximately $319,000, or 15.7%, to $2.3 million for the three
months ended March 31, 1997 from $2.0 million for the three months ended March
31, 1996 and the broadcast cash flow margin on a same station basis increased to
31.4% from 28.0%.
 
     Corporate Expenses. Corporate expenses increased approximately $934,000, or
200.4%, to approximately $1.4 million for the three months ended March 31, 1997
from approximately $466,000 for the three months ended March 31, 1996. This
increase was primarily due to the corporate offices of the Company which opened
in October 1996 and the additional corporate expense associated with Osborn's
operations.
 
     EBITDA. As a result of the factors described above, EBITDA increased
approximately $752,000 or 47.7% to $2.3 million for the three months ended March
31,1997 from $1.6 million for the three months ended March 31, 1996. The EBITDA
margin for the three months ended March 31, 1997 was 16.5% compared to 21.2% for
the same period in 1996.
 
     Other Operating Expenses. Depreciation and amortization increased $1.9
million to $2.4 million for the three months ended March 31, 1997 from
approximately $480,000 for the three months ended March 31, 1996 primarily due
to the various acquisitions consummated during 1996 and 1997.
 
     Other (Income) Expense. Interest expense increased approximately $4.3
million, or 172.0%, to $6.8 million for the three months ended March 31, 1997
from $2.5 million for the three months ended March 31, 1996. The increase was
attributable to the write-off of $1.0 million of deferred financing costs and
$606,000 of interest associated with the Former Term Loan Facility, which was
repaid in full in connection with the consummation of the Osborn Acquisition;
$2.1 million of interest expense related to the Notes; and interest expense on
the AT&T Credit Facility which was repaid in full in connection with the
consummation of the Osborn Acquisition. Interest income increased 10.7% to
$128,000 as a result of the interest accrual on the loan under the credit
agreement with Emerald City. The Company realized an extraordinary loss on the
early retirement of the AT&T Credit Facility during the three months ended March
31, 1997 related to penalties and fees of approximately $598,000.
 
     Net Loss. As a result of the factors described above, net loss increased
approximately $6.0 million to $7.5 million for the three months ended March 31,
1997 from $1.4 million for the three months ended March 31, 1996.
 
     YEAR ENDED DECEMBER 31, 1996 COMPARED TO YEAR ENDED DECEMBER 31, 1995
 
     Net Revenue. Net revenue increased approximately $11.5 million or 37.3% to
$42.3 million in the year ended December 31, 1996 from $30.8 million in the year
ended December 31, 1995. The inclusion of revenue from the acquisitions of radio
stations and revenue generated from JSAs and LMAs entered into during the year
ended December 31, 1996 provided approximately $10.8 million of the increase.
For stations owned and operated for a comparable period in 1996 and 1995, net
revenue improved $700,000 or 2.4% to $30.0 million in 1996 from $29.3 million in
1995 primarily due to increased ratings and improved selling efforts.
 
     Station Operating Expenses. Station operating expenses increased
approximately $8.6 million or 45.3% to $27.6 million in the year ended December
31, 1996 from $19.0 million during the year ended December 31, 1995. The
increase was primarily attributable to the station operating expenses of the
radio station acquisitions and the JSAs and LMAs entered into during the year
ended December 31, 1996, which contributed $9.0 million to the increase. For
stations owned and operated for a comparable period in 1996 and 1995, station
operating
 
                                       54
<PAGE>   58
 
expenses declined approximately $400,000, or 2.2%, to $17.6 million in 1996 from
$18.0 million in 1995 which reflected more efficient operations.
 
     Broadcast Cash Flow. As a result of the factors described above, broadcast
cash flow increased approximately $2.9 million or 24.6% to $14.7 million in the
year ended December 31, 1996 from $11.8 million in the year ended December 31,
1995. The broadcast cash flow margin was 34.8% for the period in 1996 as
compared to 38.3% during the same period in 1995. The inclusion of broadcast
cash flow from acquisitions and LMAs accounted for $1.7 million of the increase.
Excluding the effects of the acquisitions and LMAs, broadcast cash flow
increased $1.1 million or 9.7% to $12.4 million in 1996 from $11.3 million in
1995 and the broadcast cash flow margin increased to 41.3% from 38.6%.
 
     Corporate Expenses. Corporate expenses increased approximately $400,000 or
20.0% during the 1996 period to $2.4 million from $2.0 million in 1995 as a
result of higher salary expense for additional staffing.
 
     EBITDA. As a result of the factors described above, EBITDA increased
approximately $2.6 million or 26.8% to $12.3 million in the year ended December
31, 1996 from $9.7 million in the year ended December 31, 1995. The EBITDA
margin decreased to 29.2% in the 1996 period from 31.5% in 1995.
 
   
     Other Operating Expenses. Depreciation and amortization increased
approximately $1.6 million or 84.2% to $3.5 million in 1996 from $1.9 million in
1995 primarily due to certain radio station acquisitions consummated in 1996. In
1996, Commodore recognized approximately $13.8 million in merger related
compensation charges in connection with the Commodore Acquisition.
Merger-related long-term incentive compensation expense incurred by Commodore
pursuant to the prior employment agreements of Bruce A. Friedman and James T.
Shea, Jr. was $2.0 million in 1995.
    
 
     Other (Income) Expenses. Interest expense increased approximately $6.1
million or 78.2% to $13.9 million in the year ended December 31, 1996 from $7.8
million during the same period in 1995 primarily due to the interest expense
associated with (i) the Existing Capstar Radio Notes, (ii) $24.7 million in
acquisition and working capital funding from the AT&T Credit Facility, and (iii)
$35.0 million in acquisition funding from the Company's Former Term Loan
Facility. Other (income) expenses, net, decreased approximately $2.2 million to
$1.8 million in expenses for the year ended December 31, 1996 from $400,000 in
income for the period ended December 31, 1995. The increase in expense was
primarily due to approximately $500,000 in expenses associated with the filing
of Commodore's Registration Statement on Form S-1 with the Commission on May 17,
1996, which was subsequently withdrawn, and approximately $1.4 million of merger
related costs and expenses in connection with the Commodore Acquisition.
Commodore earned $300,000 in interest income on its temporary cash investments
in 1996. Additionally, there was a $400,000 decrease in the loss on
extraordinary items in 1996 as there was no early extinguishment of debt during
the period.
 
     Net Loss. As a result of the factors described above, net loss increased
approximately $19.4 million or 881.8% to $21.6 million for the year ended
December 31, 1996 from $2.2 million for the year ended December 31, 1995.
 
     YEAR ENDED DECEMBER 31, 1995 COMPARED TO YEAR ENDED DECEMBER 31, 1994
 
     Net Revenue. Net revenue increased approximately $4.6 million or 17.6% to
$30.8 million in 1995 from $26.2 million in 1994. The inclusion of revenue from
the acquisitions of radio stations and revenue generated from JSAs and LMAs
entered into during 1995 provided approximately $1.5 million of the increase.
For stations owned and operated for a comparable period in 1995 and 1994, net
revenue improved approximately $3.1 million or 11.8% to $29.3 million in 1995
from $26.2 million in 1994, primarily due to higher ratings and improved selling
efforts.
 
     Station Operating Expenses. Station operating expenses increased
approximately $2.5 million or 15.2% to $19.0 million in 1995 from $16.5 million
in 1994 partially due to the inclusion of station operating expenses from the
newly acquired radio stations and from the JSA and LMA activity in 1995, which
contributed approximately $1.0 million to the increase. For stations owned and
operated for a comparable period in 1995 and 1994, station operating expenses
increased approximately $1.5 million or 9.1% to $18.0 million in 1995 from $16.5
million in 1994 due to increased selling expenses.
 
                                       55
<PAGE>   59
 
     Broadcast Cash Flow. As a result of the factors described above, broadcast
cash flow increased approximately $2.1 million or 21.6% to $11.8 million in 1995
from $9.7 million in 1994. The broadcast cash flow margin was 38.3% in 1995 as
compared to 37.0% in 1994. The inclusion of broadcast cash flow from
acquisitions, JSAs and LMAs accounted for $500,000 of the increase. Excluding
the effects of the acquisitions, broadcast cash flow increased $1.6 million or
16.5% to $11.3 million in 1995 from $9.7 million in 1994 and the broadcast cash
flow margin increased to 38.6% from 37.0%.
 
     Corporate Expenses. Corporate expenses decreased approximately $100,000 or
4.8% to $2.0 million in 1995 from $2.1 million in 1994 as a result of reduced
travel and entertainment expenses.
 
     EBITDA. As a result of the factors described above, EBITDA increased
approximately $2.1 million or 27.6% to $9.7 million in the year ended December
31, 1995 from $7.6 million in the year ended December 31, 1994. The EBITDA
margin increased to 31.5% in 1995 from 29.0% in 1995.
 
   
     Other Operating Expenses. Depreciation and amortization decreased
approximately $200,000 or 9.5% to $1.9 million in 1995 from $2.1 million in 1994
primarily as a result of Commodore fully amortizing certain costs associated
with an acquisition in December 1993. Long-term incentive compensation decreased
approximately $200,000 or 9.1% to $2.0 million in 1995 from $2.2 million in
1994. The 1995 expense reflects the balance of the long-term incentive
compensation obligations due Bruce A. Friedman and James T. Shea Jr. pursuant to
their prior employment agreements.
    
 
     Other (Income) Expenses. Interest expense increased approximately $4.6
million or 143.8% to $7.8 million in 1995 from $3.2 million in 1994. The
increase was due primarily to higher floating rates on Commodore's prior senior
credit facilities and the cash and noncash interest on the Existing Capstar
Radio Notes issued in the Recapitalization Transactions, which was partially
offset by an increase in the amortization of the deferred financing charges
associated with the Recapitalization Transactions and Commodore's prior credit
facilities. Other income, net, increased approximately $800,000 or 200.0% to
$400,000 in income in 1995 from $400,000 in expenses in 1994 primarily due to a
decrease in the loss on sale of assets. Additionally, there was a decrease of
approximately $200,000 or 66.7% in provision for income taxes and an approximate
$400,000 loss on the early extinguishment of debt in 1995.
 
     Net Loss. As a result of the factors described above, net loss increased
approximately $1.7 million or 340.0% to $2.2 million in 1995 from $500,000 in
1994.
 
LIQUIDITY AND CAPITAL RESOURCES
 
   
     Pursuit of the Company's acquisition strategy has required a significant
portion of the Company's capital resources. In October 1996, the Company funded
the $213.6 million purchase price (including assumed debt of $93.7 million) for
its first acquisition, the Commodore Acquisition, from the proceeds of the sale
of $94.0 million of Common Stock to affiliates of Hicks Muse, R. Steven Hicks
and certain other investors and with $54.8 million of borrowings under the
Company's Former Term Loan Facility. In February 1997, the Company funded the
$143.7 million purchase price (including transaction costs) for the Osborn
Acquisition and the retirement of existing indebtedness of Capstar Radio and
Osborn in connection therewith from (i) $150.3 million of the net proceeds of
the issuance of the Notes, (ii) a $54.8 million investment in Common Stock by HM
Fund III and its affiliates in connection with the Osborn Acquisition (the
"Hicks Muse Osborn Equity Investment"), (iii) a contribution of shares of common
stock of Osborn to the Company by Frank D. Osborn in exchange for shares of
Common Stock having a deemed value of $1.8 million, and (iv) a $600,000
investment in Common Stock by certain members of management. In April and May
1997, the Company funded the purchase price (including transaction costs) of the
Osborn Add-on Acquisitions and the Space Coast Acquisitions through borrowings
under the Existing Credit Facility in the aggregate principal amount of $35.9
million. In July and August 1997, the Company funded (A) the GulfStar Merger
with $119.5 million in cash from the proceeds of the Hicks Muse GulfStar Equity
Investment, the Preferred Stock Offering and the Capstar BT Equity Investment,
and the issuance of Common Stock having a deemed value of approximately $113.0
million, (C) the Community Pacific Acquisition with $35.0 million in cash from
the proceeds of the Capstar Radio Notes Offering, (D) the Cavalier Acquisition
with $8.3 million in cash from the proceeds of the Capstar Radio Notes Offering,
(E) the GulfStar -- McForhun Acquisition with $7.1 million in cash from the
proceeds of the Hicks Muse GulfStar Equity Investment and the Capstar BT Equity
Investment, (F) the GulfStar -- Livingston Acquisition with $250,000 in
    
 
                                       56
<PAGE>   60
 
   
cash from the proceeds of Hicks Muse GulfStar Equity Investment and the Capstar
BT Equity Investment and (G) the Benchmark Acquisition with $174.1 million in
cash from the proceeds from the Capstar Radio Notes Offering, the Hicks Muse
GulfStar Equity Investment, the Capstar BT Equity Investment and borrowings
under the Existing Credit Facility, and the issuance of Class A Common Stock
having a deemed value of approximately $2.1 million,.
    
 
   
     As a result of the financing of its acquisitions, the Company has a
substantial amount of long-term indebtedness, and for the foreseeable future,
the Company will use a large percentage of its cash to make payments under the
Credit Facilities, the Notes, the Existing Capstar Radio Notes and the New
Capstar Radio Notes.
    
 
   
     In October 1996, the Company assumed the Existing Capstar Radio Notes in
connection with the Commodore Acquisition. The Existing Capstar Radio Notes are
limited in aggregate principal amount to $76.8 million and bear interest at a
rate of 13 1/4% per annum, of which only 7 1/2% is payable in cash up to May 1,
1998. Beginning on May 1, 1998, the Existing Capstar Radio Notes will bear cash
interest at a rate of 13 1/4% per annum until maturity. The Existing Capstar
Radio Notes require semi-annual cash interest payments on each May 1 and
November 1 of $2.9 million through May 1, 1998, and $5.2 million from November
1, 1998, until maturity. On February 20, 1997, the Company issued the Notes at a
substantial discount to their aggregate principal amount at maturity of $277.0
million. The Notes generated gross proceeds of approximately $150.3 million and
pay no cash interest until August 1, 2002. Accordingly, the carrying value will
increase through accretion until August 1, 2002. Thereafter, interest will be
payable semi-annually, in cash, on February 1 and August 1 of each year.
Borrowings under the Existing Credit Facility bear interest at floating rates
and require interest payments on varying dates depending on the interest rate
option selected by Capstar Radio. The Existing Credit Facility consists of a
$50.0 million revolving loan facility. As of August 6, 1997 (the date on which
the Benchmark Acquisition was consummated) a principal balance of $12.2 million
was outstanding under the Existing Credit Facility and approximately $21.7
million would have been available for borrowing thereunder. The Company expects
to enter into the New Credit Facility in August 1997, which will provide for,
among other things, borrowings of up to $200.0 million under a revolving credit
facility. Borrowings under the New Credit Facility will bear interest at
floating rates and require interest payments on varying dates depending on the
interest rate option selected by Capstar Radio. See "Description of Other
Indebtedness."
    
 
   
     In addition to debt service, the Company's principal liquidity requirements
will be for working capital and general corporate purposes, including capital
expenditures, which are not expected to be material in amount, and to consummate
the Pending Acquisitions and, as appropriate opportunities arise, to acquire
additional radio stations. The Company intends to fund the $402.5 million
aggregate purchase price for the Pending Acquisitions with borrowings under the
Credit Facilities and a combination of indebtedness of Capstar Broadcasting,
Capstar Radio and/or the Company and/or capital stock of Capstar Broadcasting or
its subsidiaries. See "Unaudited Pro Forma Financial Information." The Company
anticipates that it will fund the Pending Acquisitions with indebtedness, rather
than capital stock, to the fullest extent then permitted under the debt
incurrence covenants contained in the Indentures, the Certificate of Designation
and the Credit Facilities. As a result, the Company expects the actual amount of
indebtedness incurred in connection with the Pending Acquisitions to exceed the
amount reflected in the Pro Forma Financial Information. See "Description of
Capital Stock," "Description of Other Indebtedness" and "Description of the New
Notes." The Company has not determined the terms of any such indebtedness or
capital stock; the Company is, however, currently negotiating the terms of the
New Credit Facility. The Company's ability to make such borrowings and issue
such indebtedness and capital stock will depend upon many factors, including,
but not limited to, the Company's success in operating and integrating its radio
stations and the condition of the capital markets at the times of consummation
of the Pending Acquisitions. No assurances can be given that such financings can
be consummated on terms considered to be favorable by management or at all.
    
 
   
     Management believes that the proceeds from the commitment by Hicks Muse
Fund III and its affiliates to invest an additional $50.0 million in equity of
Capstar Broadcasting (for which Capstar Broadcasting has committed to issue
capital stock in exchange therefor) and cash from operating activities, together
with available revolving credit borrowings under the Credit Facilities, should
be sufficient to permit the Company to fund its operations and meet its
obligations under the agreements governing its existing indebtedness. The
Company may require financing for additional future acquisitions, if any, and
there can be no assurance that it would be able to
    
 
                                       57
<PAGE>   61
 
   
obtain such financing on terms considered to be favorable by management.
Management evaluates potential acquisition opportunities on an on-going basis
and has had, and continues to have, preliminary discussions concerning the
purchase of additional stations. The Company expects that in connection with the
financing of future acquisitions, it may consider disposing of stations in its
markets. The Company has no current arrangements to dispose of any of its
stations other than (i) the disposition of station KASH-AM in Anchorage, Alaska
before consummation of the COMCO Acquisition (as defined) and (ii) the exchange
of stations WESC-FM, WFNQ-FM and WESC-AM in Greenville, South Carolina (which
were acquired in the Benchmark Acquisition) for stations KKRD-FM, KRZZ-FM, and
KNSS-AM in Wichita, Kansas, and WGNE-FM in Daytona Beach, Florida (which are
owned by SFX). See "The Acquisitions -- SFX Exchange."
    
 
     Net cash provided by operating activities was $0.4 million and $1.9 million
for the three-month periods ended March 31, 1997 and 1996, and $1.9 million,
$1.2 million and $4.1 million for the years ended December 31, 1996, 1995 and
1994, respectively. Changes in the Company's net cash provided by operating
activities are primarily the result of the Company's completed acquisitions and
station operating agreements entered into during the periods and their effects
on income from operations and working capital requirements.
 
     Net cash used in investing activities was $129.4 million and $15.8 million
for the three-month periods ended March 31, 1997 and 1996, and $161.7 million,
$4.4 million, and $50,000 for the years ended December 31, 1996, 1995 and 1994,
respectively. Net cash provided by financing activities was $137.0 million and
$8.1 million for the three-month periods ended March 31, 1997 and 1996, and
$159.2 million and $12.0 million for the years ended December 31, 1996 and 1995,
respectively, and net cash used by financing activities was $2.9 million in
1994. These cash flows primarily reflect the borrowings, capital contributions
and expenditures for station acquisitions and dispositions and includes the
effects of the Commodore Acquisition in 1996.
 
RECENT PRONOUNCEMENTS
 
   
     In February 1997, the FASB issued FASB Statement No. 128 "Earnings Per
Share ("SFAS No. 128")" which establishes standards for computing and presenting
earnings per share. SFAS No. 128 is effective for fiscal years beginning after
December 15, 1997. Management does not believe the implementation of SFAS No.
128 will have a material effect on its financial statements.
    
 
     In February 1997, the FASB issued FASB Statement No. 129 "Disclosure of
Information About Capital Structure" ("SFAS No. 129") which establishes
disclosure requirements for an entity's capital structure. SFAS No. 129 is
effective for fiscal years beginning after December 15, 1997. Management does
not believe the implementation of SFAS No. 129 will have a material effect on
its financial statements.
 
   
     In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 130, "Reporting Comprehensive Income," which establishes standards for
reporting and display of comprehensive income and its components in a full set
of general-purpose financial statements. SFAS No. 130 is effective for fiscal
years beginning after December 15, 1997.
    
 
   
     Also in June 1997, the FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information," which establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements and requires that those enterprises
report selected information about operating segments in interim financial
reports issued to shareholders. It also establishes standards for related
disclosures about products and services, geographic areas, and major customers.
SFAS No. 131 is effective for financial statements for periods beginning after
December 15, 1997.
    
 
EXTRAORDINARY ITEMS
 
     In connection with the Osborn Acquisition, the Company repaid the AT&T
Credit Facility. The repayment of the AT&T Credit Facility resulted in a
prepayment penalty in the amount of $598,000, which was reported as an
extraordinary item. In connection with the Preferred Stock Redemption and the
repayment and termination of the GulfStar credit facility, the Company recorded
a loss on redemption of preferred stock and an extraordinary loss on the early
extinguishment of debt, respectively. Had the Preferred Stock Redemption and the
repayment and termination of the GulfStar credit facility occurred on March 31,
1997, the Company would have recorded a
 
                                       58
<PAGE>   62
 
   
loss on repurchase of preferred stock of approximately $5.4 million and an
extraordinary loss on the early extinguishment of debt of approximately $2.3
million. In connection with the Benchmark Acquisition, Capstar Broadcasting
issued $750,000 of Class C Common Stock to an affiliate of Hicks Muse in
consideration for its agreement to purchase the outstanding obligations of
Bankers Trust Company under the Acquisition Sub Credit Agreement upon the
occurrence of certain events. The issuance of Class C Common Stock in connection
with the agreement to purchase the outstanding obligations of Bankers Trust
Company under the Acquisition Sub Credit Agreement resulted in an extraordinary
charge in the period in which the Company consummated the Benchmark Acquisition.
Had the Benchmark Acquisition been consummated at March 31, 1997, the Company
would have recorded an extraordinary charge of approximately $750,000.
    
 
                                    BUSINESS
 
THE COMPANY
 
   
     The Company is the largest radio broadcaster in the United States operating
exclusively in mid-sized markets. The Company owns and operates or provides
services to 155 radio broadcasting stations in 46 mid-sized markets located
throughout the United States. On a pro forma basis after giving effect to the
Pending Transactions, the Company will own and operate or provide services to
233 radio broadcasting stations in 62 mid-sized markets located throughout the
United States. These stations comprise the leading radio group, in terms of
revenue share and/or audience share, in 41 markets. On a pro forma basis after
giving effect to the Completed Transactions of the Company and the Pending
Transactions and the financing thereof, including the Financing, as if they had
occurred on January 1, 1996, the Company would have had net revenue, EBITDA (as
defined) and a net loss of $296.6 million, $67.5 million and $29.3 million,
respectively, for the twelve-month period ended March 31, 1997, and EBITDA as
adjusted for estimated cost savings of $85.0 million. The Company has entered
into 17 agreements to acquire 85 additional stations, including seven stations
for which the Company currently provides services pursuant to an LMA, and one
agreement to dispose of three FM stations.
    
 
     In February 1996, as a result of the passage of the Telecom Act, radio
broadcasting companies were permitted to increase their ownership of stations
within a single market from a maximum of four to a maximum of between five and
eight stations, depending on market size. More importantly, the Telecom Act also
eliminated the national ownership restriction that generally had limited
companies to the ownership of no more than 40 stations (20 AM and 20 FM)
throughout the United States. In order to capitalize on the opportunities
created by the Telecom Act, R. Steven Hicks, an executive with over 30 years of
experience in the radio broadcasting industry, and Hicks Muse formed the Company
to acquire and operate radio station clusters in mid-sized markets. The Company
generally defines mid-sized markets as those MSAs ranked between 50 and 200,
each of which has approximately $10.0 million to $35.0 million in radio
advertising revenue.
 
     The Company believes that mid-sized markets represent attractive operating
environments because, as compared to the 50 largest markets in the United
States, they are generally characterized by (i) lower radio station purchase
prices as a multiple of broadcast cash flow, (ii) less sophisticated and
undercapitalized competitors, including both radio and competing advertising
media such as newspaper and television, and (iii) less direct format competition
resulting from fewer stations in any given market. The Company believes that the
attractive operating characteristics of mid-sized markets coupled with the
opportunity provided by the Telecom Act to create in-market radio station
cluster groups will enable the Company to achieve substantial revenue growth and
cost efficiencies. As a result, management believes that the Company can
generate broadcast cash flow margins that are comparable to the higher margins
that heretofore were generally achievable only in the top 50 markets.
 
     To effectively and efficiently manage its stations, the Company has
developed a flexible management structure designed to manage a large and growing
portfolio of radio stations throughout the United States. The station portfolio
has been, or will be, organized into five regions, the Northeast (Atlantic
Star), the Southeast (Southern Star), the Southwest (GulfStar), the Midwest
(Central Star) and the West (Pacific Star), each of which is, or will be,
managed by regional executives in conjunction with general managers in each of
the Company's markets.
 
                                       59
<PAGE>   63
 
STATION PORTFOLIO
 
     The following table sets forth certain information regarding the Company
and its markets assuming the Pending Transactions have been consummated.
 
<TABLE>
<CAPTION>
                                                             COMPANY   COMPANY
                                                 STATIONS    REVENUE   AUDIENCE
                                         MSA     ---------    SHARE     SHARE
              MARKET(1)                RANK(2)   FM    AM    RANK(3)   RANK(4)           SOURCE COMPANY
              ---------                -------   ---   ---   -------   --------          --------------
<S>                                    <C>       <C>   <C>   <C>       <C>        <C>
NORTHEAST REGION (ATLANTIC STAR)
  Allentown-Bethlehem, PA(5)(6)......     64       3    3    1           1            Commodore/Patterson
  Wilmington, DE(7)..................     74       1    1    2           2                 Commodore
  Roanoke, VA(5).....................    101       4    1    2           1          Benchmark/Cavalier/WRIS
  Worcester, MA......................    106       1    1    1           1               Knight Quality
  Fairfield County, CT(8)............    112       4    4    2           2                 Commodore
  Portsmouth-Dover-Rochester, NH.....    117       2    1    1           2               Knight Quality
  Huntington, WV-Ashland, KY(5)......    139       5    5    1           1                 Commodore
  Salisbury-Ocean City, MD...........    153       2   --    3           4                 Benchmark
  Manchester, NH.....................    193       1    1    1           2               Knight Quality
  Wheeling, WV(5)....................    213       5    2    1           1                   Osborn
  Winchester, VA.....................    219       2    1    2           1                 Benchmark
  Burlington, VT.....................    221       1   --    2t          5               Knight Quality
  Harrisburg-Lebanon-Carlisle, PA....    253       1    1    2           2                 Patterson
  Dover, DE..........................     NA       2    1    1           1                 Benchmark
  Westchester-Putnam Counties,
    NY(9)............................     NA       2    1     NA         1                 Commodore
  Lynchburg, VA......................     NA       3    1    1           1             Benchmark/Cavalier
                                                 ---   --
         Subtotal....................             39   24
SOUTHEAST REGION (SOUTHERN STAR)
  Birmingham, AL.....................     55       2    1    2           3                   Ameron
  Greenville, SC.....................     59       1   --    2t          2                 Benchmark
  Columbia, SC.......................     88       4    2    1           1           Benchmark/Emerald City
  Daytona Beach, FL..................     93       1   --    1           2                    SFX
  Melbourne-Titusville-Cocoa, FL.....     96       3    2    1           1                Space Coast
  Huntsville, AL.....................    114       4    2    1           1              Osborn/Griffith
  Ft. Pierce-Stuart-Vero Beach,
    FL(5)............................    121       5    1    1           1                 Commodore
  Pensacola, FL......................    125       3   --    1           1                 Patterson
  Montgomery, AL.....................    142       3   --    2           2                 Benchmark
  Savannah, GA.......................    153       4    2    1           1                 Patterson
  Asheville, NC......................    179       1    1    1           1                   Osborn
  Tuscaloosa, AL(5)..................    212       3    1    1           1                Osborn/Grant
  Jackson, TN........................    257       2    1    1           1                   Osborn
  Statesville, NC....................     NA       1    1    NA         NA                 Benchmark
  Gadsden, AL(10)....................     NA       1    1    NA          1                   Osborn
                                                 ---   --
         Subtotal....................             38   15
</TABLE>
 
                                       60
<PAGE>   64
   
<TABLE>
<CAPTION>
                                                             COMPANY   COMPANY
                                                 STATIONS    REVENUE   AUDIENCE
                                         MSA     ---------    SHARE     SHARE
              MARKET(1)                RANK(2)   FM    AM    RANK(3)   RANK(4)           SOURCE COMPANY
              ---------                -------   ---   ---   -------   --------          --------------
<S>                                    <C>       <C>   <C>   <C>       <C>        <C>
SOUTHWEST REGION (GULFSTAR)
  Baton Rouge, LA....................     81       3    3    1           1        GulfStar/McForhun/Livingston
  Wichita, KS........................     91       2    1    3           3                    SFX
  Jackson, MS........................    118       2    2    2           2                 Benchmark
  Shreveport, LA.....................    126       1    1    2           3                 Benchmark
  Beaumont, TX.......................    127       3    1    1           1                  GulfStar
  Corpus Christi, TX.................    128       3    1    1           1                  GulfStar
  Tyler-Longview, TX(5)..............    143       4    1    1           1             GulfStar/Noalmark
  Killeen, TX(5).....................    149       2   --    1           1                  GulfStar
  Fayetteville, AR(5)................    161       4   --    1           1               GulfStar/KJEM
  Ft. Smith, AR(5)...................    169       2    1    1           1            GulfStar/Booneville
  Lubbock, TX........................    171       4    2    1           1         GulfStar/American General
  Waco, TX...........................    190       4    2    1           1                  GulfStar
  Texarkana, TX......................    237       3    1    1           1                  GulfStar
  Lawton, OK(5)......................    243       2   --    1           1                    KLAW
  Lufkin, TX.........................     NA       2   --    NA         NA                  GulfStar
  Victoria, TX.......................     NA       2   --    NA          1                  GulfStar
                                                 ---   --
         Subtotal....................             43   16
MIDWEST REGION (CENTRAL STAR)
  Grand Rapids, MI...................     66       3    1    2           3                 Patterson
  Des Moines, IA.....................     89       2    1    4           4             Community Pacific
  Madison, WI........................    120       4    2    1           1                  Madison
  Springfield, IL....................    192       2    1    3           3                 Patterson
  Cedar Rapids, IA...................    197       2    1    2           1                   Quass
  Battle Creek-Kalamazoo, MI.........    229       2    2    1           1                 Patterson
                                                 ---   --
         Subtotal....................             15    8
WEST REGION (PACIFIC STAR)
  Honolulu, HI.......................     58       4    3    1           1                 Patterson
  Fresno, CA.........................     65       3    2    2           3                 Patterson
  Stockton, CA.......................     85       1    1    3           3             Community Pacific
  Modesto, CA........................    121       1    1    2           2             Community Pacific
  Reno, NV...........................    133       2    1    4           3                 Patterson
  Anchorage, AK......................    165       4    2    2           1          Community Pacific/COMCO
  Fairbanks, AK(8)...................     NA       2    1    NA          1                   COMCO
  Farmington, NM.....................     NA       3    1    NA         NA                  GulfStar
  Yuma, AZ...........................     NA       2    1    NA          1                Commonwealth
                                                 ---   --
         Subtotal....................             22   13
                                                 ---   --
         Total(10)(11)...............            157   76
                                                 ===   ==
</TABLE>
    
 
- ---------------
 
NA Information not available.
 
  t  Tied with another radio station group.
 
 (1) Actual city of license may be different from metropolitan market served.
     Market may be different from market definition used under FCC multiple
     ownership rules.
 
 (2) MSA rank obtained from Arbitron's Summer 1996 Radio Market Survey Schedule.
 
 (3) Company revenue share rank compiled from data in BIA Publications Radio
     Analyzer-BIA's Master Access, Version 1.7 (copyright 1996) (current as of
     February 27, 1997), based upon 1996 gross revenue for the indicated
     markets.
 
 (4) Company audience share rank obtained from Arbitron's Radio Market Reports,
     based on average quarter hour estimates for the last available reporting
     period ending either Spring or Fall 1996 for the demographic of persons
     ages 25-54, listening Monday through Sunday, 6 a.m. to midnight, except for
     the Yuma, Arizona market which was obtained from AccuRatings. To account
     for listeners lost to other nearby markets, a radio station's "local"
     audience share is derived by comparing the radio station's average quarter
     hour share to the total average quarter hour share for all stations whose
     signals are heard within the MSA, excluding audience share for listeners
     who listen to stations whose signals originate outside the MSA.
 
 (5) The Company provides certain sales and marketing services to stations
     WKAP-AM in Allentown-Bethlehem, Pennsylvania, WPAW-FM in Ft.
     Pierce-Stuart-Vero Beach, Florida, WEEL-FM in Wheeling, West Virginia,
     KLFX-FM in Killeen, Texas and KJEM-FM in
 
                                       61
<PAGE>   65
 
   
     Fayetteville, Arkansas, pursuant to JSAs. The Company provides certain
     sales, programming and marketing services to station WHRD-AM in Huntington,
     West Virginia; pending consummation of the Grant Acquisition, to station
     WZBQ-FM in Tuscaloosa, Alabama; and pending the consummation of the
     respective acquisitions, to stations KKTX-AM and KKTX-FM in Tyler-Longview,
     Texas, KZBB-FM in Ft. Smith, Arkansas, KLAW-FM and KZCD-FM in Lawton,
     Oklahoma, and WJLM-FM in Roanoke, Virginia pursuant to LMAs. The chart
     includes these stations.
    
 
   
 (6) The DOJ has raised an issue with the Company regarding the number of radio
     stations that the Company will own in the Allentown-Bethlehem, Pennsylvania
     area upon completion of the Patterson Acquisition. The Company has begun
     discussions with the DOJ to resolve the matter. See "Business -- Federal
     Regulation of Radio Broadcasting" and "The Acquisitions -- Patterson
     Acquisition."
    
 
   
 (7) If the proposed merger of Chancellor and Evergreen Media Corporation is
     completed, Thomas O. Hicks, through his control of HM2/Chancellor and the
     Company, will have an attributable interest in a total number of radio
     stations serving the Wilmington, Delaware market which exceeds FCC multiple
     ownership limitations. The FCC could require the Company to divest itself
     of radio stations WJBR-FM and WJBR-AM, which serve the Wilmington, Delaware
     market. The Company has entered into a binding letter of intent to
     contribute the broadcasting licenses of such stations to a newly-formed
     company which will be structured to satisfy FCC multiple ownership rules
     and cross-interest limitations. While management of the Company believes
     that such arrangement will meet FCC multiple ownership rules and
     cross-interest limitations as they presently exist, there can be no
     assurance that the FCC will act favorably on the proposed contribution or
     that the FCC will not amend its rules and policies in an adverse manner.
     The Company does not believe that an unfavorable decision by the FCC would
     have a material adverse effect on the financial condition of the Company.
    
 
 (8) Fairfield County, Connecticut is a CSA as defined by Arbitron. The CSA
     includes the Arbitron markets of Bridgeport, Stamford-Norwalk and Danbury,
     Connecticut with market rankings of 112, 132 and 191, respectively. MSA
     rank is listed for the Bridgeport market only. The combined rank for the
     CSA has not been estimated. Fairbanks, Alaska is a CSA as defined by
     Arbitron, for which audience share rank was obtained from Arbitron's Fall
     1996 CSA Market Report.
 
 (9) Westchester-Putnam Counties, New York are a sub-set of the greater New York
     City Metropolitan Area, which is ranked as the largest MSA by Arbitron.
 
(10) Company audience share rank obtained from Arbitron's June 1996 County
     Report (for field work performed in 1995) survey, from the County of
     Etowah, Alabama which is Gadsden's home county.
 
   
(11) The chart does not include (i) station WING-FM in Dayton, Ohio, which is
     owned by the Company and for which an unrelated third party, who has an
     option to purchase such station, currently provides certain sales,
     programming and marketing services pursuant to an LMA, (ii) station KASH-AM
     in Anchorage, Alaska, which the Company expects to dispose of before
     consummation of the COMCO Acquisition in order to remain in compliance with
     the station ownership limitations under the Communications Act, and (iii)
     stations WESC-FM, WFNQ-FM, and WESC-AM which will be exchanged for stations
     owned by SFX in the SFX Exchange. See "The Acquisitions."
    
 
ACQUISITION STRATEGY
 
     The Company is the leading consolidator of radio stations in mid-sized
markets throughout the United States. Management has achieved this position
through the application of an acquisition strategy that it believes allows the
Company to develop radio station clusters at attractive prices. First, the
Company enters attractive new mid-sized markets by acquiring a leading station
(or a group that owns a leading station) in such market. The Company then
utilizes the initial acquisition as a platform to acquire additional stations
which further enhance the Company's position in a given market. Management
believes that once it has established operations in a market with an initial
acquisition, it can acquire additional stations at reasonable prices and, by
leveraging its existing infrastructure, knowledge of and relationships with
advertisers and substantial management experience, improve the operating
performance and financial results of those stations.
 
OPERATING STRATEGY
 
     The Company's objective is to maximize the broadcast cash flow of each of
its radio station clusters through the application of the following strategies:
 
     Enhance Revenue Growth through Multiple Station Ownership. Management
believes that the ownership of multiple stations in a market allows the Company
to coordinate its programming to appeal to a broad spectrum of listeners. Once
the station cluster has been created, the Company can provide one-stop shopping
to advertisers attempting to reach a wide range of demographic groups.
Simplifying the buying of advertising time for customers encourages increased
advertiser usage thereby enhancing the Company's revenue generating potential.
Broad demographic coverage also allows the Company to compete more effectively
against alternative media, such as newspaper and television, thus potentially
increasing radio's share of the total advertising dollars spent in a given
market.
 
     Create Low Cost Operating Structure. Management believes that it is less
expensive to operate radio stations in mid-sized markets than in large markets
for several reasons. First, because stations in mid-sized markets typically have
less direct format competition, the Company is less reliant on expensive on-air
talent and costly
 
                                       62
<PAGE>   66
 
advertising and promotional campaigns to capture listeners. Second, the
ownership of multiple stations within a market allows the Company to achieve
substantial cost savings through the consolidation of facilities, management,
sales and administrative personnel operating resources (such as on-air talent,
programming and music research) and through the reduction of redundant corporate
expenses. Furthermore, management expects that the Company, as a result of the
large size of its portfolio, combined with the consolidated purchasing power of
other portfolio companies of Hicks Muse, will be able to realize substantial
economies of scale in such areas as national representation commissions,
employee benefits, casualty insurance premiums, long distance telephone rates
and other operating expenses. Finally, the incorporation of digital automation
in certain markets allows the Company to operate radio stations at off-peak
hours with minimal human involvement while improving the quality of programming.
 
     Utilize Sophisticated Operating Techniques. Following the acquisition of a
station or station group, the Company seeks to capitalize on management's
extensive large market operating experience by implementing sophisticated
techniques such as advertising inventory management systems, sales training
programs and in-depth music research studies which improve both the efficiency
and profitability of its stations. Prior to the passage of the Telecom Act,
management believes that many operators in mid-sized markets did not generate
sufficient revenue to justify the incurrence of expenditures to develop these
techniques.
 
     Provide Superior Customer Service. The Company believes that advertising
customers in mid-sized markets typically do not have extensive resources to
create and implement advertising campaigns. The Company provides many of its
advertising customers with extensive advertising support which may include (i)
assistance in structuring advertising and promotional campaigns, (ii) creating
and producing customer advertisements and (iii) analyzing the effectiveness of
the customer's media programs. Management believes that this type of superior
customer service attracts new customers to the Company and increases the loyalty
of the Company's existing customers, thereby providing stability to the
Company's revenue, often despite fluctuations in station ratings.
 
     Develop Decentralized Management Structure. The Company has developed
experienced and highly motivated regional and local management teams, derived
primarily from station groups acquired by the Company, and has decentralized
decision-making so that these regional and local managers have the flexibility
to develop operating cultures that capitalize on the unique qualities of each
region and market. The Company also relies on local managers to source
additional acquisition opportunities. In addition, in order to motivate regional
management, the Company intends to link compensation to regional operating
performance as well as the combined results of the Company.
 
MANAGEMENT
 
     R. Steven Hicks, the President and Chief Executive Officer of the Company,
is a 30-year veteran of the radio broadcasting industry (including 18 years as a
station owner) who has owned and operated or managed in excess of 150 radio
stations in large and mid-sized markets throughout the United States. In
addition, in 1993, Mr. Hicks co-founded SFX for which he served as Chief
Executive Officer for three years until his resignation in 1996.
 
   
     The Company has designed a regional organizational structure to manage
effectively its existing station portfolio as well as to accommodate future
in-market or group acquisitions. Each of the Company's regions is, or will be,
headquartered within the region and led by a regional operating executive who
manages, or will manage, the operations of that region's station portfolio and
who oversees, or will oversee, the regional and general managers of the
stations. Each regional operating executive reports directly to R. Steven Hicks.
In assembling each of the existing regional management teams, the Company has
sought to retain the senior management of many of the station groups that it has
acquired so as to (i) retain and capitalize on the local market experience and
knowledge of these experienced executives and (ii) foster a culture that is
consistent with the unique attributes of each of the local markets acquired.
Furthermore, the Company believes that each of its regional executives possesses
considerable knowledge of its region's competitors and is therefore well
situated to identify strategic acquisition candidates.
    
 
     The Company's regional executive management teams will be compensated based
upon the financial performance of their respective regions and the Company as a
whole with such compensation to be awarded in
 
                                       63
<PAGE>   67
 
the form of cash bonuses and stock options. Management believes that this
compensation structure, along with the ownership interests of management,
fosters teamwork and the sharing of the best practices across regions to
maximize the overall financial performance of the Company.
 
     The Company has created an Executive Council, consisting of R. Steven
Hicks, Paul D. Stone, William S. Banowsky, Jr. and other executive officers of
Capstar Radio who will serve as Managing Directors. The Executive Council will
develop and implement the Company's strategy and corporate culture and to enable
the Company's regional operating executives to focus substantially all of their
efforts upon operating their stations by relieving them of many of the business
activities that are not directly related to station operations. The Executive
Council, in consultation with the regional operating executives, is responsible
for strategic planning, acquisitions, financial reporting, facilities
consolidation, public service activities, technological development, network
opportunities, national vendor relationships, investor and government relations,
recruiting and training employees, and all other matters affecting the Company
which are not directly related to regional operations. R. Steven Hicks, the
Company's Chief Executive Officer will allocate primary responsibility for each
of these areas to appropriate members of the Executive Council.
 
     The executive officers of Capstar Radio who serve, or will serve, as
Managing Directors on the Executive Council are Frank D. Osborn, David J.
Benjamin, III, Joseph C. Mathias, IV, and James M. Strawn. Mr. Osborn brings
more than 19 years of radio industry experience, including 13 years as the
President and Chief Executive Officer of Osborn. Mr. Benjamin has 23 years of
radio broadcasting experience, including co-founding and serving as Chairman and
Chief Executive Officer of Community Pacific since 1974. Mr. Mathias has managed
the operations of Benchmark since 1989 and prior to 1990 held various positions
in the cable television and radio broadcast industry. Mr. Strawn has 31 years of
radio industry experience, including two years as an Executive Vice President
and Chief Financial Officer of Patterson and 13 years as a radio station owner.
 
OWNERSHIP
 
   
     In April 1996, Hicks Muse combined its financial expertise with the
operating experience of R. Steven Hicks to form the Company. In October 1996,
the Company acquired Commodore and Mr. Hicks became the Chief Executive Officer
of the Company. Hicks Muse is a private investment firm based in Dallas, New
York, St. Louis and Mexico City that specializes in acquisitions,
recapitalizations and other principal investing activities. Since the firm's
inception in 1989, affiliates of Hicks Muse have completed more than 70
transactions having a combined transaction value exceeding $19.0 billion. In
1994, an affiliate of Hicks Muse made its first major investment in the radio
broadcasting industry when Hicks, Muse, Tate & Furst Equity Fund II, L.P.
founded Chancellor, a company which owns and operates radio stations exclusively
within the 40 largest MSAs in the United States and which, upon consummation of
its merger with Evergreen Media Corporation, will be one of the largest
pure-play radio broadcasting companies in the United States based on net
revenues. HM Fund III, an affiliate of Hicks Muse, and its affiliates (including
Capstar L.P.) have invested $233.9 million in Common Stock of Capstar
Broadcasting, including $86.1 million invested as part of the Financing. HM Fund
III and its affiliates have committed to invest an additional $50.0 million in
Capstar Broadcasting, and Capstar Broadcasting has committed to issue additional
equity to HM Fund III and its affiliates in exchange therefor.
    
 
   
     R. Steven Hicks, the President and Chief Executive Officer of the Company,
has invested $3.1 million in Class C Common Stock. Certain other members of the
management of Capstar Broadcasting and its subsidiaries, including certain of
the Company's regional executives and Managing Directors, have invested an
additional $7.2 million in Class A Common Stock.
    
 
     As part of the GulfStar Transaction, GulfStar common stockholders received
Common Stock of Capstar Broadcasting having a deemed value of approximately
$113.0 million. Thomas O. Hicks, the Chairman of the Board and Chief Executive
Officer of Hicks Muse and a director of Capstar Broadcasting and the Company,
beneficially owns 100% of the outstanding capital stock of Capstar Broadcasting
and beneficially owned approximately 87.3% of the voting power of GulfStar
immediately before completion of the GulfStar Merger. In addition, Thomas O.
Hicks and R. Steven Hicks filled two of the four director seats of GulfStar, and
R. Steven Hicks was also the Chief Executive Officer of GulfStar. Certain
members of management of Capstar Broadcasting received Common Stock of Capstar
Broadcasting in connection with the GulfStar Merger as more fully described in
"The Acquisitions -- GulfStar Transaction."
 
                                       64
<PAGE>   68
 
REGIONAL OPERATING GROUPS
 
  Northeast Region (Atlantic Star)
 
     The Company's portfolio of radio stations in the Northeast Region includes
63 radio stations (39 FM and 24 AM) located in 16 markets in Connecticut,
Delaware, Kentucky, Maryland, Massachusetts, New Hampshire, New York,
Pennsylvania, Vermont, Virginia and West Virginia. The Company has the leading
radio station cluster based on revenue share rank in eight of its 16 markets.
 
     History. The stations owned and operated by the Company, or to which it
provided services before the Commodore Acquisition, formed the basis for the
Northeast Region with 27 stations located in the following Northeast Region
markets: Allentown-Bethlehem, Pennsylvania (four stations); Wilmington, Delaware
(two stations); Fairfield County, Connecticut (eight stations); Huntington, West
Virginia-Ashland, Kentucky (10 stations); and Westchester-Putnam Counties, New
York (three stations). The Company entered each of these five markets with an
initial acquisition of one or two stations during the 1980's. The Company's
portfolio of stations has undergone significant growth during the past two
years, as the management team completed acquisitions of 16 stations in the
Northeast Region markets in 1995 and 1996, especially after the passage of the
Telecom Act in February 1996. As a result of the recent acquisitions of many of
the Northeast Region's stations, management believes that the station clusters
in the original Northeast Region markets have not yet realized the full
potential of their recent consolidations.
 
     In February 1997, the Company completed the Osborn Acquisition which
provided the Northeast Region with an additional seven stations in the Wheeling,
West Virginia market where the Company ranks number one in both revenue and
audience share. In the past year, Osborn purchased four stations and assumed a
JSA with a fifth station in order to add to its two existing radio stations in
the Wheeling, West Virginia market. The stations target a broad demographic
spectrum with five different formats: Country; Adult Contemporary; Adult;
Classic Rock; and Oldies. Southern Star also operates the Country Music Hall and
Jamboree in the Hills, a country music festival, which complement the strong
radio station cluster in Wheeling.
 
   
     The Benchmark Acquisition enhances the Company's Northeast Region station
portfolio through the addition of 11 stations in five new markets. The Benchmark
Acquisition provided the Company with two stations in Roanoke, Virginia; two
stations in Salisbury-Ocean City, Maryland; three stations in Winchester,
Virginia; three stations in Dover, Delaware; and one station in Lynchburg,
Virginia. The Company expects to realize substantial revenue growth and
economies of scale in the Northeast Region from this acquisition because two of
the new markets are adjacent to one of the original Company markets, as both the
Dover and Salisbury-Ocean City markets are near Wilmington, and the Roanoke and
Lynchburg markets are expected to be combined with five stations purchased in
connection with the Cavalier Acquisition and one station to be purchased in the
WRIS Acquisition. The Patterson Acquisition (as defined) will provide the
Company with two stations in Harrisburg-Lebanon-Carlisle, Pennsylvania, a new
market for the Company. In addition, the Knight Quality Acquisition will provide
the Company with eight stations in four new markets including: Worcester,
Massachusetts (two stations); Portsmouth-Dover-Rochester, New Hampshire (three
stations); Manchester, New Hampshire (two stations); and Burlington, Vermont
(one station).
    
 
     Management. The Northeast Region is managed by its president and chief
executive officer, James T. Shea, Jr. Mr. Shea has over 22 years of experience
in the radio broadcasting industry. Mr. Shea's operating knowledge and strong
advertising relationships helped Commodore, prior to its acquisition by the
Company, become a leading radio group in each of its markets. Pro forma for the
Pending Acquisitions, the Northeast Region will include 63 stations in 16
markets.
 
     Markets. Management believes that the station portfolio in the Northeast
Region has significant growth potential from the recent formation of station
clusters in the Northeast Region markets. The 16 markets comprising the
Northeast Region are highlighted by eight markets which rank number one in
revenue share and nine markets which rank number one in audience share. Six of
these markets, Allentown-Bethlehem, Pennsylvania; Worcester, Massachusetts;
Huntington, West Virginia-Ashland, Kentucky; Wheeling, West Virginia; Dover,
Delaware; and Lynchburg, Virginia, rank number one in both revenue and audience
share. The Wheeling, West Virginia market is a good example of the Company's
operating strategy. In the past year, Osborn purchased four stations and assumed
a JSA with a fifth station in order to add to its two existing radio stations.
The stations
 
                                       65
<PAGE>   69
 
target a broad demographic spectrum with five different formats: Country, Adult
Contemporary, Adult, Class Rock, and Oldies. Southern Star also operates the
Country Music Hall and Jamboree in the Hills, a country music festival, which
compliment the strong radio station cluster in Wheeling.
 
     In addition, management believes that the recently formed clusters in most
of the other markets in the region should be able to generate substantial cash
flow improvements given the Company's strong station positions. For example, in
Huntington, West Virginia-Ashland, Kentucky, the Company owns or provides
services to ten stations, including six of the ten viable stations in the
market. The Company acquired two of the stations in 1982, entered into LMAs with
eight additional stations in April 1996 and subsequently acquired seven of these
stations in October 1996. The Company believes that this market and the other
markets in the region have not yet realized their full potential with respect to
economies of scale and revenue enhancements.
 
     The following table summarizes certain information relating to the
Company's radio stations in the Northeast Region, assuming consummation of the
Pending Acquisitions.
<TABLE>
<CAPTION>
                                                                             TARGET    COMPANY   COMPANY    STATION
                                                                              DEMO-    REVENUE   AUDIENCE   AUDIENCE
             MARKET AND                  YEAR         SOURCE         MSA     GRAPHIC    SHARE     SHARE      SHARE
       STATION CALL LETTERS(1)         ACQUIRED      COMPANY       RANK(2)    GROUP    RANK(3)   RANK(4)    RANK(4)
       -----------------------         --------      -------       -------   -------   -------   --------   --------
<S>                                    <C>        <C>              <C>       <C>       <C>       <C>        <C>
ALLENTOWN-BETHLEHEM, PA..............                                 64                  1          1
 WAEB-AM.............................   1982      Commodore                      35+                            6
 WAEB-FM.............................   1982      Commodore                   W18-49                            3
 WZZO-FM.............................   1993      Commodore                   M18-49                            4
 WKAP-AM(5)..........................   1995      Commodore                      35+                            8
 WEEX-AM(6)..........................   1995      Patterson                    35-64                           10
 WODE-FM(6)..........................   1995      Patterson                    35-64                            2
WILMINGTON, DE(7)....................                                 74                  2          2
 WJBR-AM.............................   1985      Commodore                   W25-54                           5t
 WJBR-FM.............................   1985      Commodore                      35+                            2
ROANOKE, VA..........................                                101                  2          1
 WROV-AM.............................   1996      Benchmark                    25-54                           NA
 WROV-FM.............................   1996      Benchmark                    18-49                            1
 WRDJ-FM.............................   1996      Cavalier                     35-64                           8t
 WJJS-FM.............................   1996      Cavalier                     18-34                            3
 WJLM-FM(5)..........................   1969      WRIS                         25-54                            5
WORCESTER, MA........................                                106                  1          1
 WTAG-AM.............................   1986      Knight Quality               35-64                            4
 WSRS-FM.............................   1963      Knight Quality              F25-54                            2
FAIRFIELD COUNTY, CT(8)..............                                112                  2          2
 WNLK-AM.............................   1989      Commodore                      35+                           9t
 WEFX-FM.............................   1989      Commodore                   M18-49                            6
 WSTC-AM.............................   1996      Commodore                    25-54                           9t
 WKHL-FM.............................   1996      Commodore                    25-54                            4
 WINE-AM.............................   1996      Commodore                    25-54                           14
 WRKI-FM.............................   1996      Commodore                   M18-49                            7
 WPUT-AM.............................   1996      Commodore                      35+                           NA
 WAXB-FM.............................   1996      Commodore                    25-54                           NA
PORTSMOUTH-ROCHESTER, NH.............                                117                  1          2
 WHEB-FM.............................   1965      Knight Quality              M25-44                            2
 WXHT-FM.............................   1994      Knight Quality              F25-44                           6t
 WTMN-AM.............................   1994      Knight Quality              M18-50                           NA
HUNTINGTON, WV-ASHLAND, KY...........                                139                  1          1
 WTCR-AM.............................   1982      Commodore                    25-54                           10
 WTCR-FM.............................   1982      Commodore                    25-54                            1
 WIRO-AM.............................   1996      Commodore                   M25-54                          14t
 WHRD-AM(5)..........................   1996      Commodore                   M25-54                           NA
 WZZW-AM.............................   1996      Commodore                   M25-54                           NA
 WKEE-AM.............................   1996      Commodore                      35+                          12t
 WKEE-FM.............................   1996      Commodore                    25-54                            2
 WAMX-FM.............................   1996      Commodore                   M25-54                           5t
 WFXN-FM.............................   1996      Commodore                   M25-54                            7
 WBVB-FM.............................   1996      Commodore                   M18-49                            8
SALISBURY-OCEAN CITY, MD.............                                153                  3          4
 WWFG-FM.............................   1993      Benchmark                    25-54                            4
 WOSC-FM.............................   1994      Benchmark                    18-34                           12
 
<CAPTION>
 
             MARKET AND
       STATION CALL LETTERS(1)                  FORMAT
       -----------------------                  ------
<S>                                    <C>
ALLENTOWN-BETHLEHEM, PA..............
 WAEB-AM.............................  News/Talk
 WAEB-FM.............................  Contemporary Hits
 WZZO-FM.............................  Album Rock
 WKAP-AM(5)..........................  Middle-of-the-Road
 WEEX-AM(6)..........................  Country
 WODE-FM(6)..........................  Oldies
WILMINGTON, DE(7)....................
 WJBR-AM.............................  Middle-of-the-Road
 WJBR-FM.............................  Adult Contemporary
ROANOKE, VA..........................
 WROV-AM.............................  Oldies
 WROV-FM.............................  Album Rock
 WRDJ-FM.............................  Oldies
 WJJS-FM.............................  Contemporary Hits
 WJLM-FM(5)..........................  Country
WORCESTER, MA........................
 WTAG-AM.............................  News/Talk/Sports
 WSRS-FM.............................  Lite Rock
FAIRFIELD COUNTY, CT(8)..............
 WNLK-AM.............................  News/Talk
 WEFX-FM.............................  Classic Hits
 WSTC-AM.............................  News/Talk
 WKHL-FM.............................  Oldies
 WINE-AM.............................  News/Talk
 WRKI-FM.............................  Album Rock
 WPUT-AM.............................  Country
 WAXB-FM.............................  Oldies
PORTSMOUTH-ROCHESTER, NH.............
 WHEB-FM.............................  Album Rock
 WXHT-FM.............................  Classic Hits
 WTMN-AM.............................  Sports/Talk
HUNTINGTON, WV-ASHLAND, KY...........
 WTCR-AM.............................  Classic Country
 WTCR-FM.............................  Country
 WIRO-AM.............................  Sports
 WHRD-AM(5)..........................  Sports
 WZZW-AM.............................  Sports
 WKEE-AM.............................  Middle-of-the-Road
 WKEE-FM.............................  Adult Contemporary
 WAMX-FM.............................  Modern Rock
 WFXN-FM.............................  Classic Rock
 WBVB-FM.............................  Country
SALISBURY-OCEAN CITY, MD.............
 WWFG-FM.............................  Country
 WOSC-FM.............................  Contemporary Hits
</TABLE>
 
                                       66
<PAGE>   70
<TABLE>
<CAPTION>
                                                                             TARGET    COMPANY   COMPANY    STATION
                                                                              DEMO-    REVENUE   AUDIENCE   AUDIENCE
             MARKET AND                  YEAR         SOURCE         MSA     GRAPHIC    SHARE     SHARE      SHARE
       STATION CALL LETTERS(1)         ACQUIRED      COMPANY       RANK(2)    GROUP    RANK(3)   RANK(4)    RANK(4)
       -----------------------         --------      -------       -------   -------   -------   --------   --------
<S>                                    <C>        <C>              <C>       <C>       <C>       <C>        <C>
MANCHESTER, NH.......................                                193                  1          2
 WGIR-AM.............................   1961      Knight Quality                 35+                            3
 WGIR-FM.............................   1965      Knight Quality              M25-49                            2
WHEELING, WV.........................                                213                  1          1
 WWVA-AM.............................   1987      Osborn                       25-54                           8t
 WOVK-FM.............................   1987      Osborn                       25-54                            1
 WKWK-FM.............................   1996      Osborn                       25-54                            2
 WBBD-AM.............................   1996      Osborn                       25-54                           8t
 WRIR-FM.............................   1996      Osborn                       25-54                            5
 WEGW-FM.............................   1996      Osborn                       25-54                            4
 WEEL-FM(5)..........................   1996      Osborn                       25-54                           6t
WINCHESTER, VA.......................                                219                  2          1
 WUSQ-FM.............................   1991      Benchmark                    25-54                            1
 WFQX-FM.............................   1994      Benchmark                    18-49                            4
 WNTW-AM.............................   1994      Benchmark                    25-54                           NA
BURLINGTON, VT.......................                                221                 2t          5
 WEZF-FM.............................   1984      Knight Quality              F25-54                           2t
HARRISBURG-LEBANON-CARLISLE, PA......                                253                  2          2
 WTCY-AM.............................   1996      Patterson                    35-54                           7t
 WNNK-FM.............................  1996..     Patterson                   W25-44                            1
DOVER, DE............................                                 NA                  1          1
 WDSD-FM.............................   1990      Benchmark                    25-54                            1
 WSRV-FM.............................   1994      Benchmark                    25-54                            2
 WDOV-AM.............................   1990      Benchmark                    25-54                           NA
WESTCHESTER-PUTNAM COUNTIES,
 NY(8)(9)............................                                 NA                 NA          1
 WFAS-AM.............................   1986      Commodore                      35+                           NA
 WFAS-FM.............................   1986      Commodore                   W25-54                            1
 WZZN-FM.............................   1996      Commodore                   W25-54                           NA
LYNCHBURG, VA........................                                 NA                  1          1
 WLDJ-FM.............................   1996      Cavalier                     35-64                            2
 WJJX-FM.............................   1996      Cavalier                     18-34                           4t
 WJJS-AM.............................   1996      Cavalier                     18-34                           8t
 WYYD-FM.............................   1995      Benchmark                    25-54                            1
 
<CAPTION>
 
             MARKET AND
       STATION CALL LETTERS(1)                  FORMAT
       -----------------------                  ------
<S>                                    <C>
MANCHESTER, NH.......................
 WGIR-AM.............................  News/Talk/Sports
 WGIR-FM.............................  Album Rock
WHEELING, WV.........................
 WWVA-AM.............................  Country
 WOVK-FM.............................  Country
 WKWK-FM.............................  Adult Contemporary
 WBBD-AM.............................  Adult Contemporary
 WRIR-FM.............................  Classic Rock
 WEGW-FM.............................  Classic Rock
 WEEL-FM(5)..........................  Oldies
WINCHESTER, VA.......................
 WUSQ-FM.............................  Country
 WFQX-FM.............................  Contemporary Hits
 WNTW-AM.............................  News/Talk
BURLINGTON, VT.......................
 WEZF-FM.............................  Adult Contemporary
HARRISBURG-LEBANON-CARLISLE, PA......
 WTCY-AM.............................  Urban/Adult Contemporary
 WNNK-FM.............................  Contemporary Hits
DOVER, DE............................
 WDSD-FM.............................  Country
 WSRV-FM.............................  Adult Contemporary
 WDOV-AM.............................  News/Talk
WESTCHESTER-PUTNAM COUNTIES,
 NY(8)(9)............................
 WFAS-AM.............................  News/Talk
 WFAS-FM.............................  Adult Contemporary
 WZZN-FM.............................  Classic Rock
LYNCHBURG, VA........................
 WLDJ-FM.............................  Oldies
 WJJX-FM.............................  Contemporary Hits
 WJJS-AM.............................  Contemporary Hits
 WYYD-FM.............................  Country
</TABLE>
 
- ---------------
 
NA Information not available.
 
t   Tied with another radio station.
 
(1) Actual city of license may be different from metropolitan market served.
    Market may be different from market definition used under FCC multiple
    ownership rules.
 
(2) MSA rank obtained from Arbitron's Summer 1996 Radio Market Survey Schedule.
    Fairfield County is a CSA as defined by Arbitron. The CSA includes the
    Arbitron markets of Bridgeport, Stamford-Norwalk, and Danbury, Connecticut
    with market rankings of 112, 132, and 191, respectively. MSA Rank is listed
    for the Bridgeport market only. The combined rank for the CSA has not been
    estimated.
 
(3) Company revenue share rank obtained from data in BIA Publications -- Radio
    Analyzer, BIA's Master Access, Version 1.7 (copyright 1996) (current as of
    February 27, 1997), based upon 1996 gross revenue for the indicated markets.
    Rankings for Wilmington, Delaware, Dover, Delaware, Roanoke, Virginia, and
    Lynchburg, Virginia markets were determined separately, using the City of
    License to determine the split of the market.
 
(4) Company and station audience share rank obtained from Arbitron's Radio
    Market Reports, based on average quarter hour estimates for the reporting
    period ending Fall 1996, except for Winchester, Virginia and Wheeling, West
    Virginia, which are reported as of Spring 1996 because the markets were not
    marked for the Fall 1996 period, for the demographic of persons ages 25-54,
    listening Monday through Sunday, 6 a.m. to midnight. To account for
    listeners lost to other nearby markets, a radio station's "local" audience
    share is derived by comparing the radio station's average quarter hour share
    to the total average quarter hour share for all stations whose signals are
    heard within the MSA, excluding audience share for listeners who listen to
    stations whose signals originate outside the MSA.
 
(5) The Company provides certain sales and marketing services to stations
    WKAP-AM in Allentown, Pennsylvania and WEEL-FM in Wheeling, West Virginia
    pursuant to JSAs. The Company provides certain sales, programming and
    marketing services to stations WHRD-AM in Huntington, West Virginia and
    WJLM-FM in Roanoke, Virginia pursuant to an LMA.
 
   
(6) The DOJ has raised an issue with the Company regarding the number of radio
    stations that the Company will own in the Allentown-Bethlehem, Pennsylvania
    area upon completion of the Patterson Acquisition. The Company has begun
    discussions with the DOJ to resolve the matter. See "Business -- Federal
    Regulation of Radio Broadcasting" and "The Acquisitions -- Patterson
    Acquisition."
    
 
(7) If the proposed merger of Chancellor and Evergreen Media Corporation is
    completed, Thomas O. Hicks, through his control of HM2/Chancellor and the
    Company, will have an attributable interest in a total number of radio
    stations serving the Philadelphia, Pennsylvania market which exceeds FCC
    multiple ownership limitations. The FCC could require the Company to divest
    itself of radio
 
                                       67
<PAGE>   71
 
   
    stations WJBR-FM and WJBR-AM, which serve the Wilmington, Delaware market.
    The Company has entered into a binding letter of intent to contribute the
    broadcasting licenses of such stations to a newly-formed company which will
    be structured to satisfy FCC multiple ownership rules and cross-interest
    limitations. While management of the Company believes that such arrangement
    will meet FCC multiple ownership rules and cross-interest limitations as
    they presently exist, there can be no assurance that the FCC will act
    favorably on the proposed contribution or that the FCC will not amend its
    rules and policies in an adverse manner. The Company does not believe that
    an unfavorable decision by the FCC would have a material adverse effect on
    the financial condition of the Company. See "Risk Factors -- Government
    Regulation of Broadcasting Industry" and "-- Federal Regulation of Radio
    Broadcasting."
    
 
(8) Fairfield County, Connecticut and Westchester-Putnam Counties, New York, CSA
    audience share and revenues obtained from Arbitron's Custom Survey Area
    Report for the Fall 1996 period.
 
(9) Westchester-Putnam Counties, New York are sub-sets of the greater New York
    City Metropolitan Area, which is ranked as the largest MSA by Arbitron.
 
  Southeast Region (Southern Star)
 
     Upon completion of the Pending Acquisitions, the Company's portfolio of
radio stations in the Southeast Region will include 53 stations (38 FM and 15
AM) located in 15 markets in Alabama, Florida, Georgia, North Carolina, South
Carolina and Tennessee. The Company's stations comprise the leading radio
station group based on revenue share in 10 of the 15 markets.
 
   
     History. The Osborn Acquisition provided the core of the Southeast Region
with 13 stations located in five markets: Huntsville, Alabama (three stations);
Asheville, North Carolina (two stations); Tuscaloosa, Alabama (three stations);
Jackson, Tennessee (three stations); and Gadsden, Alabama (two stations). The
Company also owns two station clusters in Florida. The Commodore Acquisition
provided the Company with six stations in the Ft. Pierce-Stuart-Vero Beach
market and the Space Coast Acquisitions provided the Company with five stations
in the Melbourne-Titusville-Cocoa market. The Benchmark Acquisition enhances the
Company's Southeast Region station portfolio by providing the Company with 11
stations in the following new markets: Greenville, South Carolina (one station);
Columbia, South Carolina (five stations); Montgomery, Alabama (three stations);
and Statesville, North Carolina (two stations).
    
 
   
     The Pending Acquisitions will enhance the Company's Southeast Region
station portfolio through the acquisition of 18 additional stations in four new
markets and three existing markets. The Patterson Acquisition will provide the
Company with station clusters in the following new markets: Savannah, Georgia
(six stations) and Pensacola, Florida (three stations). The SFX Exchange will
provide the Company with one station in Daytona Beach, Florida, which is a new
market for the Company. In addition, the Ameron Acquisition will provide the
Company with three stations in Birmingham, Alabama, a new market for the
Company. The Grant Acquisition will provide a new station in Tuscaloosa,
Alabama, an existing market for the Company. The Griffith Acquisition (three
stations) will enhance the Company's position in the Huntsville, Alabama market.
Finally, the Emerald City Acquisition (one station) will enhance the Company's
position in the Columbia, South Carolina market.
    
 
   
     Management. The Southeast Region is being managed on an interim basis by
Frank D. Osborn. Mr. Osborn serves on the Executive Council of Capstar Radio and
brings more than 19 years of radio industry experience to the Company. The
Company intends to employ a new president and chief executive officer of the
Southeast Region by the end of 1997, so that Mr. Osborn may focus his attention
on his responsibilities as a member of the Executive Council. Pro forma for the
Pending Acquisitions, the Southeast Region will include 53 stations in 15
markets.
    
 
     Markets. Management believes that the portfolio of markets in the Southeast
Region has significant consolidation and future add-on acquisition potential,
even though the Company ranks number one in both revenue and audience share in 9
of its 15 markets in the region. The Southeast Region's markets are highlighted
by four six-station clusters, including Columbia, South Carolina; Huntsville,
Alabama; Ft. Pierce-Stuart-Vero Beach, Florida; and Savannah, Georgia. The
Southeast Region illustrates the Company's acquisition strategy as the markets
have been formed through separate acquisitions ranging from one station add-on
acquisitions to multi-station and multi-market acquisitions.
 
                                       68
<PAGE>   72
 
     The following table summarizes certain information relating to the
Company's radio stations in the Southeast Region, assuming consummation of the
Pending Acquisitions.
<TABLE>
<CAPTION>
                                                                         TARGET    COMPANY   COMPANY    STATION
                                                                          DEMO-    REVENUE   AUDIENCE   AUDIENCE
          MARKET AND               YEAR          SOURCE          MSA     GRAPHIC    SHARE     SHARE      SHARE
        CALL LETTERS(1)          ACQUIRED       COMPANY        RANK(2)    GROUP    RANK(3)   RANK(4)    RANK(4)
        ---------------          --------       -------        -------   -------   -------   --------   --------
<S>                              <C>        <C>                <C>       <C>       <C>       <C>        <C>
BIRMINGHAM, AL.................                                   55                  2          3
 WMJJ-FM.......................   1990      Ameron                        W25-54                           3t
 WERC-AM.......................   1990      Ameron                        M35-54                            7
 WOWC-FM.......................   1994      Ameron                         18-44                          14t
GREENVILLE, SC.................                                   59                 2t          2
 WJMZ-FM.......................   1990      Benchmark                      25-54                            2
COLUMBIA, SC...................                                   88                  1          1
 WCOS-FM.......................   1993      Benchmark                      25-54                            2
 WHKZ-FM.......................   1993      Benchmark                      25-54                           10
 WVOC-AM.......................   1994      Benchmark                      35-64                            8
 WSCQ-FM.......................   1992      Benchmark                      25-54                          11t
 WCOS-AM.......................   1993      Benchmark                      25-54                          13t
 WNOK-FM.......................   1994      Emerald City                   25-54                           3t
DAYTONA BEACH, FL..............                                   93                  1          2
 WGNE-FM.......................   1996      SFX                            25-54                            1
MELBOURNE-TITUSVILLE-COCOA,                                       96                  1          1
 FL............................
 WMMB-AM.......................   1986      City                             50+                           5t
 WBVD-FM.......................   1986      City                           35-64                            4
 WMMV-AM.......................   1982      EZY                            35-64                           7t
 WLRQ-FM.......................   1982      EZY                            25-54                            1
 WHKR-FM.......................   1989      Roper                          25-54                            3
HUNTSVILLE, AL.................                                  114                  1          1
 WDRM-FM.......................   1974      Osborn                         25-54                            1
 WHOS-AM.......................   1997      Osborn                         25-54                           NA
 WBHP-AM.......................   1997      Osborn                         25-54                           NA
 WTAK-FM.......................   1993      Griffith                      M25-54                            3
 WXQW-FM.......................   1995      Griffith                       25-54                          13t
 WWXQ-FM.......................   1994      Griffith                       25-54                          13t
FT. PIERCE-STUART-VERO BEACH,                                    121                  1          1
 FL............................
 WZZR-FM.......................   1987      Commodore                     M18-49                            2
 WQOL-FM.......................   1995      Commodore                      25-54                           3t
 WPAW-FM(5)....................   1995      Commodore                      25-54                            7
 WBBE-FM.......................   1996      Commodore                      25-54                            1
 WAVW-FM.......................   1996      Commodore                      25-54                           5t
 WAXE-AM.......................   1996      Commodore                        35+                          14t
PENSACOLA, FL..................                                  125                  1          1
 WMEZ-FM.......................   1997      Patterson                     W25-54                            3
 WXBM-FM.......................   1996      Patterson                      25-54                            1
 WWSF-FM.......................   1996      Patterson                      35-54                           NA
MONTGOMERY, AL.................                                  142                  2          2
 WZHT-FM.......................   1997      Benchmark                      25-54                            1
 WMCZ-FM.......................   1997      Benchmark                      25-54                            4
 WMHS-FM.......................   1997      Benchmark                      25-54                           NA
SAVANNAH, GA...................                                  153                  1          1
 WCHY-AM.......................   1995      Patterson                      35-54                           NA
 WCHY-FM.......................   1995      Patterson                      25-54                            5
 WYKZ-FM.......................   1996      Patterson                      25-54                           NA
 WAEV-FM.......................   1996      Patterson                      18-49                            2
 WSOK-AM.......................   1996      Patterson                      25-54                            6
 WLVH-FM.......................   1996      Patterson                      25-54                            1
ASHEVILLE, NC..................                                  179                  1          1
 WWNC-AM.......................   1994      Osborn                         25-54                            3
 WKSF-FM.......................   1994      Osborn                         25-54                            1
TUSCALOOSA, AL.................                                  212                  1          1
 WACT-AM.......................   1997      Osborn                         25-54                          10t
 WACT-FM.......................   1997      Osborn                         25-54                            9
 WTXT-FM.......................   1997      Osborn                         25-54                            1
 WZBQ-FM(5)....................   1995      Grant                          18-34                            2
 
<CAPTION>
 
          MARKET AND
        CALL LETTERS(1)                   FORMAT
        ---------------                   ------
<S>                              <C>
BIRMINGHAM, AL.................
 WMJJ-FM.......................  Adult Contemporary
 WERC-AM.......................  News/Talk
 WOWC-FM.......................  Country
GREENVILLE, SC.................
 WJMZ-FM.......................  Urban
COLUMBIA, SC...................
 WCOS-FM.......................  Country
 WHKZ-FM.......................  Country
 WVOC-AM.......................  News/Talk
 WSCQ-FM.......................  Adult
 WCOS-AM.......................  Country
 WNOK-FM.......................  Contemporary Hits
DAYTONA BEACH, FL..............
 WGNE-FM.......................  Country
MELBOURNE-TITUSVILLE-COCOA,
 FL............................
 WMMB-AM.......................  Middle-of-the-Road
 WBVD-FM.......................  Classic Rock
 WMMV-AM.......................  Middle-of-the-Road
 WLRQ-FM.......................  Adult Contemporary
 WHKR-FM.......................  Country
HUNTSVILLE, AL.................
 WDRM-FM.......................  Country
 WHOS-AM.......................  Country
 WBHP-AM.......................  Country
 WTAK-FM.......................  Classic Rock
 WXQW-FM.......................  Adult Contemporary
 WWXQ-FM.......................  Adult Contemporary
FT. PIERCE-STUART-VERO BEACH,
 FL............................
 WZZR-FM.......................  Classic Rock
 WQOL-FM.......................  Oldies
 WPAW-FM(5)....................  Country
 WBBE-FM.......................  Adult Contemporary
 WAVW-FM.......................  Country
 WAXE-AM.......................  Financial
PENSACOLA, FL..................
 WMEZ-FM.......................  Adult Contemporary
 WXBM-FM.......................  Country
 WWSF-FM.......................  Oldies
MONTGOMERY, AL.................
 WZHT-FM.......................  Urban
 WMCZ-FM.......................  Urban/Adult
                                 Contemporary
 WMHS-FM.......................  Urban
SAVANNAH, GA...................
 WCHY-AM.......................  Country
 WCHY-FM.......................  Country
 WYKZ-FM.......................  Adult Contemporary
 WAEV-FM.......................  Adult Contemporary
 WSOK-AM.......................  Gospel
 WLVH-FM.......................  Adult Contemporary
ASHEVILLE, NC..................
 WWNC-AM.......................  Country
 WKSF-FM.......................  Country
TUSCALOOSA, AL.................
 WACT-AM.......................  Gospel
 WACT-FM.......................  Country
 WTXT-FM.......................  Country
 WZBQ-FM(5)....................  Contemporary Hits
</TABLE>
 
                                       69
<PAGE>   73
<TABLE>
<CAPTION>
                                                                         TARGET    COMPANY   COMPANY    STATION
                                                                          DEMO-    REVENUE   AUDIENCE   AUDIENCE
          MARKET AND               YEAR          SOURCE          MSA     GRAPHIC    SHARE     SHARE      SHARE
        CALL LETTERS(1)          ACQUIRED       COMPANY        RANK(2)    GROUP    RANK(3)   RANK(4)    RANK(4)
        ---------------          --------       -------        -------   -------   -------   --------   --------
<S>                              <C>        <C>                <C>       <C>       <C>       <C>        <C>
JACKSON, TN....................                                  257                  1          1
 WTJS-AM.......................   1986      Osborn                         25-54                           8t
 WTNV-FM.......................   1986      Osborn                         25-54                            3
 WYNU-FM.......................   1986      Osborn                         25-54                            1
STATESVILLE, NC................                                   NA                 NA         NA
 WFMX-FM.......................   1996      Benchmark                      25-54                           NA
 WSIC-AM.......................   1996      Benchmark                      25-54                           NA
GADSDEN, AL(6).................                                   NA                 NA          1
 WAAX-AM.......................   1994      Osborn                         25-54                            5
 WQEN-FM.......................   1994      Osborn                         25-54                            2
 
<CAPTION>
 
          MARKET AND
        CALL LETTERS(1)                   FORMAT
        ---------------                   ------
<S>                              <C>
JACKSON, TN....................
 WTJS-AM.......................  News/Talk
 WTNV-FM.......................  Country
 WYNU-FM.......................  Classic Rock
STATESVILLE, NC................
 WFMX-FM.......................  Country
 WSIC-AM.......................  News/Talk
GADSDEN, AL(6).................
 WAAX-AM.......................  News/Talk
 WQEN-FM.......................  Adult Contemporary
</TABLE>
 
- ---------------
 
NA Information not available.
 
t   Tied with another radio station.
 
(1) Actual city of license may be different from metropolitan market served.
    Market may be different from market definition used under FCC multiple
    ownership rules.
(2) MSA rank obtained from Arbitron's Summer 1996 Radio Market Survey Schedule.
    The table does not include stations WESC-AM, WESC-FM, and WFNQ-FM in
    Greenville, South Carolina, which stations will be sold to SFX in the SFX
    Exchange. See "The Acquisitions."
(3) Company revenue share rank obtained from data in BIA Publications-Radio
    Analyzer, BIA's MasterAccess, version 1.7 (copyright 1996) (current of
    February 27, 1997), based upon 1996 gross revenue for the indicated markets.
(4) Station audience share rank obtained from Arbitron's Radio Market Reports,
    based on average quarter hour estimates for the reporting period ending Fall
    1996, except for Asheville, North Carolina, Tuscaloosa, Alabama, and
    Jackson, Tennessee, which are reported as of Spring 1996 because the markets
    were not ranked for the Fall 1996 period, for the demographic of persons
    ages 25-54, listening Monday through Sunday, 6 a.m. to midnight. To account
    for listeners lost to other nearby markets, a radio station's "local"
    audience share is derived by comparing the radio station's average quarter
    hour share to the total average quarter hour share for all stations whose
    signals are heard within the MSA, excluding audience share for listeners who
    listen to stations whose signals originate outside the MSA.
(5) The Company provides certain sales and marketing services to station WPAW-FM
    in Ft. Pierce-Stuart-Vero Beach, Florida, pursuant to a JSA, and to station
    WZBQ-FM in Tuscaloosa, Alabama, pursuant to an LMA.
(6) Audience share rank obtained from Arbitron's June 1996 County Report (for
    field work performed in 1995) survey, from the County of Etowah, Alabama
    which is Gadsden's home county.
 
  Southwest Region (GulfStar)
 
     Upon consummation of the Pending Transactions, the Company's portfolio of
radio stations in the Southwest Region will include 59 radio stations (43 FM and
16 AM) located in 16 markets in Arkansas, Kansas, Louisiana, Mississippi,
Oklahoma and Texas. The Company's stations will comprise the leading radio
station group based on revenue share in 11 of its 16 markets.
 
   
     History. The GulfStar Transaction, in combination with the Pending
Acquisitions of GulfStar, provide the core of the Southwest region with 50
stations located in the following 13 markets: Baton Rouge, Louisiana (six
stations); Beaumont, Texas (four stations); Corpus Christi, Texas (four
stations); Tyler-Longview, Texas (five stations); Fayetteville, Arkansas (four
stations); Fort Smith, Arkansas (three stations); Killeen, Texas (two stations);
Lubbock, Texas (six stations); Texarkana, Texas (four stations); Lawton,
Oklahoma (two stations); Lufkin, Texas (two stations); Victoria, Texas (two
stations); and Waco, Texas (six stations). The Company's stations comprise the
leading radio group based on both ratings and revenue share in 11 of these
markets.
    
 
     GulfStar's portfolio of stations and markets have undergone significant
growth during 1996 and in 1997. GulfStar has completed acquisitions of 31
stations in 12 markets during this period and currently has five pending
acquisitions for seven stations in one new market and four existing markets.
 
   
     The Benchmark Acquisition provided the Company with two stations in the
Shreveport, Louisiana market and four stations in the Jackson, Mississippi
market. The SFX Exchange will provide the Company with three stations in the
Wichita, Kansas market.
    
 
     Management. The Southwest Region is managed by its president and chief
executive officer, John D. Cullen. Mr. Cullen has served as president and chief
operating officer of GulfStar since 1996 and brings more than 16 years of radio
industry experience to the Company. Prior to joining GulfStar, Mr. Cullen served
as a regional manager for SFX. Pro forma for the Pending Transactions, the
Southwest Region will include 59 stations in 16 markets.
 
                                       70
<PAGE>   74
 
     Markets. Management believes that growth opportunities remain in each of
its markets in the Southeast Region. Management believes that the benefits of
consolidation from GulfStar's completed acquisitions have not yet been fully
realized. Because advertising rates of other media are typically more expensive
than radio, GulfStar can effectively market an attractively priced alternative
medium to non-radio advertisers. The Company currently owns at least one of the
top three radio stations in each of its markets.
 
     The following table summarizes certain information relating to the
Company's radio stations in the Southwest Region, assuming consummation of the
Pending Transactions.
 
   
<TABLE>
<CAPTION>
                                                                     TARGET    COMPANY   COMPANY    STATION
        MARKET AND                                                   DEMO-     REVENUE   AUDIENCE   AUDIENCE
       STATION CALL           YEAR          SOURCE          MSA     GRAPHIC     SHARE     SHARE      SHARE
        LETTERS(1)          ACQUIRED       COMPANY        RANK(2)    GROUP     RANK(3)   RANK(4)    RANK(4)          FORMAT
       ------------         --------   ----------------   -------   --------   -------   --------   --------         ------
<S>                         <C>        <C>                <C>       <C>        <C>       <C>        <C>        <C>
BATON ROUGE, LA...........                                   81                   1          1
 WYNK-FM..................    1995         GulfStar                   25-54                             1      Country
 WYNK-AM..................    1995         GulfStar                   25-54                            16t     Country
 WJBO-AM..................    1995         GulfStar                 M 35-64                             8      News/Talk/Sports
 WLSS-FM..................    1995         GulfStar                 W 18-35                             6t     Contemporary Hits
 KRVE-FM..................    1997         McForhun                 W 25-54                             4      Adult Contemporary
 WBIU-AM..................    1997        Livingston                     65+                           16t     Christian Country
WICHITA, KS...............                                   91                   3          3
 KKRD-FM..................    1996           SFX                      25-54                             6      Contemporary Hits
 KRZZ-FM..................    1996           SFX                      25-54                             3      Classic Rock
 KNSS-AM..................    1996           SFX                      35-64                            11t     News/Talk
JACKSON, MS...............                                  118                   2          2
 WJMI-FM..................    1996        Benchmark                   25-54                             4      Urban
 WOAD-AM..................    1996        Benchmark                   25-54                            10t     Gospel
 WKXI-AM..................    1996        Benchmark                   25-54                            20      Urban
 WKXI-FM..................    1996        Benchmark                   25-54                            14      Adult Contemporary
SHREVEPORT, LA............                                  126                   2          3
 KRMD-FM..................    1996        Benchmark                   25-54                             1      Country
 KRMD-AM..................    1996        Benchmark                   25-54                            14      Country
BEAUMONT, TX..............                                  127                   1          1
 KLVI-AM..................    1992         GulfStar                      30+                            5      News/Talk
 KYKR-FM..................    1992         GulfStar                   25-54                             2t     Country
 KKMY-FM..................    1995         GulfStar                   30-54                             1      Adult Contemporary
 KIOC-FM..................    1997         GulfStar                   18-34                             8      Alternative
CORPUS CHRISTI, TX........                                  128                   1          1
 KRYS-FM..................    1996         GulfStar                   25-54                             2      Country
 KRYS-AM..................    1996         GulfStar                   25-54                            22      Country
 KMXR-FM..................    1996         GulfStar                 W 20-45                             7      Adult Contemporary
 KNCN-FM..................    1997         GulfStar                 M 18-44                             8      Album Rock
TYLER-LONGVIEW, TX........                                  143                   1          1
 KNUE-FM..................    1994         GulfStar                   25-54                             1      Country
 KISX-FM..................    1996         GulfStar                   18-34                             2      Adult Contemporary
 KTYL-FM..................    1996         GulfStar                 W 30-54                             5      Adult Contemporary
 KKTX-AM(5)...............  Pending        Noalmark                 M 30-49                            NA      Classic Rock
 KKTX-FM(5)...............  Pending        Noalmark                 M 30-49                             6t     Classic Rock
KILLEEN, TX...............                                  149                   1          1
 KIIZ-FM..................    1996         GulfStar                   25-54                             1      Urban
 KLFX-FM(6)...............    1996         GulfStar                   18-34                             5      Rock
FAYETTEVILLE, AR..........                                  161                   1          1
 KEZA-FM..................    1996         GulfStar                   25-54                             2      Adult Contemporary
 KKIX-FM..................    1997         GulfStar                   25-54                             1      Country
 KKZQ-FM..................    1997         GulfStar                   25-54                             4      Classic Rock
 KJEM-FM(5)...............  Pending          KJEM                     35-64                           13t      Adult Standards
</TABLE>
    
 
                                       71
<PAGE>   75
<TABLE>
<CAPTION>
                                                                     TARGET    COMPANY   COMPANY    STATION
        MARKET AND                                                   DEMO-     REVENUE   AUDIENCE   AUDIENCE
       STATION CALL           YEAR          SOURCE          MSA     GRAPHIC     SHARE     SHARE      SHARE
        LETTERS(1)          ACQUIRED       COMPANY        RANK(2)    GROUP     RANK(3)   RANK(4)    RANK(4)          FORMAT
       ------------         --------   ----------------   -------   --------   -------   --------   --------         ------
<S>                         <C>        <C>                <C>       <C>        <C>       <C>        <C>        <C>
FT. SMITH, AR.............                                  169                   1          1
 KWHN-AM..................    1997         GulfStar                   35-64                             8      News/Talk
 KMAG-FM..................    1997         GulfStar                   25-49                             2      Country
 KZBB-FM(5)...............  Pending       Booneville                  25-54                             5t     Album Rock
LUBBOCK, TX...............                                  171                   1          1
 KFMX-FM..................    1996         GulfStar                 M 18-34                             4      Album Rock
 KKAM-AM..................    1996         GulfStar                      18+                           12t     Talk
 KZII-FM..................    1997         GulfStar                   12-34                             2      Contemporary Hits
 KFYO-AM..................    1997         GulfStar                      35+                            9      News/Talk/Sports
 KCRM-FM..................    1996         GulfStar                 W 18-49                             7t     Adult Contemporary
 KKCL-FM..................  Pending    American General               35-64                             3      Oldies
WACO, TX..................                                  190                   1          1
 KBRQ-FM..................    1996         GulfStar                 M 25-54                             2t     Classic Rock
 KKTK-AM..................    1996         GulfStar                 M 18-49                             6      Classic Rock
 WACO-FM..................    1996         GulfStar                   25-54                             1      Country
 KCKR-FM..................    1996         GulfStar                   18-49                             4      Country
 KWTX-FM..................    1996         GulfStar                 W 25-54                             2t     Contemporary Hits
 KWTX-AM..................    1996         GulfStar                   25-54                             7      News/Talk
TEXARKANA, TX.............                                  237                   1          1
 KKYR-AM..................    1994         GulfStar                   25-54                            NA      Country
 KKYR-FM..................    1994         GulfStar                   25-54                             1      Country
 KLLI-FM..................    1997         GulfStar                   18-49                             3      Country
 KYGL-FM..................    1997         GulfStar                   35-49                             4      Classic Rock
LAWTON, OK................                                  243                   1          1
 KLAW-FM(5)...............  Pending          KLAW                     25-54                             1      Country
 KZCD-FM(5)...............  Pending          KLAW                    M25-54                             2t     Rock
LUFKIN, TX................                                   NA                  NA         NA
 KYKS-FM..................    1993         GulfStar                      12+                           NA      Country
 KAFX-FM..................    1996         GulfStar                   18-49                            NA      Adult Contemporary
VICTORIA, TX..............                                   NA                  NA          1
 KIXS-FM..................    1993         GulfStar                   25-54                             2      Country
 KLUB-FM..................    1996         GulfStar                   25-49                             3      Classic Rock
</TABLE>
 
- ---------------
 
NA Information not available.
 
t   Tied with another station.
 
(1) Actual city of license may be different from metropolitan market served.
    Market may be different from market definition used under FCC multiple
    ownership rules.
 
(2) MSA rank obtained from Arbitron's Summer 1996 Radio Market Survey Schedule.
 
(3) Company revenue share rank compiled from data in BIA Publications Radio
    Analyzer-BIA's Master Access, Version 1.7 (copyright 1996) (current as of
    February 27, 1997), based upon 1996 gross revenue for the indicated markets.
 
(4) Company and station audience share rank obtained from Arbitron's Radio
    Market Reports, based on average quarter hour estimates for the last
    available reporting period ending either Spring or Fall 1996 for the
    demographic of persons ages 25-54, listening Monday through Sunday, 6:00
    a.m. to midnight. To account for listeners lost to other nearby markets, a
    radio station's "local" audience share is derived by comparing the radio
    station's average quarter hour share to the total average quarter hour share
    for all stations whose signals are heard within the MSA, excluding audience
    share for listeners who listen to stations whose signals originate outside
    the MSA.
 
(5) Pending the consummation of the respective Pending Acquisitions, the Company
    provides certain sales, programming and marketing services pursuant to LMAs
    to stations KKTX-FM and KKTX-AM in Tyler-Longview, Texas; KJEM-FM in
    Fayetteville, Arkansas; KZBB-FM in Ft. Smith, Arkansas; and KLAW-FM and
    KZCD-FM in Lawton, Oklahoma.
 
(6) The Company provides certain sales and marketing services to station KLFX-FM
    in Killeen, Texas, pursuant to a JSA.
 
  Midwest Region (Central Star)
 
     Upon consummation of the Pending Acquisitions, the Company's portfolio of
radio stations in the Midwest Region will include 23 radio stations (15 FM and 8
AM) located in six markets in Illinois, Iowa, Michigan and Wisconsin. The
Company's stations will comprise the leading radio station group based on
revenue share rank in two of these markets.
 
                                       72
<PAGE>   76
 
   
     History. The Community Pacific Acquisition provided the Company with three
stations in the Des Moines, Iowa market. The Midwest Region will be enhanced
through the completion of three Pending Acquisitions: Patterson (11 stations);
Quass (three stations); and Madison (six stations). The Patterson Acquisition
will provide the Company with four stations in the Battle Creek-Kalamazoo,
Michigan market, four stations in the Grand Rapids, Michigan market, and three
stations in the Springfield, Illinois market. The Quass Acquisition will provide
the Company with three stations in the Cedar Rapids, Iowa market. In addition,
the Madison Acquisition will provide the Company with six stations in the
Madison, Wisconsin market. As a group, the stations to be acquired in the
Madison Acquisition are ranked number one in market revenue and audience share.
    
 
     Management. The Midwest Region is being managed on an interim basis by Dex
Allen, who also serves as the president and chief executive officer of the West
Region. See "-- Regional Operating Groups -- West Region." The Midwest Region
will be managed by Mary K. Quass, the current president and chief executive
officer of Quass, who will serve as the Midwest Region's president and chief
executive officer upon consummation of the Quass Acquisition. Ms. Quass has more
than 19 years experience in the radio broadcasting industry in numerous roles,
including Vice President and General Manager of radio stations KHAK-FM and
KHAK-AM prior to Ms. Quass purchasing such radio stations in 1988. Pro forma for
the Pending Acquisitions, the Midwest Region will include 23 stations in six
markets.
 
     Markets. Although the Company's station clusters in the Midwest Region have
leading positions based on audience share in three of the six markets,
management believes that substantial opportunity exists to improve the
profitability of these clusters by acquiring additional stations in each of
these markets. For example, in the Des Moines, Iowa market, the Company operates
two FM stations and one AM station. Both FM stations serve the Adult 25-54
demographic, one of which is programmed as an album-oriented rock station and
the other as a country station. The Company intends to pursue acquisitions of
additional stations in the Des Moines, Iowa market in order to capitalize on its
existing infrastructure and market presence and to enhance the financial
performance of the station cluster. Management intends to pursue such add-on
acquisitions in each of the markets in the Midwest Region. The Midwest Region is
highlighted by the Madison, Wisconsin market which ranks number one in both
revenue and audience share.
 
     The following table summarizes certain information relating to the
Company's radio stations in the Midwest Region, assuming consummation of the
Pending Acquisitions.
   
<TABLE>
<CAPTION>
                                                                                    COMPANY   COMPANY    STATION
                                                                        TARGET      REVENUE   AUDIENCE   AUDIENCE
         MARKET AND             YEAR          SOURCE          MSA     DEMOGRAPHIC    SHARE     SHARE      SHARE
  STATION CALL LETTERS(1)     ACQUIRED        COMPANY       RANK(2)      GROUP      RANK(3)   RANK(4)    RANK(4)
  -----------------------     --------        -------       -------   -----------   -------   --------   --------
<S>                           <C>        <C>                <C>       <C>           <C>       <C>        <C>
GRAND RAPIDS, MI............                                   66                      2          3
 WGRD-FM....................     1996    Patterson                       18-34                               6
 WRCV-AM....................     1996    Patterson                         35+                              NA
 WLHT-FM....................     1996    Patterson                       25-54                               3
 WQFN-FM....................  Pending    Patterson                      F25-54                              14
DES MOINES, IA..............                                   89                      4          4
 KHKI-FM....................     1995    Community Pacific               25-54                               7
 KGGO-FM....................     1995    Community Pacific               25-54                               5
 KDMI-AM....................     1995    Community Pacific                  NA                              NA
MADISON, WI.................                                  120                      1          1
 WIBA-AM....................     1995    Madison                         35-64                              8t
 WIBA-FM....................     1995    Madison                         25-54                               4
 WMAD-FM....................     1995    Madison                         18-34                               5
 WTSO-AM....................     1997    Madison                         35-64                              14
 WZEE-FM....................     1997    Madison                         18-49                               2
 WMLI-FM....................     1997    Madison                         35-64                              13
SPRINGFIELD, IL.............                                  192                      3          3
 WFMB-AM....................     1996    Patterson                      M35-64                               9
 WFMB-FM....................     1996    Patterson                       25-54                               4
 WCVS-FM....................     1996    Patterson                       25-54                              12
 
<CAPTION>
 
         MARKET AND
  STATION CALL LETTERS(1)           FORMAT
  -----------------------           ------
<S>                           <C>
GRAND RAPIDS, MI............
 WGRD-FM....................  Modern Rock
 WRCV-AM....................  Country
 WLHT-FM....................  Adult Contemporary
 WQFN-FM....................  Easy
DES MOINES, IA..............
 KHKI-FM....................  Country
 KGGO-FM....................  Album Rock
 KDMI-AM....................  Religion
MADISON, WI.................
 WIBA-AM....................  News/Talk
 WIBA-FM....................  Classic Rock
 WMAD-FM....................  Modern Rock
 WTSO-AM....................  News/Talk
 WZEE-FM....................  Adult Contemporary
 WMLI-FM....................  Soft Hits
SPRINGFIELD, IL.............
 WFMB-AM....................  News/Talk/Sports
 WFMB-FM....................  Country
 WCVS-FM....................  70's Oldies
</TABLE>
    
 
                                       73
<PAGE>   77
<TABLE>
<CAPTION>
                                                                                    COMPANY   COMPANY    STATION
                                                                        TARGET      REVENUE   AUDIENCE   AUDIENCE
         MARKET AND             YEAR          SOURCE          MSA     DEMOGRAPHIC    SHARE     SHARE      SHARE
  STATION CALL LETTERS(1)     ACQUIRED        COMPANY       RANK(2)      GROUP      RANK(3)   RANK(4)    RANK(4)
  -----------------------     --------        -------       -------   -----------   -------   --------   --------
<S>                           <C>        <C>                <C>       <C>           <C>       <C>        <C>
CEDAR RAPIDS, IA............                                  197                      2          1
 KHAK-FM....................     1988    Quass                           25-54                               1
 KDAT-FM....................     1995    Quass                           25-54                               2
 KTOF-AM....................     1988    Quass                           25-54                              9t
BATTLE CREEK/KALAMAZOO,
 MI.........................                                  229                      1          1
 WBCK-AM....................     1996    Patterson                       35-64                               2
 WBXX-FM....................     1996    Patterson                       25-54                               1
 WRCC-AM....................     1996    Patterson                         45+                               4
 WWKN-FM....................     1996    Patterson                       35-64                              NA
 
<CAPTION>
 
         MARKET AND
  STATION CALL LETTERS(1)           FORMAT
  -----------------------           ------
<S>                           <C>
CEDAR RAPIDS, IA............
 KHAK-FM....................  Country
 KDAT-FM....................  Soft Rock
 KTOF-AM....................  Christian
                              Contemporary
BATTLE CREEK/KALAMAZOO,
 MI.........................
 WBCK-AM....................  News/Talk
 WBXX-FM....................  Adult Contemporary
 WRCC-AM....................  Adult Standards
 WWKN-FM....................  Oldies
</TABLE>
 
- ---------------
 
NA Information not available.
 
t   Tied with another station.
 
(1) Actual city of license may be different from metropolitan market served.
    Market may be different from market definition used under FCC multiple
    ownership rules.
 
(2) MSA rank obtained from Arbitron's Summer 1996 Radio Market Survey Schedule.
    The table does not include station WING-FM in Dayton, Ohio, which station is
    owned by the Company and for which an unrelated third party, who has an
    option to purchase such station, currently provides certain sales,
    programming and marketing services pursuant to a LMA.
 
(3) Company revenue share rank obtained from data in BIA Publication-Radio
    Analyzer, BIA's MasterAccess, version 1.7 (copyright 1996) (currently as of
    February 27, 1997), based upon 1996 gross revenue for the indicated markets.
 
   
(4) Company and station audience rank share obtained from Arbitron's Radio
    Market Reports, based on average quarter hour estimates for the reporting
    period ending either Spring or Fall 1996, for the demographic of persons
    ages 25-54, listening Monday through Sunday, 6:00 a.m. to midnight. To
    account for listeners lost to other nearby markets, a radio station's
    "local" audience is derived by comparing the radio station's average quarter
    hour share to the total average quarter hour share for all stations whose
    signals are heard within the MSA, excluding audience share for listeners who
    listen to stations whose signals originate outside the MSA.
    
 
West Region (Pacific Star)
 
     Upon consummation of the Pending Acquisitions, the Company will own and
operate or provide services to 35 radio stations (22 FM and 13 AM) in the West
Region. These stations are located in nine markets in Alaska, Arizona,
California, Hawaii, Nevada and New Mexico. The Company's stations will comprise
the leading radio station cluster based on revenue share in one of these
markets.
 
   
     History. The GulfStar Transaction provided the Company with four stations
in the Farmington, New Mexico market. In addition, the Community Pacific
Acquisition provided the Company with seven stations in the following three
markets: Stockton, California (two stations); Modesto, California (two
stations); and Anchorage, Alaska (three stations). The West Region will be
enhanced through the completion of three pending acquisitions: COMCO (six
stations); Commonwealth (three stations); and Patterson (15 stations). The COMCO
Acquisition will provide the Company with three stations in the Fairbanks,
Alaska market. In Anchorage, Alaska, the Company will create a six-station
cluster combining three stations from the COMCO Acquisition and three stations
from the Community Pacific Acquisition. This cluster will provide the Company
with the number one and number two rankings in audience share and revenue share,
respectively. All of the stations to be acquired as part of the Commonwealth
Acquisition are located in Yuma, Arizona. In addition, the Patterson Acquisition
will enhance the Company's West Region station portfolio with three new markets,
including Honolulu, Hawaii (seven stations), Fresno, California (five stations)
and Reno, Nevada (three stations).
    
 
     Management. The West Region is managed by its president and chief executive
officer, Dex Allen, who has over 35 years of experience in the radio
broadcasting industry. Mr. Allen has served as the managing member of
Commonwealth since 1984 and is expected to continue to serve in such position
until the consummation of the Commonwealth Acquisition. Pro forma for the
Pending Acquisitions, the West Region will include 35 stations in nine markets.
 
     Markets. Management believes that the West Region has significant growth
potential and the current markets have substantial consolidation and add-on
capabilities. Management hopes to replicate its success in Honolulu, Hawaii,
where the Company holds the number one revenue share and number one audience
share ranks in the market. The seven stations target a broad demographic
spectrum with five different formats: Adult
 
                                       74
<PAGE>   78
 
Contemporary, Jazz, Classic Rock, Contemporary Hits and News/Talk. Another
strong radio cluster will be formed upon consummation of two Pending
Acquisitions. The Community Pacific Acquisition and the COMCO Acquisition will
bring a six-station cluster together in Anchorage, Alaska which when combined
will form the number two radio station group in terms of revenue share and the
number one group in terms of audience share. The Company believes that both of
these markets and the other West Region markets have not fully realized the
benefits of economies of scale or revenue enhancements associated with station
consolidation. The Company expects to build on its success in Honolulu, which
ranks number one in revenue share and audience share, through continued
consolidation and economies of scale in its existing portfolio in the West
Region.
 
     The following table summarizes certain information relating to the
Company's radio stations in the West Region, assuming consummation of the
Pending Acquisitions.
 
   
<TABLE>
<CAPTION>
                                                                              COMPANY   COMPANY    STATION
     MARKET AND                                                   TARGET      REVENUE   AUDIENCE   AUDIENCE
    STATION CALL         YEAR          SOURCE           MSA     DEMOGRAPHIC    SHARE     SHARE      SHARE
     LETTERS(1)        ACQUIRED        COMPANY        RANK(2)      GROUP      RANK(3)   RANK(4)    RANK(4)          FORMAT
    ------------       --------   -----------------   -------   -----------   -------   --------   --------         ------
<S>                    <C>        <C>                 <C>       <C>           <C>       <C>        <C>        <C>
HONOLULU, HI.........                                    58                        1        1
  KSSK-AM............     1995    Patterson                         25-54                              3      Adult Contemporary
  KSSK-FM............     1995    Patterson                         25-54                              1      Adult Contemporary
  KUCD-FM............     1995    Patterson                         35-54                             12      Jazz
  KHVH-AM............     1996    Patterson                         35-64                             11      News/Talk
  KKLV-FM............     1996    Patterson                       M 35-54                              8      Classic Rock
  KIKI-AM............     1996    Patterson                         18-34                             NA      Contemporary Hits
  KIKI-FM............     1996    Patterson                         18-34                              4      Contemporary Hits
 
FRESNO, CA...........                                    65                        2        3
  KBOS-FM............     1996    Patterson                         18-34                              3      Contemporary Hits
  KCBL-AM............     1996    Patterson                       M 18-49                             NA      Sports
  KRZR-FM............     1995    Patterson                       M 18-49                              8      Album Rock
  KRDU-AM............  Pending    Patterson                            NA                             NA      Religion
  KJOI-FM............  Pending    Patterson                         25-54                              7      Adult Contemporary
 
STOCKTON, CA.........                                    85                        3        3
  KVFX-FM............     1994    Community Pacific                 18-49                              4      Classic Rock
  KJAX-AM............     1996    Community Pacific                 35-64                              6      Talk
 
MODESTO, CA..........                                   121                        2        2
  KJSN-FM............     1982    Community Pacific                 25-54                              3      Adult Contemporary
  KFIV-AM............     1982    Community Pacific                 35-64                             7t      Talk
 
RENO, NV.............                                   133                        4        3
  KRNO-FM............     1996    Patterson                         25-54                              3      Adult Contemporary
  KWNZ-FM............     1996    Patterson                         18-34                              2      Contemporary Hits
  KCBN-AM............     1996    Patterson                         35-64                            19t      Middle of the Road
 
ANCHORAGE, AK(5).....                                   165                        2        1
  KBFX-FM............     1993    Community Pacific                 18-49                              7      Classic Rock
  KASH-FM............     1985    Community Pacific                 25-54                             1t      Country
  KENI-AM............     1995    Community Pacific                 25-54                             3t      News/Talk
  KYAK-AM............     1993    COMCO                             25-54                            13t      Adult Contemporary
  KGOT-FM............     1993    COMCO                             25-54                              4      Contemporary Hits
  KYMG-FM............     1984    COMCO                             25-54                              5      Adult Contemporary
 
FAIRBANKS, AK(6).....                                    NA                       NA        1
  KIAK-FM............     1993    COMCO                             25-54                              1      Country
  KIAK-AM............     1993    COMCO                             25-54                              7      News/Talk
  KAKQ-FM............     1994    COMCO                             25-54                             2t      Adult Contemporary
FARMINGTON, NM.......                                                             NA       NA
  KKFG-FM............     1997    GulfStar               NA         25-54                             NA      Country
  KDAG-FM............     1997    GulfStar                        M 25-54                             NA      Classic Rock
  KCQL-AM............     1997    GulfStar                             35+                            NA      Oldies
  KTRA-FM............     1997    GulfStar                          18-49                             NA      Country
 
YUMA, AZ.............                                    NA                       NA        1
  KYJT-FM............     1986    Commonwealth                      25-49                              1      Classic Hits
  KTTI-FM............     1995    Commonwealth                      25-54                              2      Country
  KBLU-AM............     1995    Commonwealth                      35-64                             8t      Oldies
</TABLE>
    
 
- ---------------
 
>NA Information not available.
 
t Tied with another radio station.
 
(1) Actual city of license may be different from metropolitan market served.
    Market may be different from market definition used under FCC multiple
    ownership rules.
 
(2) MSA rank obtained from Arbitron's Summer 1996 Radio Market Survey Schedule.
 
                                       75
<PAGE>   79
 
(3) Company revenue share rank obtained from data in BIA Publications-Radio
    Analyzer, BIA's MasterAccess, version 1.7, 1996 (current as of February 27,
    1997), based upon 1996 gross revenue for the indicated markets.
 
(4) Company audience share rank obtained from Arbitron's Radio Market Reports,
    based on average quarter hour estimates for the reporting period ending Fall
    1996, for the demographic of persons ages 25-54, listening Monday through
    Sunday, 6 a.m. to midnight, except for the Yuma, Arizona market which was
    obtained from AccuRatings. To account for listeners lost to other nearby
    markets, a radio station's "local" audience share is derived by comparing
    the radio station's average quarter hour share to the total average quarter
    hour share for all stations whose signals are heard within the MSA,
    excluding audience share for listeners who listen to stations whose signals
    originate outside the MSA.
 
   
(5) The table does not include station KASH-AM in Anchorage, Alaska. The Company
    expects to dispose of station KASH-AM before consummation of the COMCO
    Acquisition in order to remain in compliance with the station ownership
    limitations under the Communications Act.
    
 
   
(6) Fairbanks, Alaska is a CSA as defined by Arbitron. Audience share and
    audience share rank obtained from Arbitron's Fall 1996 CSA Market Report.
    
 
OTHER BUSINESSES
 
     The Company operates several country music-related entertainment businesses
in Wheeling, West Virginia. The Company enhances and capitalizes on the strong
ratings of its country music stations by integrating its radio stations with its
Capitol Music Hall, a 2,500-seat theater that hosts approximately 100 music,
comedy and dramatic performances each year, and Jamboree in the Hills, an annual
outdoor festival featuring 20 or more country music stars held on a 200-acre
site owned by the Company outside of Wheeling. The Company also distributes
programmed music, primarily Muzak, in the Atlanta, Macon and Albany, Georgia and
Ft. Myers, Florida markets. As the exclusive Muzak franchisee in these markets,
the Company provides subscribers with commercial-free Muzak programming ranging
from traditional background music to newer formats including country and soft
rock. The Company also sells, leases and installs the equipment required to
receive the programming via satellite and other media and also designs, sells
and installs sound, closed-circuit video and security systems and equipment in
locations such as offices, schools, hospitals, shopping malls and stadiums. In
addition, the Company is an authorized distributor of the Rauland-Borg line of
communications equipment for schools and hospitals in various markets.
 
INDUSTRY OVERVIEW
 
     Radio stations generate the majority of their revenue from the sale of
advertising time to local and national spot advertisers and national network
advertisers. Radio serves primarily as a medium for local advertising. During
the past decade (1985-1995), local advertising revenue as a percentage of total
radio advertising revenue in a given market has ranged from approximately 75% to
80%. The growth in total radio advertising revenue tends to be fairly stable and
has generally grown at a rate faster than the Gross National Product (the
"GNP"). With the exception of 1991, when total radio advertising revenue fell by
approximately 3.1% compared to the prior year, advertising revenue has risen in
each of the past 15 years more rapidly than either inflation or the GNP. Total
advertising revenue in 1995 of $11.5 billion, which represents a 7.6% increase
over 1994, as reported by the Radio Advertising Bureau ("RAB"), was its highest
level in the industry's history.
 
     Radio is considered an efficient means of reaching specifically identified
demographic groups. Stations are typically classified by their on-air format,
such as country, adult contemporary, oldies or news/talk. A station's format and
style of presentation enable it to target certain demographic and psychographic
groups. By capturing a specific listening audience share of a market's radio
audience, with particular concentration in a targeted demographic group, a
station is able to market its broadcasting time to advertisers seeking to reach
a specific audience. Advertisers and stations utilize data published by audience
measuring services, such as Arbitron, to estimate how many people within
particular geographical markets and demographic groups listen to specific
stations.
 
     Stations determine the number of advertisements broadcast hourly that will
maximize available revenue dollars without jeopardizing listening levels.
Although the number of advertisements broadcast during a given time period may
vary, the total number of advertisements broadcast on a particular station
generally does not vary significantly from year to year.
 
     A station's local sales staff generates the majority of its local and
regional advertising sales through direct solicitations of local advertising
agencies and businesses. To generate national advertising sales, a station will
 
                                       76
<PAGE>   80
 
engage a firm that specializes in soliciting radio advertising sales on a
national level. National sales representatives obtain advertising principally
from advertising agencies located outside the station's market and receive
commissions based on the revenue from the advertising obtained. The Company has
entered into a national advertising agreement with Katz Communications, Inc., a
national advertising firm.
 
     According to the RAB's Radio Marketing Guide and Fact Book for Advertisers,
1997, radio reaches approximately 95.1% of all Americans over the age of 12 each
week. More than one-half of all radio listening is done outside the home, in
contrast to other advertising mediums, and four out of five adults are reached
by car radio each week. The average listener spends approximately three hours
and 20 minutes per day listening to radio. The highest portion of radio
listenership occurs during the morning, particularly between the time a listener
wakes up and the time the listener reaches work. This "morning drive time"
period reaches more than 82.5% of people over 12 years of age and, as a result,
radio advertising sold during this period achieves premium advertising rates.
Radio listeners have gradually shifted over the years from AM (amplitude
modulation) to FM (frequency modulation) stations. FM reception, as compared to
AM, is generally clearer and provides greater tonal range and higher fidelity.
FM's listener share is now in excess of 75%, despite the fact that the number of
AM and FM commercial stations in the United States is approximately equal.
 
COMPETITION; CHANGES IN BROADCASTING INDUSTRY
 
     The radio broadcasting industry is highly competitive. The success of each
of the Company's stations depends largely upon its audience ratings and its
share of the overall advertising revenue within its market. The Company's
stations compete for listeners and advertising revenue directly with other radio
stations within their respective markets. Radio stations compete for listeners
primarily on the basis of program content that appeals to a particular
demographic group. By building a strong listener base consisting of a specific
demographic group in each of its markets, the Company is able to attract
advertisers seeking to reach those listeners.
 
     Factors that are material to a radio station's competitive position include
management experience, the station's local audience rank in its market,
transmitter power, assigned frequency, audience characteristics, local program
acceptance and the number and characteristics of other radio stations in the
market area. The Company attempts to improve its competitive position with
promotional campaigns aimed at the demographic groups targeted by its stations
and by sales efforts designed to attract advertisers. Recent changes in the
FCC's policies and rules permit increased ownership and operation of multiple
local radio stations. Management believes that radio stations that elect to take
advantage of joint arrangements such as LMAs or JSAs may in certain
circumstances have lower operating costs and may be able to offer advertisers
more attractive rates and services. Although the Company currently operates
several multiple station groups and intends to pursue the creation of additional
multiple station groups, the Company's competitors in certain markets include
operators of multiple stations or operators who already have entered into LMAs
or JSAs.
 
     The radio broadcasting industry is highly competitive, although some
barriers to entry exist. The operation of a radio broadcast station requires a
license from the FCC and the number of radio stations that can operate in a
given market is limited by the availability of FM and AM radio frequencies
allotted by the FCC to communities in that market, as well as by the FCC's
multiple ownership rules that regulate the number of stations that may be owned
and controlled by a single entity. See "-- Federal Regulation of Radio
Broadcasting."
 
     The Company's stations also compete for advertising revenue with other
media, including broadcast television, cable television, newspapers, magazines,
direct mail, coupons and billboard advertising. In addition, the radio
broadcasting industry is subject to competition from new media technologies that
are being developed or introduced, such as the delivery of audio programming by
cable television systems, by satellite and by DAB. DAB may deliver by satellite
to nationwide and regional audiences, multi-channel, multi-format, digital radio
services with sound quality equivalent to compact discs. The delivery of
information through the presently unregulated Internet also could create a new
form of competition. The radio broadcasting industry historically has grown
despite the introduction of new technologies for the delivery of entertainment
and information, such as television broadcasting, cable television, audio tapes
and compact disks. A growing population and greater availability of radios,
particularly car and portable radios, have contributed to this growth. There can
be no
 
                                       77
<PAGE>   81
 
assurance, however, that the development or introduction in the future of any
new media technology will not have an adverse effect on the radio broadcasting
industry.
 
     The FCC has allocated spectrum for a new technology, digital audio radio
services ("DARS"), to deliver audio programming. The FCC has adopted licensing
and operating rules for DARS and in April 1997 awarded two licenses for this
service. DARS may provide a medium for the delivery by satellite or terrestrial
means of multiple new audio programming formats to local and/or national
audiences. Digital technology also may be used in the future by terrestrial
radio broadcast stations either on existing or alternate broadcasting
frequencies, and the FCC has stated that it will consider making changes to its
rules to permit AM and FM radio stations to offer digital sound following
industry analysis of technical standards. In addition, the FCC has authorized an
additional 100 kHz of bandwidth for the AM band and has allotted frequencies in
this new band to certain existing AM station licensees that applied for
migration to the expanded AM band prior to the FCC's cut-off date, subject to
the requirement that such licensees apply to the FCC to implement operations on
their expanded band frequencies. At the end of a transition period, those
licensees will be required to return to the FCC either the license for their
existing AM band station or the license for the expanded AM band station.
 
     The Company cannot predict what other matters might be considered in the
future by the FCC, nor can it assess in advance what impact, if any, the
implementation of any of these proposals or changes might have on its business.
 
     The Company employs a number of on-air personalities and generally enters
into employment agreements with certain of these personalities to protect its
interests in those relationships that it believes to be valuable. The loss of
certain of these personalities could result in a short-term loss of audience
share, but the Company does not believe that any such loss would have a material
adverse effect on the Company.
 
FEDERAL REGULATION OF RADIO BROADCASTING
 
     The ownership, operation and sale of radio stations are subject to the
jurisdiction of the FCC, which acts under authority granted by the
Communications Act. Among other things, the FCC assigns frequency bands for
broadcasting; determines the particular frequencies, locations and operating
power of stations; issues, renews, revokes and modifies station licenses;
determines whether to approve changes in ownership or control of station
licenses; regulates equipment used by stations; and adopts and implements
regulations and policies that directly affect the ownership, operation and
employment practices of stations. The FCC has the power to impose penalties for
violation of its rules or the Communications Act.
 
     The following is a brief summary of certain provisions of the
Communications Act and of specific FCC regulations and policies. Reference
should be made to the Communications Act, FCC rules and the public notices and
rulings of the FCC for further information concerning the nature and extent of
federal regulation of radio stations.
 
     FCC Licenses. Radio stations operate pursuant to broadcasting licenses that
are ordinarily granted by the FCC for maximum terms of eight years and are
subject to renewal upon application to the FCC. The FCC licenses for the
Company's stations are held by certain of the Company's subsidiaries. During
certain periods when renewal applications are pending, petitions to deny license
renewals can be filed by interested parties, including members of the public.
Historically, the Company's management has not experienced any material
difficulty in renewing any licenses for stations under its control. The FCC is
required to hold hearings on a station's renewal application if a substantial or
material question of fact exists as to whether (i) the station has served the
public interest, convenience and necessity, (ii) there have been serious
violations by the licensee of the Communications Act or the FCC rules thereunder
or (iii) there have been other violations by the licensee of the Communications
Act or the FCC rules thereunder that, taken together, constitute a pattern of
abuse. Historically, FCC licenses have generally been renewed. The Company has
no reason to believe that its licenses will not be renewed in the ordinary
course, although there can be no assurance to that effect. The non-renewal of
one or more of the Company's licenses could have a material adverse effect on
the Company.
 
     The FCC classifies each AM and FM station. An AM station operates on either
a clear channel, regional channel or local channel. A clear channel is one on
which AM stations are assigned to serve wide areas. Clear
 
                                       78
<PAGE>   82
 
channel AM stations are classified as either: Class A stations, which operate on
an unlimited time basis and are designated to render primary and secondary
service over an extended area; Class B stations, which operate on an unlimited
time basis and are designed to render service only over a primary service area;
and Class D stations, which operate either during daytime hours only, during
limited times only or on an unlimited time basis with low nighttime power. A
regional channel is one on which Class B and Class D AM stations may operate and
serve primarily a principal center of population and the rural areas contiguous
to it. A local channel is one on which AM stations operate on an unlimited time
basis and serve primarily a community and the suburban and rural areas
immediately contiguous thereto. Class C AM stations operate on a local channel
and are designed to render service only over a primary service area that may be
reduced as a consequence of interference.
 
     The minimum and maximum facilities requirements for an FM station are
determined by its class. FM class designations depend upon the geographic zone
in which the transmitter of the FM station is located. In general, commercial FM
stations are classified as follows, in order of increasing power and antenna
height: Class A, B1, C3, B, C2, C1 and C.
 
     The table in Annex A hereto sets forth the market, FCC license
classification and frequency of each of the Company's stations (including those
with which the Company has or will have a JSA or LMA), assuming the consummation
of the Pending Acquisitions, and the date on which each station's FCC license
expires. Each of the Company's AM stations is a regional channel station other
than WSTC-AM, WFAS-AM, WIRO-AM, WBBD-AM, WBHP-AM, WMMB-AM, KRMD-AM, WSIC-AM,
WCOS-AM, WROV-AM, KCBL-AM, KCQL-AM, WFMB-AM, WRCC-AM, WKXI-AM, KWTX-AM, KKTX-AM,
WTCY-AM, WEEX-AM, KKAM-AM, KNSS-AM, and KCBN-AM which are local channel
stations, and WINE-AM, WPUT-AM, WKEE-AM, WWVA-AM, WHOS-AM, WESC-AM, KYAK-AM,
WTSO-AM, KHVH-AM, KENI-AM, KIKI-AM, KRDU-AM, KFYO-AM, WBIU-AM and WNTW-AM which
are clear channel stations.
 
     Ownership Matters. The Communications Act prohibits the assignment of a
broadcast license or the transfer of control of a broadcast licensee without the
prior approval of the FCC. In determining whether to grant such approval, the
FCC considers a number of factors pertaining to the licensee, including
compliance with the various rules limiting common ownership of media properties,
the "character" of the licensee and those persons holding "attributable"
interests therein, and compliance with the Communications Act's limitations on
alien ownership as well as compliance with other FCC policies, including FCC
equal employment opportunity requirements.
 
     A transfer of control of a corporation controlling a broadcast license may
occur in various ways. For example, a transfer of control occurs if an
individual stockholder gains or loses "affirmative" or "negative" control of
such corporation through issuance, redemption or conversion of stock.
"Affirmative" control would consist of control of more than 50% of such
corporation's outstanding voting power and "negative" control would consist of
control of exactly 50% of such voting power. To obtain the FCC's prior consent
to assign or transfer control of a broadcast license, appropriate applications
must be filed with the FCC. If the application involves a "substantial change"
in ownership or control, the application must be placed on public notice for a
period of approximately 30 days during which petitions to deny the application
may be filed by interested parties, including members of the public. If the
application does not involve a "substantial change" in ownership or control, it
is a "pro forma" application. The "pro forma" application is nevertheless
subject to having informal objections filed against it. If the FCC grants an
assignment or transfer application, interested parties have approximately 30
days from public notice of the grant to seek reconsideration of that grant.
Generally, parties that do not file initial petitions to deny or informal
objections against the application face a high hurdle in seeking reconsideration
of the grant. The FCC normally has approximately an additional ten days to set
aside such grant on its own motion. When passing on an assignment or transfer
application, the FCC is prohibited from considering whether the public interest
might be served by an assignment or transfer of the broadcast license to any
party other than the assignee or transferee specified in the application.
 
     In response to the Telecom Act, the FCC amended its multiple ownership
rules to eliminate the national limits on ownership of AM and FM stations.
Additionally, it established new local ownership rules that use a sliding scale
of permissible ownership, depending on market size. In radio markets with 45 or
more commercial radio stations, a licensee may own up to eight stations, no more
than five of which can be in a single radio service (i.e., no more than five AM
or five FM). In radio markets with 30 to 44 commercial radio stations, a
licensee may
 
                                       79
<PAGE>   83
 
own up to seven stations, no more than four of which can be in a single radio
service. In radio markets having 15 to 29 commercial radio stations, a licensee
may own up to six radio stations, no more than four of which can be in a single
radio service. Finally, in radio markets having 14 or fewer commercial radio
stations, a licensee may own up to five radio stations, no more than three of
which can be in the same service; provided that the licensee may not own more
than one half of the radio stations in the market. FCC ownership rules continue
to permit an entity to own one FM and one AM station in a local market
regardless of market size.
 
     The Communications Act and FCC rules also prohibit the common ownership,
operation or control of a radio broadcast station and a television broadcast
station serving the same geographic market (subject to a waiver of such
prohibition if certain conditions are satisfied) and of a radio broadcast
station and a daily newspaper serving the same geographic market. Under these
rules, absent waivers, the Company would not be permitted to acquire any daily
newspaper or television broadcast station (other than low-power television) in
any geographic market in which it now owns radio broadcast properties. On
October 1, 1996, the FCC commenced a proceeding to explore possible revisions of
its policies concerning waiver of the newspaper/radio cross-ownership
restrictions.
 
     The FCC generally applies its ownership limits to "attributable" interests
held by an individual, corporation, partnership or other association. In the
case of corporations holding, or through subsidiaries controlling, broadcast
licenses, the interests of officers, directors and those who, directly or
indirectly, have the right to vote 5% or more of the corporation's voting stock
(or 10% or more of such stock in the case of insurance companies, investment
companies and bank trust departments that are passive investors) are generally
attributable.
 
     Thomas O. Hicks, a director of the Company, is the President and a director
of HM2/Chancellor, which through Chancellor holds attributable interests in
radio stations in various markets in the States of California, Florida,
Minnesota, New York, Ohio, Arizona, Colorado, Georgia, Pennsylvania, as well as
in Washington, D.C. Upon completion of Chancellor's pending merger with
Evergreen Media Corporation, Chancellor will also hold attributable interests in
various markets in the additional states of Illinois, Massachusetts, Michigan
and Texas. Thomas O. Hicks is also the President, Chief Executive Officer and
Chief Operating Officer and 100% stockholder of HM3/Sunrise, which through STC
Broadcasting, Inc. owns television stations in California, New York and Michigan
and is seeking to acquire an attributable interest in a television station in
Ohio. Eric C. Neuman is a director of the Company, the Vice President and
Secretary of HM2/Chancellor, and the Vice President of HM3/Sunrise.
 
     In determining whether the Company is in compliance with the local
ownership limits on AM and FM stations, the FCC will consider the Company's AM
and FM holdings as well as the attributable broadcast interests of the Company's
officers, directors and attributable stockholders. Accordingly, the attributable
broadcast interests of the Company's officers and directors described in the
preceding paragraph will limit the number of radio stations the Company may
acquire or own in any market in which such officers or directors hold or acquire
attributable broadcast interests. In addition, the Company's officers and
directors may from time to time hold various nonattributable interests in media
properties.
 
     Under its "cross-interest" policy, the FCC considers certain "meaningful"
relationships among competing media outlets in the same market, even if the
ownership rules do not specifically prohibit the relationship. Under the
cross-interest policy, the FCC in certain instances may prohibit one party from
acquiring an attributable interest in one media outlet and a substantial
non-attributable economic interest in another media outlet in the same market.
Under this policy, the FCC may consider significant equity interests combined
with an attributable interest in a media outlet in the same market, joint
ventures, and common key employees among competitors. The cross-interest policy
does not necessarily prohibit all of these interests, but requires that the FCC
consider whether, in a particular market, the "meaningful" relationships between
competitors could have a significant adverse effect upon economic competition
and program diversity. Heretofore, the FCC has not applied its cross-interest
policy to LMAs and JSAs between broadcast stations. In its ongoing rulemaking
proceeding concerning the attribution rules described below, the FCC has sought
comment on, among other things, (i) whether the cross-interest policy should be
applied only in smaller markets and (ii) whether non-equity financial
relationships such as debt, when combined with multiple business
interrelationships such as LMAs and JSAs, raise concerns under the
cross-interest policy.
 
                                       80
<PAGE>   84
 
   
     If the proposed merger of Chancellor and Evergreen Media Corporation is
completed, Thomas O. Hicks, through his control of HM2/Chancellor and the
Company, will have an attributable interest in a total number of radio stations
serving the Philadelphia, Pennsylvania market which exceeds FCC multiple
ownership limitations. The FCC could require the Company to divest itself of
radio stations WJBR-FM and WJBR-AM, which serve the Wilmington, Delaware market.
The Company has entered into a binding letter of intent to contribute the
broadcasting licenses of such stations to a newly-formed company which will be
structured to satisfy FCC multiple ownership rules and cross-interest
limitations. While management of the Company believes that such arrangement will
meet FCC multiple ownership rules and cross-interest limitations as they
presently exist, there can be no assurance that the FCC will act favorably on
the proposed contribution or that the FCC will not amend its rules and policies
in an adverse manner. The Company does not believe that an unfavorable decision
by the FCC would have a material adverse effect on the financial condition of
the Company.
    
 
     The Communications Act prohibits the issuance of broadcast licenses to, or
the holding of broadcast licenses by, any corporation of which more than 20% of
the capital stock is owned of record or voted by non-U.S. citizens or their
representatives or by a foreign government or a representative thereof, or by
any corporation organized under the laws of a foreign country (collectively,
"Aliens"). The Communications Act also authorizes the FCC, if the FCC determines
that it would be in the public interest, to prohibit the issuance of a broadcast
license to, or the holding of a broadcast license by, any corporation directly
or indirectly controlled by any other corporation of which more than 25% of the
capital stock is owned of record or voted by Aliens. The Company has been
advised that the FCC staff has interpreted this provision to require a public
interest finding in favor of such a grant or holding before a broadcast license
may be granted to or held by any such corporation and has made such a finding
only in limited circumstances generally involving licenses other than broadcast
licenses. The FCC has issued interpretations of existing law (i) under which
these restrictions in modified form apply to other forms of business
organizations, including partnerships and (ii) indicating how alien interests in
a company that are held directly through intermediate entities should be
considered in determining whether that company is in compliance with these alien
ownership restrictions. As a result of these provisions, the licenses granted to
the radio station subsidiaries of the Company by the FCC could be revoked if,
among other restrictions imposed by the FCC, more than 25% of the Company's
stock were directly or indirectly owned or voted by Aliens. The Company is an
indirect wholly-owned subsidiary of Capstar Broadcasting. Accordingly, Capstar
Broadcasting's Certificate of Incorporation restricts the ownership, voting and
transfer of Capstar Broadcasting's capital stock in accordance with the
Communications Act and the rules of the FCC, and prohibits ownership of more
than 25% of Capstar Broadcasting's outstanding capital stock (or more than 25%
of the voting rights it represents) by or for the account of Aliens or
corporations otherwise subject to domination or control by Aliens. The
Certificate of Incorporation authorizes Capstar Broadcasting's Board of
Directors to adopt such provisions as it deems necessary to enforce these
prohibitions. In addition, the Certificate of Incorporation provides that shares
of capital stock of Capstar Broadcasting determined by Capstar Broadcasting's
Board of Directors to be owned beneficially by an Alien or an entity directly or
indirectly owned by Aliens in whole or in part shall always be subject to
redemption by Capstar Broadcasting by action of the Board of Directors to the
extent necessary, in the judgment of the Board of Directors, to comply with
these alien ownership restrictions.
 
     Local Marketing Agreements. Over the past few years, a number of radio
stations have entered into what have commonly been referred to as local
marketing agreements or LMAs. While these agreements may take varying forms,
under a typical LMA, separately owned and licensed radio stations agree to enter
into cooperative arrangements of varying sorts, subject to compliance with the
requirements of antitrust laws and with the FCC's rules and policies. Under
these arrangements, separately-owned stations could agree to function
cooperatively in programming, advertising sales and similar matters, subject to
the requirement that the licensee of each station maintain independent control
over the programming and operations of its own station. One typical type of LMA
is a programming agreement between two separately-owned radio stations serving a
common service area, whereby the licensee of one station programs substantial
portions of the broadcast day on the other licensee's station, subject to
ultimate editorial and other controls being exercised by the latter licensee,
and sells advertising time during those program segments. Such arrangements are
an extension of the concept of "time brokerage" agreements, under which a
licensee of a station sells blocks of time on its station to an entity or
entities that program the blocks of time and sell their own commercial
advertising announcements during the time periods in question.
 
                                       81
<PAGE>   85
 
     The FCC has specifically revised its "cross-interest" policy to make that
policy inapplicable to time brokerage arrangements. Furthermore, the staff of
the FCC's Mass Media Bureau has held that LMAs are not contrary to the
Communications Act provided that the licensee of the station that is being
substantially programmed by another entity maintains complete responsibility
for, and control over, programming and operations of its broadcast station and
assures compliance with applicable FCC rules and policies.
 
     The FCC's multiple ownership rules specifically permit radio station LMAs
to continue to be entered into and implemented, but provide that a licensee or a
radio station that brokers more than 15% of the weekly broadcast time on another
station serving the same market will be considered to have an attributable
ownership interest in the brokered station for purposes of the FCC's multiple
ownership rules. As a result, in a market where it owns a radio station, the
Company would not be permitted to enter into an LMA with another local radio
station in the same market that it could not own under the revised local
ownership rules, unless the Company's programming constituted 15% or less of the
other local station's programming time on a weekly basis. The FCC rules also
prohibit a broadcast licensee from simulcasting more than 25% of its programming
on another station in the same broadcast service (i.e., AM-AM or FM-FM) through
a time brokerage or LMA arrangement where the brokered and brokering stations
which it owns or programs serve substantially the same area. Such 25%
simulcasting limitation also applies to commonly owned stations in the same
broadcast service that serve substantially the same area.
 
     Joint Sales Agreements. Over the past few years, a number of radio stations
have entered into cooperative arrangements commonly known as joint sales
agreements or JSAs. While these agreements may take varying forms, under the
typical JSA, a station licensee obtains, for a fee, the right to sell
substantially all of the commercial advertising on a separately-owned and
licensed station in the same market. The typical JSA also customarily involves
the provision by the selling licensee of certain sales, accounting and "back
office" services to the station whose advertising is being sold. The typical JSA
is distinct from an LMA in that a JSA normally does not involve programming.
 
     The FCC has determined that issues of joint advertising sales should be
left to enforcement by antitrust authorities, and therefore does not generally
regulate joint sales practices between stations. Currently, stations for which a
licensee sells time under a JSA are not deemed by the FCC to be attributable
interests of that licensee. However, in connection with its ongoing rulemaking
proceeding concerning the attribution rules, the FCC is considering whether JSAs
should be considered attributable interests or within the scope of the FCC's
cross-interest policy, particularly when JSAs contain provisions for the supply
of programming services and/or other elements typically associated with LMAs. If
JSAs become attributable interests as a result of changes in the FCC rules, the
Company may be required to terminate any JSA it might have with a radio station
which the Company could not own under the FCC's multiple ownership rules.
 
     Programming and Operation. The Communications Act requires broadcasters to
serve the "public interest." The FCC gradually has relaxed or eliminated many of
the more formalized procedures it had developed in the past to promote the
broadcast of certain types of programming responsive to the needs of a station's
community of license. A licensee continues to be required, however, to present
programming that is responsive to issues of the station's community and to
maintain certain records demonstrating such responsiveness. Complaints from
listeners concerning a station's programming often will be considered by the FCC
when it evaluates renewal applications of a licensee, although listener
complaints may be filed at any time and generally may be considered by the FCC
at any time. Stations also must pay regulatory and application fees and follow
various rules promulgated under the Communications Act that regulate, among
other things, political advertising, sponsorship identifications, the
advertisement of contests and lotteries, obscene and indecent broadcasts, and
technical operations, including limits on radio frequency radiation. In
addition, licensees must develop and implement affirmative action programs
designed to promote equal employment opportunities and must submit reports to
the FCC with respect to these matters on an annual basis and in connection with
a renewal application.
 
     Failure to observe these or other rules and policies can result in the
imposition of various sanctions, including monetary forfeitures, the grant of
"short term" (less than the full term) license renewal or, for particularly
egregious violations, the denial of a license renewal application or the
revocation of a license.
 
                                       82
<PAGE>   86
 
     Proposed and Recent Changes. The FCC has a pending rulemaking proceeding
that seeks, among other things, comment on whether the FCC should modify its
radio and television broadcast ownership "attribution" rules by (i) raising the
basic benchmark for attributing ownership in a corporate licensee from 5% to 10%
of the licensee's outstanding voting power, (ii) increasing from 10% to 20% of
the licensee's outstanding voting power the attribution benchmark for "passive
investors" in corporate licensees, (iii) attributing certain minority
stockholdings in corporations with a single majority shareholder and (iv)
attributing certain LMA, JSA, debt or non-voting stock interests that have
heretofore been non-attributable.
 
     Moreover, Congress and the FCC have under consideration, and in the future
may consider and adopt, new laws, regulations and policies regarding a wide
variety of matters that could affect, directly or indirectly, the operation,
ownership and profitability of the Company's radio stations, result in the loss
of audience share and advertising revenues for the Company's radio stations, and
affect the ability of the Company to acquire additional radio stations or to
finance those acquisitions. Such matters may include spectrum use or other fees
on FCC licenses; foreign ownership of broadcast licenses; revisions to the FCC's
equal employment opportunity rules and rules relating to political broadcasting;
technical and frequency allocation matters; proposals to restrict or prohibit
the advertising of beer, wine and other alcoholic beverages on radio; changes in
the FCC's cross-interest, multiple ownership and attribution policies; new
technologies such as DAB; and proposals to auction the right to use the radio
broadcast spectrum to the highest bidder.
 
     The Company cannot predict what other matters might be considered in the
future by the FCC or Congress, nor can it judge in advance what impact, if any,
the implementation of any of these proposals or changes might have on its
business.
 
     Federal Antitrust Laws. In addition to the risks associated with the
acquisition of radio stations, the Company is also aware of the possibility that
certain acquisitions it proposes to make may be investigated by the FTC or the
DOJ, which are the agencies responsible for enforcing the federal antitrust
laws. The agencies have recently investigated several radio station acquisitions
where an operator proposed to acquire new stations in its existing markets,
including the Benchmark Acquisition and the Patterson Acquisition. The DOJ's
investigation with respect to the Benchmark Acquisition was closed, however,
when the DOJ granted early termination of the applicable waiting period under
the HSR Act in May 1997. The Company cannot predict the outcome of any specific
DOJ or FTC investigation, which are necessarily very fact specific. Any decision
by the FTC or the DOJ to challenge a proposed acquisition could affect the
ability of the Company to consummate the acquisition or to consummate it on the
proposed terms.
 
     For an acquisition meeting certain size thresholds, the HSR Act and the
rules promulgated thereunder require the parties to file Notification and Report
Forms with the FTC and the DOJ and to observe specified waiting period
requirements before consummating the acquisition. During the initial 30-day
period after the filing, the agencies decide which of them will investigate the
transaction. If the investigating agency determines that the transaction does
not raise significant antitrust issues, then it will either terminate the
waiting period or allow it to expire after the initial 30 days. On the other
hand, if the agency determines that the transaction requires a more detailed
investigation, then at the conclusion of the initial 30 day period, it will
issue a formal request for additional information ("Second Request"). The
issuance of a Second Request extends the waiting period until the twentieth
calendar day after the date of substantial compliance by all parties to the
acquisition. Thereafter, such waiting period may only be extended by court order
or with the consent of the parties. In practice, complying with a Second Request
can take a significant amount of time. In addition, if the investigating agency
raises substantive issues in connection with a proposed transaction, then the
parties frequently engage in lengthy discussions or negotiations with the
investigating agency concerning possible means of addressing those issues,
including but not limited to persuading the agency that the proposed acquisition
would not violate the antitrust laws, restructuring the proposed acquisition,
divestiture of other assets of one or more parties, or abandonment of the
transaction. Such discussions and negotiations can be time-consuming, and the
parties may agree to delay consummation of the acquisition during their
pendency.
 
     At any time before or after the consummation of a proposed acquisition, the
FTC or the DOJ could take such action under the antitrust laws as it deems
necessary or desirable in the public interest, including seeking to enjoin the
acquisition or seeking divestiture of the business acquired or other assets of
the Company. Acquisitions
 
                                       83
<PAGE>   87
 
that are not required to be reported under the HSR Act may be investigated by
the FTC or the DOJ under the antitrust laws before or after consummation. In
addition, private parties may under certain circumstances bring legal action to
challenge an acquisition under the antitrust laws.
 
   
     The Company does not believe that any Pending Acquisition will be adversely
affected in any material respect by review under the HSR Act. The Company has
received early termination of the applicable waiting period under the HSR Act in
regard to the Ameron Acquisition. The Company has filed, or intends to file, a
Notification and Report Form with the DOJ and the FTC with respect to each of
the Patterson Acquisition and the SFX Exchange. No other Pending Acquisition is
subject to the HSR Act. The DOJ has raised an issue with the Company regarding
the number of radio stations that the Company will own in the
Allentown-Bethlehem, Pennsylvania area upon completion of the Patterson
Acquisition and has issued a Second Request in connection therewith. The Company
has begun discussions with the DOJ to resolve the matter. See "The
Acquisitions -- Patterson Acquisition."
    
 
     As part of its increased scrutiny of radio station acquisitions, the DOJ
has stated publicly that it believes that LMAs, JSAs and other similar
agreements customarily entered into in connection with radio station transfers
prior to the expiration of the waiting period under the HSR Act could violate
the HSR Act.
 
EMPLOYEES
 
   
     At March 31, 1997, the Company had a staff of 600 full-time employees and
242 part-time employees. If the Osborn Add-on Transactions, the Space Coast
Acquisitions, the GulfStar Transaction, the Community Pacific Acquisition, the
Cavalier Acquisition, the Benchmark Acquisition, the GulfStar -- McForhun
Acquisition and the GulfStar -- Livingston Acquisition had been consummated as
of March 31, 1997, the Company would have had a staff of approximately 1,662
full-time employees and 679 part-time employees as of such date. There are no
collective bargaining agreements between the Company and its employees. The
Company does have, however, one union member employed in connection with its
Muzak franchise in Atlanta, Georgia, and is negotiating a collective bargaining
agreement with the American Federation of Television and Radio Artists of
America ("AFTRA") which represents the on-air performance staff of WFAS-AM/FM in
Westchester County, New York for collective bargaining purposes. WFAS-AM/FM has
approximately nine employees that would be represented by AFTRA. The Company
believes that its relations with its employees are good.
    
 
SEASONALITY
 
     Seasonal revenue fluctuations are common in the radio broadcasting industry
and are due primarily to fluctuations in advertising expenditures by retailers.
The Company's revenues and broadcast cash flows are typically lowest in the
first quarter and highest in the second and fourth quarters.
 
PROPERTIES AND FACILITIES
 
     The types of properties required to support each of the Company's radio
stations include offices, studios and transmitter/antenna sites. A station's
studios are generally housed with its offices in downtown or business districts.
The transmitter/antenna sites generally are located so as to provide maximum
market coverage.
 
     The Company owns transmitter and antenna sites in Gadsden and Tuscaloosa,
Alabama; Norwalk and Brookfield, Connecticut; Wilmington and Dover, Delaware;
Ft. Pierce, Melbourne, Port St. Lucie and Vero Beach, Florida; Catlettsburg,
Kentucky; Hartsdale and Brewster, New York; Asheville and Statesville, North
Carolina; Dayton, Ohio; Whitehall, Pennsylvania; Jackson, Tennessee; Huntington
and Wheeling, West Virginia; Des Moines, Iowa; and Manteca, California. The
Company also leases transmitter and antenna sites in Tuscaloosa, Alabama;
Stamford, Connecticut; Bethany Beach, Delaware; Indian River County, Cocoa and
Vero Beach, Florida; Asheville and Cool Springs, North Carolina; Bridgeport and
Dayton, Ohio; Washington Township and Bethlehem, Pennsylvania; Huntington,
Milton and Cabell County and Wheeling, West Virginia; Pawling and Bedford, New
York; Anchorage, Alaska; Modesto and Stockton, California; and Des Moines, Iowa.
The Company typically leases studio and office space, although it owns its
facilities in Gadsden and Tuscaloosa, Alabama; Brookfield, Connecticut; Port St.
Lucie and Ft. Pierce, Florida; Catlettsburg, Kentucky; Hartsdale and
 
                                       84
<PAGE>   88
 
Patterson, New York; Asheville, North Carolina; Jackson, Tennessee; Huntington
and Wheeling, West Virginia; Des Moines, Iowa; Anchorage, Alaska; and Monterey,
Modesto and Stockton, California.
 
   
     In addition, as a result of the completion of the GulfStar Transaction, the
Community Pacific Acquisition, the Cavalier Acquisition, the Benchmark
Acquisition, the GulfStar -- McForhun Acquisition and the GulfStar -- Livingston
Acquisition, the Company also owns transmitter and antenna sites in Ft. Smith,
Arkansas; Denham Springs, Louisiana; Jackson, Mississippi; Farmington, New
Mexico; Columbia, Garrison and Greenville, South Carolina; Waco, Beaumont,
Lubbock, Corpus Christi, Texarkana, and Victoria, Texas; and Amherst County,
Bedford County, Roanoke and Winchester, Virginia. The Company also leases
transmitter and antenna sites in Ft. Smith and Fayetteville, Arkansas; Baton
Rouge, Caddo Parish, Denham Springs and Greenwell Springs, Louisiana; Jackson
and Pelahatchi, Mississippi; Farmington, New Mexico; Waco, Beaumont, Killeen,
Lubbock, Corpus Christi, Lufkin, Orange City, Tyler, Victoria, and Texarkana,
Texas; and Boonea Mill and Winchester, Virginia. The Company owns or leases
studio and office space in Ft. Smith and Fayetteville, Arkansas; Dover,
Delaware; Denham Springs, Shreveport and Baton Rouge, Louisiana; Columbia and
Greenville, South Carolina; Beaumont, Killeen, Lubbock, Lufkin, Waco, Tyler,
Corpus Christi, Victoria, and Texarkana, Texas; and Roanoke, Virginia.
    
 
     The Company generally considers its facilities to be suitable and of
adequate size for its current and intended purposes. The Company does not
anticipate any difficulties in renewing any facility leases or in leasing
additional space, if required.
 
     The Company owns substantially all of its other equipment, consisting
principally of transmitting antennae, transmitters, studio equipment and general
office equipment. The towers, antennae and other transmission equipment used by
the Company's stations are generally in good condition, although opportunities
to upgrade facilities are continuously reviewed.
 
     The principal executive offices of the Company are located at 600 Congress
Avenue, Suite 1400, Austin, Texas 78701. The telephone number of the Company at
that address is (512) 404-6840.
 
LITIGATION
 
     The Company is involved in litigation from time to time in the ordinary
course of its business. In management's opinion, the litigation in which the
Company is currently involved, individually and in the aggregate, is not
material to the Company's financial condition or results of operations.
 
                                       85
<PAGE>   89
 
                                THE ACQUISITIONS
 
   
     The Company owns and operates or provides services to 155 radio stations in
46 mid-sized markets. As part of the Company's overall strategy to capitalize on
the opportunities created by the Telecom Act, the Company has entered into 17
agreements to acquire or assume agreements to provide services to 85 additional
stations in 31 mid-sized markets (including seven stations in five markets for
which the Company currently provides services pursuant to an LMA) and, upon
completion of the Pending Transactions, the Company will own and operate or
provide services to 233 radio stations in 62 mid-sized markets located
throughout the United States. Any such acquisition agreements pursuant to which
Capstar Broadcasting or any subsidiary of Capstar Broadcasting (other than the
Company) is a party will be assigned or contributed to Capstar Radio upon or
prior to consummation of the acquisition. The Company must obtain additional
financing to consummate the Pending Acquisitions and there can be no assurance
that such financing will be available to the Company on terms acceptable to its
management or at all. The consummation of the Pending Acquisitions is subject to
various conditions, including FCC and other regulatory approval. No assurances
can be given that any or all of the Pending Acquisitions will be consummated or
that, if completed, they will be successful.
    
 
GULFSTAR TRANSACTION
 
     In July 1997, Capstar Broadcasting, CBC -- GulfStar Merger Sub, Inc., a
wholly-owned subsidiary of Capstar Broadcasting ("MergeCo"), merged with
GulfStar, pursuant to which (i) the separate existence of GulfStar ceased, (ii)
MergeCo survived as a wholly-owned subsidiary of Capstar Broadcasting and was
renamed "GulfStar Communications, Inc.," (iii) each issued and outstanding share
of MergeCo capital stock remained outstanding after the GulfStar Merger, (iv)
each share of common stock of GulfStar outstanding immediately prior to the
effective time (the "Effective Time") of the GulfStar Merger was converted into
the right to receive a number of shares of Common Stock as more fully described
hereinafter, and (v) each share of preferred stock of GulfStar outstanding
immediately prior to the Effective Time was converted into the right to receive
an amount in cash equal to its liquidation preference, including accumulated
dividends, immediately prior to the GulfStar Merger, which amount equalled $29.4
million in the aggregate for all outstanding shares of preferred stock. Pursuant
to the terms of the GulfStar Merger, each share of GulfStar's common stock, par
value $.01 per share ("GulfStar Common Stock"), and GulfStar's Class A Common
Stock, par value $.01 per share ("GulfStar Class A Stock"), was converted into
the right to receive 1,187.947 shares of Class A Common Stock and each share of
GulfStar's Class B Common Stock, par value $.01 per share ("GulfStar Class B
Stock"), and Class C Common Stock, par value $.01 per share ("GulfStar Class C
Stock"), was converted into the right to receive 1,187.947 shares of Class B
Common Stock, par value $.01 per share ("Class B Common Stock"), of Capstar
Broadcasting and Class C Common Stock, respectively, provided that each share of
GulfStar Class A Stock and each share of GulfStar Class C Stock held by R.
Steven Hicks or Thomas O. Hicks was converted into the right to receive
1,187.947 shares of Class C Common Stock of Capstar Broadcasting. Immediately
prior to the Effective Time, BT Capital Partners, Inc. ("BT Capital"), an
affiliate of BT Securities Corporation (an initial purchaser in the Preferred
Stock Offering and the Capstar Radio Notes Offering), exercised a warrant
previously issued by GulfStar to BT Capital, and upon such exercise received
8,098 shares of GulfStar Class B Stock. At the Effective Time, Capstar
Broadcasting assumed GulfStar's obligations under two option agreements (the
"Assumed Options") pursuant to which, subject to certain terms and conditions,
GulfStar was obligated to issue an aggregate of 1,000 shares of GulfStar Common
Stock to two employees of GulfStar. The Assumed Options are deemed to be options
to acquire an aggregate of 1,187.947 shares of Class A Common Stock at an
exercise price of $0.71 per share. Upon completion of the GulfStar Merger,
Capstar Broadcasting and the stockholders of GulfStar, except R. Steven Hicks,
entered into the GulfStar Stockholders Agreement. See "Certain
Transactions -- Stockholders Agreements."
 
     The conversion ratio was calculated by the parties based on the relative
value of Capstar Broadcasting and GulfStar principally determined by utilizing
projected broadcast cash flows for the fiscal year ending December 31, 1998.
 
     Thomas O. Hicks, a director of Capstar Broadcasting and the Company,
beneficially owns 100% of the outstanding capital stock of Capstar Broadcasting
and beneficially owned 87.3% of the voting power of GulfStar. In addition,
Thomas O. Hicks and R. Steven Hicks, Chairman of the Board and Chief Executive
Officer, filled
 
                                       86
<PAGE>   90
 
   
two of the four director seats of GulfStar, and R. Steven Hicks was also the
Chief Executive Officer of GulfStar. Upon completion of the GulfStar Merger, R.
Steven Hicks became entitled to receive 11,879,470 shares of Class C Common
Stock, Thomas O. Hicks became entitled to receive 12,000,641 shares and
34,368,495 shares of Class B Common Stock and Class C Common Stock,
respectively, Eric C. Neuman, Paul D. Stone, Lawrence D. Stuart, Jr. and John D.
Cullen became entitled to receive 2,500,628 shares, 2,271,355 shares, 637,928
shares, and 3,292,989 shares, respectively, of Class A Common Stock, and BT
Capital became entitled to receive 9,619,995 shares of Class B Common Stock.
    
 
     In July 1997, the advisory committee of HM Fund III approved the terms of
the GulfStar Merger.
 
   
     Upon completion of the GulfStar Merger, Capstar Broadcasting contributed
GulfStar through the Company to Capstar Radio in exchange for common stock of
the Company and Capstar Radio, respectively, and as a result, GulfStar became a
wholly owned subsidiary of the Company.
    
 
AMERON ACQUISITION
 
   
     On April 24, 1997, the Company agreed to acquire substantially all of the
assets of Ameron Broadcasting, Inc. ("Ameron") used or held for use in the
operation of radio stations WOWC-FM, WMJJ-FM and WERC-AM, which serve the
Birmingham, Alabama market (the "Ameron Acquisition"). The purchase price of the
Ameron Acquisition will be approximately $31.5 million payable in cash. In May
1997, the Company and Ameron filed an application with the FCC for approval to
transfer control of such radio stations to the Company, and in July 1997 the DOJ
granted early termination of the applicable waiting period under the HSR Act.
The Company anticipates that the Ameron Acquisition will be consummated in
October 1997.
    
 
     Under the terms of the acquisition agreement, which was entered into by
Capstar Acquisition Company, Inc., a subsidiary of the Company ("Capstar
Acquisition Co."), the acquisition agreement may be terminated by Ameron prior
to consummation of the asset purchase under various circumstances, including a
material breach of any representation, warranty, covenant or agreement by
Capstar Acquisition Co. If the acquisition agreement is terminated due to a
material breach of any representation, warranty, covenant or agreement by
Capstar Acquisition Co., then Ameron will be entitled to liquidated damages in
the amount of $1,000,000 as Ameron's exclusive remedy. Capstar Acquisition Co.
has secured its obligation to consummate the asset purchase by placing $1.0
million in cash into escrow. See "Description of Other Indebtedness -- Letters
of Credit."
 
     In a related transaction, the Company agreed on May 5, 1997, to assume from
Sharepoint Management, Inc. ("Sharepoint") certain construction permits issued
to Sharepoint by the FCC to construct and operate a new FM Broadcast Station in
Columbiana, Alabama (the "Permit Agreement"). Since Sharepoint is controlled by
the president of Ameron, Ameron has agreed in an amendment to the acquisition
agreement dated May 9, 1997 to reduce the purchase price to be paid under the
acquisition agreement on a dollar-for-dollar basis by the amount of the purchase
price to be paid under the Permit Agreement, which is expected to be $75,000.
The Company and Ameron have also agreed in an amendment to the acquisition
agreement that the Company has the right to extend the closing thereunder in
exchange for increasing the purchase price payable thereunder by $65,000.
 
COMCO ACQUISITION
 
     On February 3, 1997, the Company agreed to acquire substantially all of the
assets of COMCO Broadcasting, Inc. ("COMCO") (the "COMCO Acquisition"). The
purchase price of the COMCO Acquisition will equal approximately $6.7 million
payable in cash. COMCO owns and operates six radio stations (four FM and two AM)
in the Anchorage and Fairbanks, Alaska markets. The Company and COMCO filed an
application with the FCC for approval to transfer control of such radio stations
to the Company in February 1997. No filing under the HSR Act is required. The
Company anticipates that the COMCO Acquisition will be consummated in October
1997.
 
     Under the terms of the agreement, which was entered into by Pacific Star, a
wholly-owned subsidiary of the Company, the acquisition agreement may be
terminated by COMCO prior to consummation of the asset purchase under various
circumstances, including a material breach of any representation, warranty,
covenant or agreement by Pacific Star. If the acquisition agreement is
terminated due to a material breach of any representation,
 
                                       87
<PAGE>   91
 
warranty, covenant or agreement by Pacific Star, then COMCO will be entitled to
liquidated damages in the amount of $335,000 as COMCO's exclusive remedy.
Pacific Star has secured its obligation to consummate the asset purchase by
placing into escrow a letter of credit in the amount of $335,000. See
"Description of Other Indebtedness -- Letters of Credit."
 
   
     Upon consummation of the COMCO Acquisition, the Company would own and
operate seven radio stations (four FM and three AM) in the Anchorage, Alaska
market, which number exceeds the multiple station ownership limitations under
the Communications Act. Accordingly, the Company will dispose of radio station
KASH-AM in Anchorage, Alaska, which was acquired in the Community Pacific
Acquisition, before the COMCO Acquisition is consummated. The Company will be in
compliance with the ownership limitations of the Communications Act in the
Anchorage, Alaska market once it disposes of KASH-AM.
    
 
COMMONWEALTH ACQUISITION
 
     On January 27, 1997, the Company agreed to acquire substantially all of the
assets of Commonwealth Broadcasting of Arizona, L.L.C. ("Commonwealth") (the
"Commonwealth Acquisition"). The purchase price of the Commonwealth Acquisition
will equal approximately $5.3 million payable in cash. Commonwealth owns and
operates three radio stations (two FM and one AM) in Yuma, Arizona. No filing
under the HSR Act is required, and the FCC approved the Commonwealth Acquisition
in April 1997. The Company anticipates that the Commonwealth Acquisition will be
consummated in October 1997.
 
   
     Under the terms of the acquisition agreement, which was entered into by
Pacific Star, the acquisition agreement may be terminated by Commonwealth prior
to consummation of the asset purchase under various circumstances, including a
material breach of any representation, warranty, covenant or agreement by
Pacific Star. If the acquisition agreement is terminated due to a material
breach of any representation, warranty, covenant or agreement by Pacific Star,
then Commonwealth will be entitled to liquidated damages in the amount of
$262,500 as Commonwealth's exclusive remedy. Pacific Star has secured its
obligation to consummate the asset purchase by placing into escrow a letter of
credit in the amount of $262,500. See "Description of Other
Indebtedness -- Letters of Credit."
    
 
   
EMERALD CITY ACQUISITION
    
 
   
     On March 10, 1997, the Company agreed to acquire substantially all of the
assets of Emerald City Radio Partners, L.P. ("Emerald City") (the "Emerald City
Acquisition") used or useful in the operations of Emerald City's three radio
stations (two FM and one AM) in the Columbia, South Carolina market. The Company
has agreed to assign the right of WNOK Acquisition Company, Inc., a subsidiary
of the Company ("WNOK Acquisition Co."), to acquire two of Emerald City's radio
stations (WOIC-AM and WMFX-FM) on or before the date on which the Company
acquires Emerald City's third radio station (WNOK-FM) to Clear Channel Radio
Inc. The purchase price of the Emerald City Acquisition will equal approximately
$14.9 million payable in cash, of which approximately $9.5 million has been
allocated to station WNOK-FM and will be payable by the Company. The FCC
approved the Emerald City Acquisition in June 1997. No filing under the HSR Act
is required. The Company anticipates that the Emerald City Acquisition will be
consummated in August 1997.
    
 
   
     Under the terms of the agreement, which was entered into by WNOK
Acquisition Company, Inc., a subsidiary of the Company ("WNOK Acquisition Co."),
the acquisition agreement may be terminated by Emerald City prior to
consummation of the asset purchase under various circumstances, including a
material breach of any representation, warranty, covenant or agreement by WNOK
Acquisition, Co. If the acquisition agreement is terminated due to a material
breach of any representation, warranty, covenant or agreement by WNOK
Acquisition Co., then Emerald City will be entitled to liquidated damages in the
amount of $500,000 as Emerald City's exclusive remedy. WNOK Acquisition Co. has
secured its obligation to consummate the asset purchase by placing into escrow
cash in the amount of $75,000 and has agreed that $425,000 of the loan described
below will be forgiven if Emerald City becomes entitled to liquidated damages.
    
 
   
     In connection with the Emerald City Acquisition, the Company has loaned
Emerald City approximately $13.5 million, the proceeds of which were used by
Emerald City (i) to pay matured indebtedness of Emerald City to Clear Channel
Radio, Inc. in the amount of approximately $13.3 million, including principal
and interest, and
    
 
                                       88
<PAGE>   92
 
   
(ii) for other business purposes in the amount of approximately $200,000. The
loan matures on the earlier to occur of (i) October 31, 1997, (ii) the closing
of the Emerald City Acquisition or (iii) within 75 days after the termination of
the acquisition agreement with WNOK Acquisition Co.
    
 
GRANT ACQUISITION
 
   
     On June 20, 1997, the Company agreed to acquire substantially all of the
assets of Grant used or held for use in the operation of radio station WZBQ-FM
which serves the Tuscaloosa, Alabama market (the "Grant Acquisition"). The
purchase price of the Grant Acquisition will equal approximately $3.2 million
payable in cash. The Company and Grant filed an application in July 1997 with
the FCC for approval to transfer control of such radio station to the Company.
No filing under the HSR Act is required. The Company anticipates that the Grant
Acquisition will be consummated in September 1997.
    
 
     Under the terms of the acquisition agreement, which was entered into by
Capstar Acquisition Co., the acquisition agreement may be terminated by Grant
prior to consummation of the asset purchase under various circumstances,
including a material breach of any representation, warranty, covenant or
agreement by Capstar Acquisition Co. If the acquisition agreement is terminated
due to a material breach of any representation, warranty, covenant or agreement
by Capstar Acquisition Co., then Grant will be entitled to liquidated damages in
the amount of $160,000 as Grant's exclusive remedy. Capstar Acquisition Co. has
secured its obligation to consummate the asset purchase by placing the sum of
$160,000 in cash into escrow.
 
GRIFFITH ACQUISITION
 
     On May 22, 1997, the Company agreed to acquire substantially all of the
assets of Griffith Broadcasting, Inc. ("Griffith") used or held for use in the
operation of stations WTAK-FM, WXQW-FM and WWXQ-FM, which serve the Huntsville,
Alabama market (the "Griffith Acquisition"). The purchase price of the Griffith
Acquisition will equal approximately $5.4 million payable in cash. In June 1997,
the Company and Griffith filed an application with the FCC for approval to
transfer control of such radio stations to the Company. No filing under the HSR
Act is required. The Company anticipates that the Griffith Acquisition will be
consummated in September 1997.
 
     Under the terms of the acquisition agreement, which was entered into by
Capstar Acquisition Co., the acquisition agreement may be terminated by Griffith
prior to consummation of the asset purchase under various circumstances,
including a material breach of any representation, warranty, covenant or
agreement by Capstar Acquisition Co. If the acquisition agreement is terminated
due to a material breach of any representation, warranty, covenant or agreement
by Capstar Acquisition Co., then Griffith will be entitled to liquidated damages
in the amount of $250,000 as Griffith's exclusive remedy. Capstar Acquisition
Co. has secured its obligation to consummate the asset purchase by placing into
escrow a letter of credit in the amount of $250,000. See "Description of Other
Indebtedness -- Letters of Credit."
 
GULFSTAR -- AMERICAN GENERAL ACQUISITION
 
     On June 6, 1997, GulfStar agreed to acquire substantially all of the assets
of American General Media of Texas, Inc. ("American General") used or held for
use in the operation of radio station KKCL-FM which serves the Lubbock, Texas
market (the "GulfStar -- American General Acquisition"). The purchase price of
the GulfStar -- American General Acquisition will equal approximately $3.2
million payable in cash. GulfStar and American General filed an application with
the FCC in June 1997 for approval to transfer control of the radio station to
GulfStar. No filing under the HSR Act is required. The Company anticipates that
the GulfStar -- American General Acquisition will be consummated in November
1997.
 
     Under the terms of the acquisition agreement, which was entered into by
GulfStar Communications Lubbock, Inc., a subsidiary of GulfStar
("GulfStar -- Lubbock"), the acquisition agreement may be terminated by American
General prior to consummation of the asset purchase if all conditions to
GulfStar -- Lubbock's obligation to consummate the asset purchase (including the
condition that all of American General's representations and warranties are true
and correct and that American General has performed, satisfied and complied with
all of its covenants, agreements and conditions in the acquisition agreement)
are satisfied and GulfStar --
 
                                       89
<PAGE>   93
 
Lubbock nevertheless fails to consummate the asset purchase. If the acquisition
agreement is terminated by American General due to GulfStar -- Lubbock's failure
to consummate the asset purchase even though all conditions to
GulfStar -- Lubbock's obligation to consummate the asset purchase are satisfied,
American General will be entitled to liquidated damages in the amount of
$160,000. GulfStar -- Lubbock has secured its obligation to consummate the asset
purchase by placing into escrow cash in the amount of $160,000.
 
GULFSTAR -- BOONEVILLE ACQUISITION
 
     On June 1, 1997, GulfStar agreed to acquire substantially all of the assets
of Booneville Broadcasting Company and Arklahoma Communications Company
(collectively, "Booneville") used or held for use in the operation of radio
station KZBB-FM, which serves the Ft. Smith, Arkansas market (the
"GulfStar -- Booneville Acquisition"). The purchase price of the
GulfStar -- Booneville Acquisition will equal approximately $1.5 million payable
in cash. GulfStar and Booneville filed an application with the FCC in June 1997
for approval to transfer control of the radio station to GulfStar. No filing
under the HSR Act is required. GulfStar and Booneville entered into an LMA in
connection with KZBB-FM pursuant to which GulfStar provides certain sales,
programming and marketing services for the station. The Company anticipates that
the GulfStar -- Booneville Acquisition will be consummated in December 1997.
 
     Under the terms of the acquisition agreement, which was entered into by
GulfStar Communications Arkansas, Inc., a subsidiary of GulfStar
("GulfStar -- Arkansas"), the acquisition agreement may be terminated by
Booneville prior to consummation of the asset purchase if all conditions to
GulfStar -- Arkansas' obligation to consummate the asset purchase (including the
condition that all of Booneville's representations and warranties are true and
correct and that Booneville has performed, satisfied and complied with all of
its covenants, agreements and conditions in the acquisition agreement) are
satisfied and GulfStar -- Arkansas nevertheless fails to consummate the asset
purchase. If the acquisition agreement is terminated by Booneville due to
GulfStar -- Arkansas' failure to consummate the asset purchase even though all
conditions to GulfStar -- Arkansas' obligation to consummate the asset purchase
are satisfied, Booneville will be entitled to liquidated damages in the amount
of $500,000. GulfStar -- Arkansas has secured its obligations to consummate the
asset purchase by placing into escrow cash in the amount of $500,000.
GulfStar -- Arkansas and Booneville entered into an LMA in connection with
KZBB-FM pursuant to which GulfStar provides certain sales, programming and
marketing services for KZBB-FM.
 
GULFSTAR -- KJEM ACQUISITION OPTION
 
   
     On June 18, 1997, GulfStar acquired an option to acquire substantially all
of the assets of KJEM used or held for use in the operation of radio station
KJEM-FM which serves the Fayetteville, Arkansas market (the "GulfStar -- KJEM
Acquisition Option"). The purchase price of the KJEM-FM assets will equal
approximately $1,750,000 payable in cash, of which $750,000 (the "Option
Payment") was paid in cash on the date of the agreement. In most circumstances,
the Option Payment is not refundable. GulfStar may exercise its option, in its
sole discretion, on or before the first anniversary date of the agreement.
GulfStar and KJEM filed an application with the FCC in July 1997 for approval to
transfer control of the radio station to GulfStar. GulfStar and KJEM entered
into an LMA in connection with KJEM-FM pursuant to which GulfStar provides
certain sales, programming and marketing services for the station.
    
 
     Under the terms of the option agreement, which was entered into by
GulfStar -- Arkansas, the asset purchase contemplated by the option agreement
may be terminated by KJEM prior to consummation of the asset purchase if all
conditions to GulfStar -- Arkansas' obligation to consummate the asset purchase
(including the condition that all of KJEM's representations and warranties are
true and correct and that KJEM has performed, satisfied and complied with all of
its covenants, agreements and conditions in the acquisition agreement) are
satisfied and GulfStar -- Arkansas nevertheless fails to consummate the asset
purchase If such asset purchase is terminated by KJEM due to
GulfStar -- Arkansas' failure to consummate the asset purchase even though all
conditions to GulfStar -- Arkansas' obligation to consummate the asset purchase
are satisfied, KJEM, will be entitled to liquidated damages in the amount of the
Option Payment.
 
                                       90
<PAGE>   94
 
GULFSTAR -- KLAW ACQUISITION
 
   
     On June 1, 1997, GulfStar agreed to acquire substantially all of the assets
of KLAW Broadcasting, Inc., ("KLAW") used or held for use in the operation of
radio stations KLAW-FM and KZCD-FM, which serve the Lawton, Oklahoma market (the
"GulfStar -- KLAW Acquisition"). The purchase price of the GulfStar -- KLAW
Acquisition will equal approximately $2.2 million payable in cash. GulfStar and
the sellers filed an application with the FCC in June 1997 for approval to
transfer control of the radio station to GulfStar. No filing under the HSR Act
is required. GulfStar and KLAW entered into an LMA in connection with KLAW-FM
and KZCD-FM pursuant to which GulfStar provides certain sales, programming and
marketing services for the stations. The Company anticipates that the
GulfStar -- KLAW Acquisition will be consummated in November 1997.
    
 
     Under the terms of the acquisition agreement, which was entered into by
GulfStar, the acquisition agreement may be terminated by KLAW prior to
consummation of the asset purchase if all conditions to GulfStar's obligation to
consummate the asset purchase (including the condition that all of KLAW's
representations and warranties are true and correct and that KLAW has performed,
satisfied and complied with all of its covenants, agreements and conditions in
the acquisition agreement) are satisfied and GulfStar fails to consummate the
asset purchase. If the acquisition agreement is terminated by KLAW due to
GulfStar's failure to consummate the asset purchase even though all conditions
to GulfStar's obligation to consummate the asset purchase are satisfied, KLAW
will be entitled to liquidated damages in the amount of $110,000. GulfStar has
secured its obligations to consummate the asset purchase by placing into escrow
cash in the amount of $110,000.
 
GULFSTAR -- NOALMARK ACQUISITION
 
     On March 5, 1997, GulfStar acquired an option to acquire substantially all
of the assets of Noalmark Broadcasting Corporation ("Noalmark") used or held for
use in the operation of radio stations KKTX-FM and KKTX-AM, which serve the
Longview, Texas market (the "GulfStar -- Noalmark Acquisition Option"). The
purchase price of the Noalmark assets will equal approximately $2.4 million
payable in cash, of which $1.0 million (the "KKTX Option Payment") was paid in
cash by GulfStar on the date of the agreement. In most circumstances, the KKTX
Option Payment is not refundable. GulfStar may exercise its option, in its sole
discretion, on or before March 2000. GulfStar and Noalmark entered into an LMA
in connection with KKTX-FM and KKTX-AM pursuant to which GulfStar provides
certain sales, programming and marketing services for the stations.
 
     Under the terms of the option agreement, which was entered into by
GulfStar, the asset purchase contemplated by the option agreement may be
terminated by Noalmark prior to consummation of the asset purchase if all
conditions to GulfStar's obligation to consummate the asset purchase (including
the condition that all of Noalmark's representations and warranties are true and
correct and that Noalmark has performed, satisfied and complied with all of its
covenants, agreements and conditions in the acquisition agreement) are satisfied
and GulfStar nevertheless fails to consummate the asset purchase. If such asset
purchase is terminated by Noalmark due to GulfStar's failure to consummate the
asset purchase even though all conditions to GulfStar's obligation to consummate
the asset purchase are satisfied, Noalmark will be entitled to liquidated
damages in the amount of the KKTX Option Payment.
 
KNIGHT QUALITY ACQUISITION
 
   
     On June 18, 1997, the Company agreed to acquire substantially all of the
assets of Knight Quality (the "Knight Quality Acquisition"). The purchase price
of the Knight Quality Acquisition will equal approximately $60.0 million payable
in cash. Knight Quality owns and operates eight radio stations (five FM and
three AM) in five markets located in Worcester, Massachusetts, Manchester, New
Hampshire, Burlington, Vermont, Portsmouth, New Hampshire, and York Center,
Maine. The Company and Knight Quality filed an application with the FCC for
approval to transfer control of such radio stations to the Company in July 1997.
No filing under the HSR Act is required. The Company anticipates that the Knight
Quality Acquisition will be consummated in January 1998.
    
 
                                       91
<PAGE>   95
 
     Under the terms of the three acquisition agreements by Capstar Acquisition
Co. relating to the Knight Quality Acquisition, each acquisition agreement may
be terminated by Knight Quality prior to consummation of the asset purchase
under various circumstances, including, but not limited to, a material breach of
any representation, warranty, covenant or agreement, by Capstar Acquisition Co.
The closing of the transactions contemplated by each of the acquisition
agreements is conditioned upon the closing of the two other acquisition
agreements. If the acquisition agreements are terminated due to a material
breach of any representation, warranty, covenant or agreement by Capstar
Acquisition Co., then Knight Quality will be entitled to liquidated damages in
the aggregate amount of $3.0 million as Knight Quality's exclusive remedy.
Capstar Acquisition Co. has secured its obligation to consummate the Knight
Quality Acquisition by placing into escrow letters of credit in the aggregate
amount of $3.0 million. See "Description of Other Indebtedness -- Letters of
Credit."
 
   
MADISON ACQUISITION
    
 
   
     On January 27, 1997, Point Madison Acquisition Company, Inc., a subsidiary
of the Company ("Madison Acquisition Co."), agreed to acquire substantially all
of the assets of Madison (the "Madison Acquisition"). The purchase price of the
Madison Acquisition will equal approximately $38.8 million payable in cash.
Madison owns and operates six radio stations (four FM and two AM) in Madison,
Wisconsin. The applicable waiting period under the HSR Act terminated on March
11, 1997, and the FCC approved the Madison Acquisition in 1997. The Company
anticipates that the Madison Acquisition will be consummated in August 1997.
    
 
   
     Under the terms of the acquisition agreement, which was entered into by
Madison Acquisition Co., the acquisition agreement may be terminated by Madison
prior to consummation of the asset purchase under various circumstances,
including a material breach of any representation, warranty, covenant or
agreement by Madison Acquisition Co. If the acquisition agreement is terminated
due to a material breach of any representation, warranty, covenant or agreement
by Madison Acquisition Co., then Madison will be entitled to liquidated damages
in the amount of $3.2 million as Madison's exclusive remedy. Madison Acquisition
Co. has secured its obligation to consummate the asset purchase by placing into
escrow a letter of credit in the amount of $3.2 million. See 'Description of
Other Indebtedness -- Letters of Credit."
    
 
PATTERSON ACQUISITION
 
     On June 12, 1997, the Company agreed to acquire all of the outstanding
preferred stock, common stock and common stock equivalents of Patterson
Broadcasting, Inc. ("Patterson") (the "Patterson Acquisition"). The purchase
price of the Patterson Acquisition will equal approximately $215.0 million
payable in cash. Patterson will own and operate or provide services to 39 radio
stations (25 FM and 14 AM) in the Savannah, Georgia, Allentown and Harrisburg,
Pennsylvania, Fresno, California, Honolulu, Hawaii, Battle Creek and Grand
Rapids, Michigan, Reno, Nevada, Springfield, Illinois, and Pensacola, Florida
markets. The Company and Patterson filed in May 1997 (i) an application with the
FCC for approval to transfer control of such radio stations to the Company and
(ii) a Notification and Report Form with the DOJ and the FTC. The Company
anticipates that the Patterson Acquisition will be consummated in February 1998.
 
     Under the terms of the purchase agreement, which was entered into by
Capstar Acquisition Co., the purchase agreement may be terminated by Patterson
prior to consummation of the stock purchase under various circumstances,
including a material breach of any representation, warranty, covenant or
agreement by Capstar Acquisition Co. If the purchase agreement is terminated due
to a material breach of any representation, warranty, covenant or agreement by
Capstar Acquisition Co., then Patterson will be entitled to liquidated damages
in the amount of $10.0 million as Patterson's exclusive remedy. Capstar
Acquisition Co. will secure its obligation to consummate the stock purchase by
placing into escrow a letter of credit in the amount of $10.0 million. See
"Description of Other Indebtedness -- Letters of Credit."
 
     The DOJ has raised an issue with the Company regarding the number of radio
stations that the Company will own in the Allentown-Bethlehem, Pennsylvania area
upon completion of the Patterson Acquisition. The Company has recently begun
discussions with the DOJ to resolve the matter. See "Business -- Federal
Regulation of Radio Broadcasting."
 
                                       92
<PAGE>   96
 
     On January 29, 1997, Patterson agreed to acquire substantially all of the
assets of WMEZ, Inc. ("WMEZ") used or held for use in the operation of radio
station WMEZ-FM, which serves the Pensacola, Florida market. The purchase price
of the WMEZ assets will equal approximately $7.0 million payable by Patterson in
cash. The FCC granted approval for the acquisition in May 1997. No filing under
the HSR Act is required. The Company expects such acquisition to be completed by
Patterson prior to completion of the Patterson Acquisition.
 
     On April 24, 1997, Patterson agreed to acquire all of the outstanding
common stock of Radio Dinuba Company ("Dinuba"), which owns and operates radio
stations KJOI-FM and KRDU-AM serving the Fresno, California market. The purchase
price will equal approximately $5.3 million payable in cash. FCC approval is
pending. No filing under the HSR Act is required. The Company expects such
acquisition to be completed by Patterson prior to completion of the Patterson
Acquisition.
 
     On May 5, 1997, Patterson agreed to acquire substantially all of the assets
of William E. Kuiper, Jr. ("Kuiper") used or held for use in the operation of
radio station WQFN-FM, which serves the Grand Rapids, Michigan market. The
purchase price of the Kuiper assets will equal approximately $1.9 million
payable in cash. FCC approval is pending. No filing under the HSR Act is
required. The Company expects such acquisition to be completed by Patterson
prior to completion of the Patterson Acquisition.
 
     If any of the pending acquisitions of Patterson is not completed or is
otherwise terminated prior to completion of the Patterson Acquisition, then the
purchase price for the Patterson Acquisition will be reduced by an amount to be
agreed to by the parties to the Patterson Acquisition.
 
QUASS ACQUISITION
 
   
     On June 9, 1997, the Company agreed to acquire all of the outstanding
common stock of Quass Broadcasting Company ("Quass") (the "Quass Acquisition").
The purchase price of the Quass Acquisition will equal approximately $14.9
million payable in cash. Quass owns and operates three radio stations (two FM
and one AM) in the Cedar Rapids, Iowa market. The Company and Quass filed an
application with the FCC in July 1997 for approval to transfer control of such
radio stations to the Company. No filing under the HSR Act is required. The
Company anticipates that the Quass Acquisition will be consummated in January
1998.
    
 
     Under the terms of the purchase agreement, which was entered into by
Capstar Acquisition Co., the purchase agreement may be terminated by Quass prior
to consummation of the acquisition under various circumstances, including a
material breach of any representation, warranty, covenant or agreement by
Capstar Acquisition Co. If the purchase agreement is terminated due to a
material breach of any representation, warranty, covenant or agreement by
Capstar Acquisition Co., then Quass and Quass' stockholders will be entitled to
liquidated damages in the amount of $750,000 as their exclusive remedy. Capstar
Acquisition Co. has secured its obligation to consummate the acquisition by
placing into escrow a letter of credit in the amount of $750,000. See
"Description of Other Indebtedness -- Letters of Credit."
 
     Concurrently with the execution of the Quass stock purchase agreement, Mary
K. Quass, the majority stockholder of Quass, purchased 909,091 shares of common
stock of the Company, which will be subsequently exchanged for shares of Class A
Common Stock, for an aggregate purchase price of $1.0 million. Substantially all
of the purchase price was paid through the issuance of a promissory note by Mary
K. Quass to the Company, which obligation is secured by a pledge of the shares.
See "Certain Transactions -- Indebtedness of Management." Also concurrently with
the execution of the Quass stock purchase agreement, Mary K. Quass and Capstar
Acquisition Co. entered into a consulting agreement pursuant to which she agreed
to provide consulting services to Capstar Acquisition Co. on an hourly basis as
requested.
 
SFX EXCHANGE
 
     On May 23, 1997, the Company agreed to exchange substantially all of the
assets used or useful in the Company's operation of three radio stations (two FM
and one AM) in the Greenville, South Carolina market for substantially all of
the assets used or useful in SFX's operation of four radio stations (three FM
and one AM) in Wichita, Kansas and Daytona Beach, Florida (the "SFX Exchange").
The three stations to be exchanged by the Company were acquired in the Benchmark
Acquisition.
 
                                       93
<PAGE>   97
 
   
     The Company and SFX intend to file in August 1997 (i) an application with
the FCC for approval to transfer control of the radio stations and (ii) a
Notification and Report Form with the DOJ and the FTC. The Company anticipates
that the SFX Exchange will be consummated in October 1997.
    
 
     Under the terms of the exchange agreement, which was entered into by
Capstar Acquisition Co., the exchange may be terminated by either party prior to
consummation of the exchange agreement under various circumstances, including a
material breach of any representation, warranty, covenant or agreement by the
other party. If the exchange agreement is terminated due to a material breach of
any representation, warranty, covenant or agreement by a party, then the other
party will be entitled to liquidated damages in the amount of $2.0 million as
such party's exclusive remedy. In addition, either party may terminate the
exchange agreement in its sole and absolute discretion, if within 20 days after
receipt of the agreement's underlying schedules (which were not required to be
provided at the time the agreement was entered into), either party is not
satisfied with the information contained in the schedules provided by the other
party.
 
     R. Steven Hicks is a party to an agreement with SFX, which, among other
things, prohibited Mr. Hicks, the Company and any affiliate of Hicks Muse in
which Mr. Hicks had an ownership interest or to which Mr. Hicks acted as an
advisor from competing with, owning any direct or indirect interest in or
providing any services to any person which was in the business of owning or
operating one or more radio stations licensed or having a transmitter site
within any county in the MSA of certain specified SFX markets. Such
noncompetition provisions were terminated concurrently with the Company entering
into the exchange agreement without regard to whether the SFX Exchange is
actually consummated.
 
WRIS ACQUISITION
 
   
     On April 11, 1997, the Company agreed to acquire substantially all of the
assets of WRIS, Inc. ("WRIS") used or held for use in the operation of station
WJLM-FM in Salem, Virginia (the "WRIS Acquisition"). The purchase price of the
WRIS Acquisition will equal approximately $3.1 million payable in cash. In April
1997, the Company and WRIS filed an application with the FCC for approval to
transfer control of such radio station to the Company. No filing under the HSR
Act is required. The Company anticipates that the WRIS Acquisition will be
consummated in September 1997.
    
 
     Under the terms of the acquisition agreement, which was entered into by
Capstar Acquisition Co., the acquisition agreement may be terminated by WRIS
prior to consummation of the asset purchase under various circumstances,
including a material breach of any representation, warranty, covenant or
agreement by Capstar Acquisition Co. If the acquisition agreement is terminated
due to a material breach of any representation, warranty, covenant or agreement
by Capstar Acquisition Co., then WRIS will be entitled to liquidated damages in
the amount of $150,000 as WRIS's exclusive remedy. Capstar Acquisition Co. has
secured its obligation to consummate the asset purchase by placing into escrow a
letter of credit in the amount of $150,000. See "Description of Other
Indebtedness -- Letters of Credit."
 
OTHER POSSIBLE ACQUISITIONS
 
   
     The Company has entered into six separate nonbinding letters of intent to
acquire and/or exchange substantially all of the assets of the respective
potential sellers used or useful in the operations of each seller's radio
stations, each of which is subject to various conditions, including the ability
of the Company to enter into a definitive agreement to acquire such assets. No
assurances can be given that definitive agreements will be entered into to
acquire such assets or that such acquisitions will be consummated. As part of
the Company's ongoing acquisition strategy, the Company is continually
evaluating certain other potential acquisition opportunities. See "Risk
Factors -- Risks of Acquisition Strategy."
    
 
                                       94
<PAGE>   98
 
                                   MANAGEMENT
 
     The directors and executive officers of the Company are listed below. Each
of the directors will hold office until the next annual meeting of stockholders
and until his successor has been duly elected and qualified. Executive officers
are generally elected annually by the Board of Directors to serve, subject to
the discretion of the Board of Directors, until their successors are appointed.
 
   
<TABLE>
<CAPTION>
                   NAME                      AGE                          POSITION
                   ----                      ---                          --------
<S>                                          <C>      <C>
R. Steven Hicks............................  47       Chairman of the Board, President, Chief Execu-
                                                        tive Officer and Director
William S. Banowsky, Jr....................  36       Executive Vice President, General Counsel and
                                                        Secretary
Paul D. Stone..............................  36       Executive Vice President and Chief Financial
                                                        Officer
Frank D. Osborn............................  50       Acting President and Chief Executive Officer of
                                                        Southern Star (Southeast Region) and Managing
                                                        Director of Capstar Radio
James T. Shea, Jr..........................  43       President and Chief Executive Officer of
                                                        Atlantic Star (Northeast Region)
John D. Cullen.............................  43       President and Chief Executive Officer of Gulf-
                                                        Star (Southwest Region)
Dex Allen..................................  54       President and Chief Executive Officer of Pacific
                                                        Star (West Region)
Mary K. Quass(1)...........................  47       President and Chief Executive Officer of Central
                                                        Star (Midwest Region)
David J. Benjamin, III.....................  50       Managing Director of Capstar Radio
Joseph L. Mathias, IV......................  32       Managing Director of Capstar Radio
James M. Strawn(2).........................  55       Managing Director of Capstar Radio
Thomas O. Hicks............................  51       Director
Eric C. Neuman.............................  53       Director
Lawrence D. Stuart, Jr.....................  53       Director
</TABLE>
    
 
- ---------------
 
(1) Mary K. Quass will become the president and chief executive officer of the
    Midwest Region upon consummation of the Quass Acquisition.
 
   
(2) James M. Strawn will become a Managing Director of Capstar Radio upon
    consummation of the Patterson Acquisition.
    
 
   
     R. Steven Hicks has served as the Chairman of the Board, President, Chief
Executive Officer and as a director of Capstar Broadcasting and the Company
since May 1997 and October 1996, respectively. Mr. Hicks also served as Chairman
of the Board of GulfStar since January 1987 and Chief Executive Officer of
GulfStar from January 1987 to July 1997. From November 1993 to May 1996, he was
President and Chief Executive Officer of SFX, a publicly-traded radio
broadcasting company. Mr. Hicks is a 30-year veteran of the radio broadcasting
industry, including 18 years as a station owner. Mr. Hicks is the brother of
Thomas O. Hicks.
    
 
     William S. Banowsky, Jr. has served as an Executive Vice President and the
General Counsel of Capstar Broadcasting and the Company since May 1997 and
January 1997, respectively. Mr. Banowsky was an attorney with Snell, Banowsky &
Trent, P.C., Dallas, Texas, for six years before joining the Company. Prior to
that time, he was an attorney for Johnson & Gibbs, P.C., Dallas, Texas, for four
years.
 
     Paul D. Stone has served as an Executive Vice President and the Chief
Financial Officer of Capstar Broadcasting and of the Company since May and
January 1997, respectively. Mr. Stone was an Executive Vice President and the
Chief Financial Officer of GulfStar from April 1996 until January 1997 at which
time Mr. Stone resigned from such positions. Prior to January 1997, Mr. Stone
was Vice President and Controller of Hicks Muse for six years. He is a Certified
Public Accountant.
 
                                       95
<PAGE>   99
 
     Frank D. Osborn serves as the acting President and Chief Executive Officer
of Southern Star and as a Managing Director of Capstar Radio. Mr. Osborn served
as President and Chief Executive Officer of Osborn from Osborn's inception in
1984 until June 1997. He is Chairman of the Board of Fairmont Communications and
is a member of the Board of Directors of Northstar Television Group. From 1983
to 1985, Osborn served as Senior Vice President/Radio for Price Communications
Corporation. From 1981 to 1983, Mr. Osborn served as Vice President and General
Manager of WYNY, NBC's New York FM radio station, and was Vice President of
Finance and Administration of NBC Radio from 1977 to 1981.
 
     James T. Shea, Jr. is the President and Chief Executive Officer of Atlantic
Star and has served in such position since June 1997. He previously served as
President of Capstar Radio from October 1996 to June 1997. Prior to serving as
President of Capstar Radio, Mr. Shea served as Chief Operating Officer of
Commodore from January 1995 to October 1996. Mr. Shea joined Commodore as the
President of its MidAtlantic Region in March 1992. He joined Wilks-Schwartz as
Vice President, General Manager, and Partner of WKRZ, Wilkes Barre, Pennsylvania
in 1980, and became Vice President, General Manager and Partner of WQQQ/WEEX,
Allentown, Pennsylvania in 1984, was promoted to Executive Vice President and
Partner in 1986 and served in such capacity until 1992.
 
     John D. Cullen has served as the President and Chief Executive Officer of
GulfStar since consummation of the GulfStar Transaction in July 1997. From March
1996 to June 1997, Mr. Cullen served as the President and Chief Operating
Officer of GulfStar. From 1992 to February 1996, Mr. Cullen served as a regional
manager of SFX's radio stations in the Greenville-Spartanburg, Raleigh-Durham,
Charlotte and Greensboro-Winston-Salem markets. Mr. Cullen is a 16-year veteran
of the radio broadcasting industry.
 
     Dex Allen serves as the President and Chief Executive Officer of Pacific
Star. Mr. Allen has served as the managing member of Commonwealth since 1984.
Prior to 1984, Mr. Allen was Vice President/General Manager of KOGO-AM and
KPRI-FM in San Diego, California and the Sales Manager of KCBQ-AM in San Diego,
California. Mr. Allen is a 29-year veteran of the radio broadcasting industry,
including 12 years as a station owner.
 
     Mary K. Quass has been the President and Chief Executive Officer of Quass
since 1988. From 1982 to 1988, Ms. Quass served as Vice President/General
Manager of stations KHAK-AM and KHAK-FM in Cedar Rapids, Iowa. Ms. Quass is a
19-year veteran of the radio broadcasting industry, including nine years as a
station owner. Upon consummation of the Quass Acquisition, Ms. Quass will serve
as the President and Chief Executive Officer of Central Star.
 
   
     David J. Benjamin, III has served as a Managing Director of Capstar Radio
since consummation of the Community Pacific Acquisition in July 1997. From 1992
to July 1997, Mr. Benjamin served as the President and Chief Executive Officer
of Community Pacific. Prior to such time, he co-founded and served since 1974 as
Chairman and Chief Executive Officer of Community Pacific's predecessor,
Community Pacific Broadcasting Corporation, which positions he held since 1974.
Mr. Benjamin is a former President of the Oregon Association of Broadcasters and
a former board member of the National Association of Broadcasters.
    
 
     Joseph L. Mathias, IV has served as a Managing Director of Capstar Radio
since consummation of the Benchmark Acquisition in July 1997. From January 1997
to July 1997, Mr. Mathias serves as a general partner of Benchmark, during which
time Mr. Mathias managed the operations of Benchmark. Prior to such time, he
held various positions in the cable television and radio broadcasting
industries. Mr. Mathias is a seven-year veteran of the radio broadcasting
industry.
 
     James M. Strawn has served as an Executive Vice President and the Chief
Financial Officer of Patterson since 1995. From 1988 to 1995, Mr. Strawn served
as an executive vice president for Summit Communications, and from 1984 to 1988,
Mr. Strawn served as an Executive Vice President and the Chief Financial Officer
of DKM Broadcasting. Mr. Strawn served in various positions with Cox
Communications, including regional controller and assistant controller for the
broadcast corporate staff, from 1966 to 1984. Mr. Strawn is a 31-year veteran of
the radio broadcasting industry, including 13 years as a station owner. Upon
consummation of the Patterson Acquisition, Mr. Strawn will serve as a Managing
Director of Capstar Radio.
 
                                       96
<PAGE>   100
 
     Thomas O. Hicks has been a director of the Company and Capstar Broadcasting
since October 1996 and May 1997, respectively. Thomas O. Hicks has been Chairman
and Chief Executive Officer of Hicks Muse since co-founding the firm in 1989.
Prior to forming Hicks Muse, Thomas O. Hicks co-founded Hicks & Haas
Incorporated in 1983 and served as its Co-Chairman and Co-Chief Executive
Officer through 1989. Thomas O. Hicks also serves as a director of Chancellor
Broadcasting Company, Berg Electronics Corp., Sybron International Corporation
and Neodata Corporation. Thomas O. Hicks is the brother of R. Steven Hicks.
 
     Eric C. Neuman has served as a director of Capstar Broadcasting and the
Company since May 1997 and October 1996, respectively, and as an Executive Vice
President of the Company from October 1996 to June 1997. Mr. Neuman has served
as an officer of Hicks Muse since 1993 and as a Senior Vice President thereof
since 1996. Before joining Hicks Muse, Mr. Neuman served for eight years as
Managing General Partner of Communications Partners, Ltd., a Dallas-based
private investment firm. Mr. Neuman has served as a director of Chancellor
Broadcasting Company since 1996.
 
     Lawrence D. Stuart, Jr. has served as a director of the Company and Capstar
Broadcasting since January 1997 and May 1997, respectively. Mr. Stuart has been
a Managing Director and Principal of Hicks Muse since 1995. Prior to joining
Hicks Muse, Mr. Stuart served for over 20 years as the principal outside legal
counsel for the investment firms and portfolio companies led by Thomas O. Hicks.
From 1989 to 1995, Mr. Stuart was the Managing Partner of the Dallas office of
Weil, Gotshal & Manges (a Limited Liability Partnership including Professional
Corporations).
 
     Upon completion of the Patterson Acquisition, James W. Wesley, Jr. will
become the Chairman of the Board of Capstar Broadcasting. Mr. Wesley has been
President and Chief Executive Officer of Patterson since it was founded in 1995.
From 1988 to 1995, Mr. Wesley served as President of Summit Communications based
in Winston-Salem, North Carolina. Prior to 1988, Mr. Wesley spent 33 years in
various positions, including President of Cox Communications in Atlanta,
Georgia. Mr. Wesley is a 42-year veteran of the radio broadcasting industry.
 
BOARD COMMITTEES
 
   
     In June 1997, Capstar Broadcasting's Board of Directors established an
Audit Committee and a Compensation Committee and in July 1997, Capstar
Broadcasting's Board of Directors established an Executive Committee. The Audit
Committee's functions include recommending to the Board of Directors of Capstar
Broadcasting the engagement of Capstar Broadcasting's independent public
accountants, reviewing with such accountants the plans for and the results and
scope of their auditing engagement and certain other matters relating to their
services provided to Capstar Broadcasting, including the independence of such
accountants. The Compensation Committee determines the compensation of executive
officers and administers the Capstar Broadcasting Stock Option Plan (as defined)
and the Stock Purchase Plan (as defined). The Executive Committee is authorized
and empowered to approve one or more agreements of the Company to acquire radio
broadcasting stations and their related assets, or persons which own and operate
or provide services to radio broadcasting stations, up to an aggregate purchase
price of $100.0 million. Lawrence D. Stuart, Jr., Eric C. Neuman and R. Gerald
Turner, a director of Capstar Broadcasting, serve on the Audit Committee. Thomas
O. Hicks, Mr. Stuart and Mr. Turner serve on the Compensation Committee. R.
Steven Hicks, Eric C. Neuman and Lawrence D. Stuart, Jr. serve on the Executive
Committee.
    
 
                                       97
<PAGE>   101
 
EXECUTIVE COMPENSATION
 
     The following table sets forth certain information concerning the
compensation received or accrued by the Company's Chief Executive Officer and
its other most highly compensated executive officers (collectively, the "Named
Executive Officers") for services rendered during the fiscal year ended December
31, 1996.
 
                           SUMMARY COMPENSATION TABLE
 
<TABLE>
<CAPTION>
                                                                                   LONG-TERM
                                              ANNUAL COMPENSATION               COMPENSATION($)
                                      -----------------------------------   -----------------------
                                                                OTHER       SECURITIES                   ALL OTHER
                                                                ANNUAL      UNDERLYING      LTIP       COMPENSATION
                                      SALARY($)   BONUS($)   COMPENSATION   OPTIONS(#)   PAYOUTS($)         ($)
                                      ---------   --------   ------------   ----------   ----------   ---------------
<S>                                   <C>         <C>        <C>            <C>          <C>          <C>
R. Steven Hicks.....................   135,400         --          --        9,300,000(1)       --       7,440,000(1)
Chairman of the Board, President and
  Chief Executive Officer
James T. Shea, Jr...................   262,500         --       6,000          720,880    170,000        3,412,495(2)
President of Capstar Radio
Frank D. Osborn.....................   387,000    300,000          --               --         --        1,778,375(3)
President of Southern Star
</TABLE>
 
- ---------------
 
(1) See "Certain Transactions -- Warrants."
 
(2) Represents the amount paid to Mr. Shea in connection with the Commodore
    Acquisition in settlement of such executive officer's outstanding options to
    purchase shares of common stock of Capstar Radio.
 
(3) Frank D. Osborn became an executive officer of the Company upon consummation
    of the Osborn Acquisition in February 1997. Mr. Osborn's employment
    agreement with Osborn prior to the Osborn Acquisition obligated Osborn to
    pay $16,000 annually into a retirement benefit arrangement for Mr. Osborn.
    Mr. Osborn elected to have such amount deposited into Osborn's Non-Qualified
    Deferred Compensation Plan. In 1996, Mr. Osborn also received $1,746,875 in
    compensation from the exercise of non-qualified stock options granted by
    Osborn and $15,500 from the exercise of incentive stock options granted by
    Osborn.
 
OPTION GRANTS IN 1996
 
     The following table contains information about stock options and stock
purchase rights granted to the Named Executive Officers during the fiscal year
ended December 31, 1996.
 
                       OPTION GRANTS IN LAST FISCAL YEAR
 
<TABLE>
<CAPTION>
                                                  INDIVIDUAL GRANTS
                                      ------------------------------------------   POTENTIAL REALIZABLE VALUE
                        NUMBER OF     PERCENT OF TOTAL                               AT ASSUMED ANNUAL RATES
                        SECURITIES        OPTIONS                                  OF STOCK PRICE APPRECIATION
                        UNDERLYING       GRANTED TO      EXERCISE                      FOR OPTION TERM(1)
                         OPTIONS         EMPLOYEES         PRICE      EXPIRATION   ---------------------------
         NAME           GRANTED(#)        IN 1996        PER SHARE       DATE         5%($)          10%($)
         ----           ----------    ----------------   ---------    ----------   ------------   ------------
<S>                     <C>           <C>                <C>          <C>          <C>            <C>
R. Steven Hicks.......  9,300,000(2)         100%         $ 1.00(2)    10-16-06     $15,748,720    $24,121,805
James T. Shea, Jr.....    720,880(3)       18.20%         $ 1.00       11-26-06     $ 1,174,238    $ 1,869,777
                          350,000(4)        8.84%         $ 1.00       12-26-96     $   570,113    $   907,310
Frank D. Osborn.......         --             --              --             --              --             --
</TABLE>
 
- ---------------
 
(1) The assumed rates are compounded annually for the full terms of the options
    and warrants.
 
(2) See "Certain Transactions -- Warrants."
 
(3) Represents options granted pursuant to the Company's 1996 Stock Option Plan,
    which have been exchanged for options granted under the Capstar Broadcasting
    Stock Option Plan (as defined). See "-- Benefit Plans."
 
(4) Represents stock purchase rights granted pursuant to the Company's 1996
    Stock Purchase Plan, which plan is no longer expected to be used.
 
                                       98
<PAGE>   102
 
OPTION EXERCISES IN 1996
 
     The following table sets forth certain information (i) with respect to the
number of shares of common stock of Capstar Partners issued upon exercises of
options and stock purchase rights by the Named Executive Officers during the
fiscal year ended December 31, 1996 and (ii) with respect to the unexercised
options granted under the Capstar Partners 1996 Stock Option Plan (as defined)
held by the Named Executive Officers at December 31, 1996.
 
                 AGGREGATE OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES
 
<TABLE>
<CAPTION>
                                                       NUMBER OF SECURITIES
                                                            UNDERLYING                VALUE OF UNEXERCISED
                                                      UNEXERCISED OPTIONS AT         IN-THE-MONEY OPTIONS AT
                         SHARES                         DECEMBER 31, 1996            DECEMBER 31, 1996($)(1)
                        ACQUIRED        VALUE      ----------------------------    ---------------------------
        NAME           ON EXERCISE   REALIZED($)   EXERCISABLE    UNEXERCISABLE    EXERCISABLE   UNEXERCISABLE
        ----           -----------   -----------   -----------    -------------    -----------   -------------
<S>                    <C>           <C>           <C>            <C>              <C>           <C>
R. Steven Hicks......         --         --         7,440,000(2)    1,860,000(2)   $9,895,200     $2,473,800
James T. Shea, Jr....         --         --                --         720,880(3)           --        958,770
                         350,000(4)      --                --              --              --             --
Frank D. Osborn......         --         --                --              --              --             --
</TABLE>
 
- ---------------
 
(1) There is no public market for the Common Stock. Based on the per share price
    of the Hicks Muse GulfStar Equity Investment and the Capstar BT Equity
    Investment of $1.33.
 
(2) See "Certain Transactions -- Warrants."
 
(3) Represents options granted pursuant to the Company's 1996 Stock Option Plan.
 
(4) Represents stock purchase rights granted pursuant to the Company's 1996
    Stock Purchase Plan.
 
   
EMPLOYMENT AGREEMENTS
    
 
     R. Steven Hicks Employment Agreement. Capstar Broadcasting has entered into
an employment agreement with R. Steven Hicks pursuant to which Mr. Hicks serves
as Chairman, President and Chief Executive Officer of Capstar Broadcasting. Mr.
Hicks' employment agreement terminates on December 31, 2001, and will be
automatically renewed for successive one-year terms unless Mr. Hicks or Capstar
Broadcasting gives the other party written notice of his or its intention not to
renew the employment agreement at least six months prior to the date the
employment agreement would otherwise expire (but no more than 12 months prior to
such expiration date). Mr. Hicks' base salary is $250,000 per year and is
subject to annual increases at least equal to five percent of the then current
annual base salary. He is also entitled to receive such annual performance
bonuses as Capstar Broadcasting's Board of Directors may determine. Further, Mr.
Hicks is entitled to receive stock options to purchase shares of Class A Common
Stock. If Capstar Broadcasting terminates Mr. Hicks' employment for cause or Mr.
Hicks terminates his employment for other than good reason, Capstar Broadcasting
must pay Mr. Hicks all accrued obligations and other benefits earned prior to
the date of termination. If Capstar Broadcasting terminates Mr. Hicks'
employment agreement other than for cause or Mr. Hicks terminates his employment
agreement for good reason, Mr. Hicks' employment agreement provides for (A) a
lump sum payment of (x) two times Mr. Hicks' then current annual salary and (y)
any accrued obligations and other benefits earned prior to the date of
termination and (B) unless the Board of Directors of Capstar Broadcasting
determines that Mr. Hicks has not satisfactorily performed his obligations and
duties under the agreement, the immediate vesting of all stock options between
Capstar Broadcasting and Mr. Hicks and the right to exercise those options until
the earlier of (x) the expiration date of those options or (y) the 90th day
after Mr. Hicks' termination. Mr. Hicks has entered into a substantially similar
employment agreement with GulfStar. Upon completion of the GulfStar Transaction,
Mr. Hicks' employment agreement with GulfStar will terminate and his employment
agreement with Capstar Broadcasting will be amended to increase Mr. Hicks'
current base salary to $500,000.
 
     William S. Banowsky, Jr. Employment Agreement. Capstar Broadcasting has
entered into an employment agreement with William S. Banowsky, Jr. pursuant to
which Mr. Banowsky serves as an Executive Vice President and the General Counsel
of Capstar Broadcasting. Mr. Banowsky's employment agreement terminates on
December 31, 2001, and will be renewed automatically for successive one-year
terms unless Mr. Banowsky or
 
                                       99
<PAGE>   103
 
Capstar Broadcasting gives the other party written notice of his or its
intention not to renew the employment agreement at least six months prior to the
date the employment agreement would otherwise expire (but not more than 12
months prior to such expiration date). Mr. Banowsky's current base salary is
$200,000 per year, subject to annual increases at least equal to five percent of
the then current annual base salary. Mr. Banowsky is also entitled to receive
such annual bonuses as Capstar Broadcasting's Board of Directors may determine.
Further, Mr. Banowsky is entitled to receive stock options to purchase shares of
Class A Common Stock. If Capstar Broadcasting terminates Mr. Banowsky's
employment for cause or Mr. Banowsky terminates his employment for other than
good reason, Capstar Broadcasting must pay Mr. Banowsky all accrued obligations
and other benefits earned prior to the date of termination. If Capstar
Broadcasting terminates Mr. Banowsky's employment agreement other than for cause
or Mr. Banowsky terminates his employment agreement for good reason, Mr.
Banowsky's employment agreement provides for (A) a lump sum payment of (x) two
times Mr. Banowsky's then current annual salary and (y) any accrued obligations
and other benefits earned prior to the date of termination and (B) unless the
Board of Directors of Capstar Broadcasting determines that Mr. Banowsky has not
satisfactorily performed his obligations and duties under the agreement, the
immediate vesting of all stock options between Capstar Broadcasting and Mr.
Banowsky and the right to exercise those options until the earlier of (x) the
expiration date of those options or (y) the 90th day after Mr. Banowsky's
termination.
 
     Paul D. Stone Employment Agreement. Capstar Broadcasting has entered into
an employment agreement with Paul D. Stone pursuant to which Mr. Stone serves as
an Executive Vice President and the Chief Financial Officer of Capstar
Broadcasting. Mr. Stone's employment agreement terminates on December 31, 2001,
and will be renewed automatically for successive one year terms unless Mr. Stone
or Capstar Broadcasting gives the other party written notice of his or its
intention not to renew the employment agreement at least six months prior to the
date the employment agreement would otherwise expire (but no more than 12 months
prior to such expiration date). Mr. Stone's base salary is $200,000 per year,
subject to annual increases at least equal to five percent of the then current
annual base salary. Mr. Stone is also entitled to receive such annual bonuses as
Capstar Broadcasting's Board of Directors may determine. Further, Mr. Stone is
entitled to receive stock options to purchase shares of Class A Common Stock. If
Capstar Broadcasting terminates Mr. Stone's employment for cause or Mr. Stone
terminates his employment for other than good reason, Capstar Broadcasting must
pay Mr. Stone all accrued obligations and other benefits earned prior to the
date of termination. If Capstar Broadcasting terminates Mr. Stone's employment
agreement other than for cause or Mr. Stone terminates his employment agreement
for good reason, Mr. Stone's employment agreement provides for (A) a lump sum
payment of (x) two times Mr. Stone's then current annual salary and (y) any
accrued obligations and other benefits earned prior to the date of termination
and (B) unless the Board of Directors of Capstar Broadcasting determines that
Mr. Stone has not satisfactorily performed his obligations and duties under the
agreement, the immediate vesting of all stock options between Capstar
Broadcasting and Mr. Stone and the right to exercise those options until the
earlier of (x) the expiration date of those options or (y) the 90th day after
Mr. Stone's termination.
 
   
     Frank D. Osborn Employment Agreement. Southern Star has entered into an
employment agreement with Frank D. Osborn pursuant to which Mr. Osborn was
employed to serve as the President and Chief Executive Officer of Southern Star.
Mr. Osborn's employment agreement terminates on the fifth anniversary of the
consummation of the Osborn Acquisition. Mr. Osborn's base salary is $375,000,
and commencing on January 1, 1998, and on each subsequent January 1, his base
salary will be adjusted to reflect the annual increase in the Consumer Price
Index during the preceding year. In addition, Mr. Osborn is entitled to a
guaranteed bonus of $25,000 per month for a period of 60 months after February
20, 1997 and an annual bonus as determined by Southern Star's Board of
Directors. If Mr. Osborn's employment is terminated by Southern Star for cause
or by Mr. Osborn for other than good reason, Southern Star is obligated to pay
all accrued obligations and other benefits to Mr. Osborn. If the employment
agreement is terminated by Southern Star other than for cause or disability or
by Mr. Osborn for good reason, Mr. Osborn's employment agreement provides for
(A) a lump sum payment of any accrued obligations and other benefits earned
prior to the date of termination, (B) the payment in regular installments of (x)
if the remainder of the employment period is 24 months or less, Mr. Osborn's
then current annual base salary for the remainder of the employment period, (y)
if the remainder of the employment period is more than 24 months but less than
36 months, twice the sum of Mr. Osborn's then current salary, plus Mr. Osborn's
then current salary for the remainder of the employment period after 24 months
have expired from
    
 
                                       100
<PAGE>   104
 
   
the termination date, or (z) if the remainder of the employment period is more
than 36 months, twice the sum of Mr. Osborn's then current salary plus Mr.
Osborn's then current salary for a period of 12 months after 24 months have
expired from the termination date, (C) the payment of the guaranteed bonus as if
Mr. Osborn's employment had not been terminated and (D) unless the Board of
Directors of Southern Star determines that Mr. Osborn has not satisfactorily
performed his obligations and duties under the agreement, the immediate vesting
of all stock options between Southern Star and Mr. Osborn and the right to
exercise those options until the earlier of (x) the expiration date of those
options or (y) the 90th day after Mr. Osborn's termination. Mr. Osborn is also
entitled to participate in Southern Star's employee medical benefit plan for 24
months following termination unless Southern Star fails to achieve 60% of its
annual budget for operating profit for the last calendar year ended prior to
termination. In that case, Mr. Osborn is entitled to participate in such plan
for 12 months following termination. The Company expects that Mr. Osborn's
employment agreement will be amended and restated to reflect, among other
things, Capstar Broadcasting and Capstar Radio as parties thereto, Mr. Osborn's
current position as a Managing Director of Capstar Radio and that Mr. Osborn is
serving on an interim basis as the President and Chief Executive Officer of
Southern Star.
    
 
   
     James T. Shea, Jr. Employment Agreement. The Company and Capstar Radio have
entered into an employment agreement with James T. Shea, Jr. pursuant to which
Mr. Shea was employed to serve as the President of Capstar Radio. Mr. Shea's
employment agreement terminates on April 30, 1999. Mr. Shea's base salary is
$275,625, which increases at the beginning of each calendar year by an amount
which shall not be less than five percent of his then current base salary. Mr.
Shea is also entitled to receive annual bonuses as the Board of Directors of
Capstar Radio may determine, provided that the bonus shall not be less than
$150,000. In addition, the employment agreement provides for an automobile
allowance, participation in the retirement, savings, and welfare benefit plans
of Capstar Radio and a life insurance policy of $650,000. If Capstar Radio
terminates Mr. Shea's employment for cause, Capstar Radio is obligated to pay
Mr. Shea's then accrued base salary, reimbursable expenses, and any other
compensation then due and owing. In addition, Capstar Radio must continue to
fund Mr. Shea's life insurance policy. If the employment agreement is terminated
due to death or disability, without cause or by Mr. Shea for good reason, Mr.
Shea will be entitled to (i) the continuation of his annual base salary, as then
in effect, for a period equal to (A) if the termination date occurs after April
21, 1998 but prior to April 30, 1999, a 12-month period commencing on the
termination date or (B) if the termination date occurs on or prior to April 21,
1998, the lesser of (x) a 24-month period commencing on the termination date and
(y) the period starting on the termination date and ending on April 30, 1999,
(ii) a pro rata amount of his annual bonus, (iii) any annual base salary and
annual bonus then accrued but not yet paid, (iv) the continuation of his welfare
benefits for a period equal to (A) if the termination date occurs after April
21, 1998 but prior to April 30, 1999, a 12-month period commencing on the
termination date or (B) if the termination date occurs on or prior to April 21,
1998, the lesser of (x) a 24-month period commencing on the termination date and
(y) the period starting on the termination date and ending on April 30, 1999,
(v) the continuation of his life insurance policy, (vi) any other compensation
and benefits as may be provided in accordance with the terms and provisions of
any applicable plans and programs, (vii) reimbursement for certain expenses
incurred as of the termination date but not yet paid as of the date of
termination and (viii) any other rights afforded to him under other written
agreements between Mr. Shea and the Company. The Company expects that Mr. Shea's
employment agreement will be replaced with an employment agreement with Atlantic
Star, Capstar Broadcasting and Capstar Radio to reflect, among other things, Mr.
Shea's new position as President and Chief Executive Officer of Atlantic Star.
    
 
   
     John D. Cullen Employment Agreement. GulfStar has entered into an
employment agreement with John D. Cullen pursuant to which Mr. Cullen serves as
the President and Chief Operating Officer of GulfStar. Mr. Cullen's employment
agreement terminates on March 31, 2001 unless sooner terminated in accordance
with the terms of the employment agreement. Mr. Cullen's base salary for fiscal
year ending April 1998 is $160,000 with incremental $10,000 increases for each
fiscal year thereafter during the term of the employment agreement. Mr. Cullen
is also entitled to receive annual bonuses of at least $35,000 if GulfStar
achieves certain broadcast cash flow projections established by the board of
directors of GulfStar. If GulfStar terminates Mr. Cullen's employment for cause
(as defined in the employment agreement) or Mr. Cullen resigns (and GulfStar has
not breached the employment agreement), GulfStar must pay Mr. Cullen all accrued
obligations and other benefits earned prior to the date of termination. If
GulfStar terminates Mr. Cullen's employment without cause or Mr. Cullen
terminates his employment due to a material breach of the employment agreement
by GulfStar (which
    
 
                                       101
<PAGE>   105
 
   
breach is not cured within 30 days after receipt of notice of breach), then
GulfStar must pay Mr. Cullen his current salary (in equal monthly installments),
plus a pro rata portion of any bonuses that would otherwise have been payable to
Mr. Cullen. The Company expects that Mr. Cullen's employment agreement will be
amended and restated to reflect, among other things, Capstar Broadcasting as a
party thereto and Mr. Cullen's new position as the President and Chief Executive
Officer of GulfStar.
    
 
   
     Dex Allen Employment Agreement. Pacific Star has entered into an employment
agreement with Dex Allen pursuant to which (i) Mr. Allen was employed to serve
as President and Chief Operating Officer of Pacific Star, (ii) Mr. Allen's term
of employment is five years, provided that on the fifth anniversary and on each
anniversary thereafter, Mr. Allen's employment period shall automatically be
extended for one additional year unless Mr. Allen or Pacific Star gives the
other party written notice of his or its intention not to renew the employment
agreement at least six months prior to such anniversary (but no more than 12
months prior to such anniversary), (iii) Mr. Allen will receive a base salary of
$150,000 during his first year of employment, which will increase to $200,000
per year thereafter, subject to further annual increases at least equal to the
percentage increase, if any, in the Consumer Price Index during the preceding
calendar year, and (iv) Mr. Allen is entitled to receive an annual bonus of at
least $50,000 per year if certain financial goals, as determined by Pacific
Star's Board of Directors, are achieved. Pacific Star and Mr. Allen also agreed
that (i) if Pacific Star terminates Mr. Allen's employment for cause or Mr.
Allen terminates his employment for other than good reason, Pacific Star will
only be obligated to make a lump sum payment to Mr. Allen of any accrued
obligations of Pacific Star to Mr. Allen, including Mr. Allen's salary earned or
accrued through the date of his termination, and (ii) if Pacific Star terminates
Mr. Allen's employment other than for cause or disability or Mr. Allen
terminates his employment for good reason, Mr. Allen's employment agreement
provides for (A) a severance payment of Mr. Allen's then current base salary in
regular installments for a one year period, (B) a lump sum payment of any
accrued obligations and other benefits earned prior to the date of termination,
and (C) unless the Board of Directors of Pacific Star determines that Mr. Allen
has not satisfactorily performed his obligations and duties under the agreement,
the immediate vesting of all stock options between Capstar Broadcasting and Mr.
Allen and the right to exercise those options until the earlier of (x) the
expiration date of those options or (y) the 90th day after Mr. Allen's
termination. The Company expects that Mr. Allen's employment agreement will be
amended and restated to reflect, among other things, Capstar Broadcasting as a
party thereto and Mr. Allen's new position as the President and Chief Executive
Officer of Pacific Star.
    
 
     Mary K. Quass Employment Agreement. Upon consummation of the Quass
Acquisition, Central Star and Capstar Broadcasting will enter into an employment
agreement with Mary K. Quass pursuant to which Ms. Quass will serve as the
President and Chief Executive Officer of Central Star. Ms. Quass' employment
agreement will terminate on the fifth anniversary of the consummation of the
Quass Acquisition. Ms. Quass' base salary will be $200,000, subject to annual
increases at least equal to the percentage increase, if any, in the Consumer
Price Index during the preceding calendar year. Ms. Quass is also entitled to
receive an annual performance bonus if certain financial goals, as determined by
the Board of Directors of Central Star, are achieved. Further, if revenues and
net income for a fiscal year of the Midwest Region equal or exceed the targets
for such revenues and net income as set forth in the Midwest Region's budget,
then, Ms. Quass will be awarded an annual bonus in the amount of at least
$50,000 with respect to such fiscal year. In addition, Ms. Quass will be
entitled to receive stock options to purchase Class A Common Stock. If Central
Star terminates Ms. Quass' employment for cause or Ms. Quass terminates her
employment for other than good reason, Central Star will pay to Ms. Quass her
accrued obligations and investments through the date of termination. If Central
Star terminates Ms. Quass' employment without cause or Ms. Quass terminates her
employment for good reason, Ms. Quass' employment agreement will provide for (A)
a lump sum cash payment equal to any accrued obligations of Central Star to Ms.
Quass, (B) a payment in regular installments of Ms. Quass' then current salary
for the one-year period commencing from the date of termination (the "Severance
Period"), (C) continued medical, dental and life insurance coverage at the
expense of Central Star until the earlier of (x) the expiration of the Severance
Period or (y) the date Ms. Quass has commenced new employment and has thereby
become eligible for comparable medical benefits, and (D) unless the Board of
Directors of Capstar Broadcasting determines that Ms. Quass has not
satisfactorily performed her obligations and duties under the agreement, the
immediate vesting of all stock options between Capstar Broadcasting and Ms.
Quass and the right to exercise those options until the earlier of (x) the
expiration date of such stock options or (y) the 90th day after Ms. Quass'
termination.
 
                                       102
<PAGE>   106
 
   
     David J. Benjamin, III Employment Agreement. Capstar Radio and Capstar
Broadcasting entered into an employment agreement with David J. Benjamin, III
pursuant to which Mr. Benjamin serves as a Managing Director of Capstar Radio.
Mr. Benjamin's employment agreement will terminate on the fifth anniversary of
the consummation of the Community Pacific Acquisition. The employment agreement
will automatically be renewed for successive one-year terms unless Mr. Benjamin
or Capstar Radio gives written notice of his or its intention not to renew the
agreement at least six months (but no more than 12 months) prior to the date the
agreement would otherwise expire. Mr. Benjamin's base salary is $200,000,
subject to annual increases at least equal to the percentage increase, if any,
in the Consumer Price Index during the preceding calendar year. Mr. Benjamin is
entitled to receive an annual bonus of $50,000 per year if certain financial
goals, as determined by the Board of Directors of Capstar Radio, are achieved.
In addition, Mr. Benjamin is entitled to receive stock options to purchase
shares of Class A Common Stock. If Capstar Radio terminates Mr. Benjamin's
employment for cause or Mr. Benjamin terminates his employment for other than
good reason, Capstar Radio is not obligated to make any further salary payments
to Mr. Benjamin except those earned prior to the date of termination. If Capstar
Radio terminates Mr. Benjamin's employment without cause or Mr. Benjamin
terminates his employment for good reason, Mr. Benjamin's employment agreement
provides for (A) a lump sum payment equal to any accrued obligations of Capstar
Radio to Mr. Benjamin, (B) in regular installments of (x) if the remainder of
the employment period is less than 24 months, Mr. Benjamin's then annual salary
for the remainder of the employment period, (y) if the remainder of the
employment period is more than 24 but less than 36 months, the sum of two times
Mr. Benjamin's then annual salary plus his annual salary for a period of 12
months after 24 months have expired from the date of his termination, or (z) if
the remainder of the employment period is greater than 36 months, the sum of two
times Mr. Benjamin's then annual salary plus his annual salary for a period of
12 months after 24 months have expired from the date of his termination and (C)
the payment of his bonus as if the termination did not occur and (D) unless the
Board of Directors of Capstar Radio determines that Mr. Benjamin has not
satisfactorily performed his obligations and duties under the agreement, the
immediate vesting of all stock options between Capstar Radio and Mr. Benjamin
and the right to exercise those options until the earlier of (x) the expiration
date of those options or (y) the 90th day after Mr. Benjamin's termination. If
Mr. Benjamin's employment is terminated due to death or disability, Capstar
Radio will pay all accrued obligations and investments, guaranteed bonuses and
other benefits for 12 months after the termination date.
    
 
     Joseph L. Mathias IV Employment Agreement. Upon consummation of the
Benchmark Acquisition, Capstar Radio and Capstar Broadcasting entered into an
employment agreement pursuant to which Mr. Mathias serves as a Managing Director
of Capstar Radio. Mr. Mathias' employment agreement will terminate on the third
anniversary of the consummation of the Benchmark Acquisition. Mr. Mathias' base
salary is $200,000, subject to annual increases at the discretion of the Board
of Directors of Capstar Radio. In addition, Mr. Mathias is entitled to receive
stock options to purchase Class A Common Stock. If Capstar Radio terminates Mr.
Mathias' employment for cause or Mr. Mathias terminates his employment for other
than good reason, Capstar Radio will pay to Mr. Mathias his accrued obligations
and investments through the date of termination. If Capstar Radio terminates Mr.
Mathias' employment without cause or Mr. Mathias terminates his employment for
good reason, Mr. Mathias' employment agreement provides for (A) a lump sum cash
payment equal to any accrued obligations of Capstar Radio to Mr. Mathias, (B) a
payment in regular installments of Mr. Mathias' then current salary for the
remainder of the employment period (the "Severance Period"), and (C) continued
medical, dental, and life insurance coverage at the expense of Capstar Radio
until the earlier of (x) the expiration of the Severance Period or (y) the date
Mr. Mathias has commenced new employment and has thereby become eligible for
comparable medical benefits.
 
     James M. Strawn Employment Agreement. Upon consummation of the Patterson
Acquisition, Capstar Radio and Capstar Broadcasting will enter into an
employment agreement pursuant to which Mr. Strawn will serve as a Managing
Director of Capstar Radio. Mr. Strawn's employment agreement will terminate on
the fifth anniversary of the consummation of the Patterson Acquisition. Mr.
Strawn's base salary will be $200,000, subject to annual increases at least
equal to the percentage increase, if any, in the Consumer Price Index during the
preceding year. Mr. Strawn will also be entitled to receive an annual
performance bonus, as determined by the Board of Directors of Capstar Radio. In
addition, Mr. Strawn will be entitled to receive stock options to purchase Class
A Common Stock. If Capstar Radio terminates Mr. Strawn's employment for cause or
Mr. Strawn terminates his employment for other than good reason, Capstar Radio
will pay to Mr. Strawn his accrued obligations and investments through
 
                                       103
<PAGE>   107
 
the date of termination. If Capstar Radio terminates Mr. Strawn's employment
without cause or Mr. Strawn terminates his employment for good reason, Mr.
Strawn's employment agreement will provide for (A) a lump sum cash payment equal
to any accrued obligations of Capstar Radio to Mr. Strawn, (B) a payment in
regular installments of Mr. Strawn's then current salary for a two-year period
from the date of termination (the "Severance Period"), (C) continued medical,
dental, and life insurance coverage at the expense of Capstar Radio until the
earlier of (x) the expiration of the Severance Period or (y) the date Mr. Strawn
has commenced new employment and has thereby become eligible for comparable
medical benefits and (D) unless the Board of Directors of Capstar Radio
determines that Mr. Strawn has not satisfactorily performed his obligations and
duties under the agreement, the immediate vesting of all stock options between
Capstar Broadcasting and Mr. Strawn and the right to exercise those options
until the earlier of (x) the expiration date of those options or (y) the 90th
day after Mr. Strawn's termination. If Mr. Strawn's employment is terminated due
to disability, Capstar Radio shall pay all accrued obligations and investments,
and a payment in regular installments of Mr. Strawn's then current salary for
six months after the termination date.
 
     James W. Wesley Employment Agreement. Upon consummation of the Patterson
Acquisition, Capstar Broadcasting will enter into an employment agreement
pursuant to which Mr. Wesley will serve as Chairman of the Board of Capstar
Broadcasting. Mr. Wesley's employment agreement will terminate on the fifth
anniversary of the consummation of the Patterson Acquisition. Mr. Wesley's base
salary will be $300,000, subject to annual increases at least equal to the
percentage increase, if any, in the Consumer Price Index during the preceding
calendar year. Mr. Wesley is also entitled to receive an annual performance
bonus, as determined by the Board of Directors of the Company. In addition, Mr.
Wesley is entitled to receive stock options to purchase Class A Common Stock. If
Capstar Broadcasting terminates Mr. Wesley's employment for cause or Mr. Wesley
terminates his employment for other than good reason, Capstar Broadcasting will
pay to Mr. Wesley his accrued obligations and investments through the date of
termination. If Capstar Broadcasting terminates Mr. Wesley's employment without
cause or Mr. Wesley terminates his employment for good reason, Mr. Wesley's
employment agreement provides for (A) a lump sum cash payment equal to any
accrued obligations of Capstar Broadcasting to Mr. Wesley, (B) a payment in
regular installments of Mr. Wesley's then current salary for the remainder of a
two year period from the date of termination (the "Severance Period"), (C)
continued medical, dental, and life insurance coverage at the expense of Capstar
Broadcasting until the earlier of (x) the expiration of the Severance Period or
(y) the date Mr. Wesley has commenced new employment and has thereby become
eligible for comparable medical benefits and (D) unless the Board of Directors
of Capstar Broadcasting determines that Mr. Wesley has not satisfactorily
performed his obligations and duties under the agreement, the immediate vesting
of all stock options between Capstar Broadcasting and Mr. Wesley and the right
to exercise those options until the earlier of (x) the expiration date of those
options or (y) the 90th day after Mr. Wesley's termination. If Mr. Wesley's
employment is terminated due to disability, Capstar Broadcasting shall pay all
accrued obligations and investments and a payment in regular installments of Mr.
Wesley's then current salary for a period of six months from the date of
termination.
 
BENEFIT PLANS
 
  Capstar Broadcasting Stock Option Plan
 
   
     Capstar Broadcasting's 1997 Stock Option Plan (the "Capstar Broadcasting
Stock Option Plan") gives certain individuals and key employees of Capstar
Broadcasting and any parent corporation or subsidiary corporation thereof (such
parent and subsidiary corporations are referred to as "Related Entities") who
are responsible for the continued growth of Capstar Broadcasting an opportunity
to acquire a proprietary interest in Capstar Broadcasting, and thus to create in
such persons an increased interest in and a greater concern for the welfare of
Capstar Broadcasting and any Related Entities. The Capstar Broadcasting Stock
Option Plan provides for the grant of options to acquire up to 9,000,000 shares
of Class A Common Stock. Grants of stock options with respect to 6,801,710
shares of Class A Common Stock have been made under the Capstar Broadcasting
Stock Option Plan.
    
 
   
     The Capstar Broadcasting Stock Option Plan is administered by Capstar
Broadcasting's Compensation Committee, which is currently comprised of Thomas O.
Hicks, Lawrence D. Stuart, Jr. and R. Gerald Turner. The Compensation Committee
has authority, subject to the terms of the Capstar Broadcasting Stock Option
Plan
    
 
                                       104
<PAGE>   108
 
(including the formula grant provisions and the provisions relating to incentive
stock options contained therein), to determine when and to whom to make grants
or awards under the Capstar Broadcasting Stock Option Plan, the number of shares
to be covered by the grants or awards, the types and terms of the grants and
awards, and in the case of grants of stock options, the exercise price of stock
options. Moreover, the Compensation Committee will have the authority, subject
to the provisions of the Capstar Broadcasting Stock Option Plan, to establish
such rules and regulations as it deems necessary for the proper administration
of the Capstar Broadcasting Stock Option Plan and to make such determinations
and interpretations and to take such action in connection with the Capstar
Broadcasting Stock Option Plan and any grants and awards thereunder as it deems
necessary or advisable. The Compensation Committee's determinations and
interpretations under the Capstar Broadcasting Stock Option Plan are final,
binding and conclusive on all participants and need not be uniform and may be
made by the Compensation Committee selectively among persons who receive, or are
eligible to receive, grants and awards under the Capstar Broadcasting Stock
Option Plan.
 
     Grants of "incentive stock options" within the meaning of section 422 of
the Internal Revenue Code of 1986, as amended (the "Code") and non-qualified
stock options (options which do not qualify under section 422 of the Code) may
be made under the Capstar Broadcasting Stock Option Plan to key employees.
Grants of non-qualified stock options may be made to eligible non-employees (as
defined in the Stock Option Plan). No incentive stock option may be granted
pursuant to the Capstar Broadcasting Stock Option Plan after October 16, 2006.
 
     The exercise price per share of Class A Common Stock under each option is
fixed by the Compensation Committee at the time of grant and must equal at least
100% of the fair market value (as defined in the Stock Option Plan) of a share
of Class A Common Stock on the date of grant; provided, however, that the
exercise price of an incentive stock option granted to a person who, at the time
of grant, owns shares of Capstar Broadcasting or any Related Entity which
possess more than 10% of the total combined voting power of all classes of stock
of Capstar Broadcasting or of any Related Entity may not be less than 110% of
the fair market value of a share of Class A Common Stock on the date of grant.
No option is exercisable after the expiration of ten years from the date of
grant, unless, as to any non-qualified stock option, otherwise expressly
provided in the option agreement; provided, however, that no incentive stock
option granted to a person who, at the time of grant, owns stock of Capstar
Broadcasting, or any Related Entity, possessing more than 10% of the total
combined voting power of all classes of stock of Capstar Broadcasting, or any
Related Entity, is exercisable after the expiration of five years from the date
of grant.
 
     In the event of a change of control or sale of Capstar Broadcasting, all
outstanding stock options may, subject to the sole discretion of the
Compensation Committee, become exercisable in full at such time or times as the
Compensation Committee may determine. Each stock option accelerated by the
Compensation Committee would terminate on such date (not later than the stated
exercise date) as the Compensation Committee determines.
 
     Unless an option or other agreement provides otherwise, upon the date of
death of an optionee (or upon the termination of an optionee because of such
optionee's disability), the person who acquires the right to exercise the option
of such optionee (or the optionee in the case of disability) must exercise such
option within 180 days after the date of death (or termination in the case of
disability), unless a longer period is expressly provided in such incentive
stock option or a shorter period is established by the Compensation Committee,
but in no event after the expiration date of such option. Following an
optionee's termination of employment for cause, all stock options held by such
optionee will immediately be canceled as of the date of termination of
employment. Following an optionee's termination of employment for other than
cause, such optionee must exercise his stock option within 30 days after the
date of such termination, unless a longer period is expressly provided in such
stock option or a shorter period is established by the Compensation Committee,
provided that no incentive stock option shall be exercisable more than three
months after such termination.
 
     The option exercise price may be paid in cash or, in the discretion of the
Compensation Committee, by the delivery of shares of Class A Common Stock then
owned by the participant, or by a combination of these methods. Also, in the
discretion of the Compensation Committee, payment may also be made by delivering
a properly executed exercise notice to Capstar Broadcasting together with a copy
of irrevocable instructions to a broker to deliver promptly to Capstar
Broadcasting the amount of sale or loan proceeds to pay the exercise price.
 
                                       105
<PAGE>   109
 
     Except as otherwise expressly provided in any non-qualified stock option,
stock options may be transferred by a participant only by will or by the laws of
descent and distribution and may be exercised only by the participant during his
lifetime.
 
     If an optionee's employment is terminated for any reason or a change of
control occurs, Capstar Broadcasting, or its designee, may purchase the
remaining options and/or shares of Class A Common Stock held by such optionee at
a price per share equal to fair market value. Prior to the transfer by an
optionee of any shares of Class A Common Stock issued to such optionee upon
exercise of a stock option, Capstar Broadcasting or its designee has the right
to acquire such shares of Class A Common Stock on the same terms and conditions
as the proposed transfer.
 
  Stock Purchase Plan
 
     Capstar Broadcasting's 1997 Stock Purchase Plan (the "Stock Purchase Plan")
gives certain key employees of Capstar Broadcasting and any Related Entities who
are expected to contribute materially to the success of Capstar Broadcasting and
any Related Entities an opportunity to acquire a proprietary interest in Capstar
Broadcasting, and thus to retain such persons and create in such persons an
increased interest in and a greater concern for the welfare of Capstar
Broadcasting and any Related Entities. The Stock Purchase Plan provides for the
grant of stock purchase rights to acquire up to shares of Class A Common Stock.
To date, grants of stock purchase rights with respect to 980,000 shares of Class
A Common Stock have been made under the Stock Purchase Plan, all of which have
been exercised.
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 
     There was no compensation committee of the Board of Directors during 1996.
Compensation decisions in 1996 were made by the entire Board of Directors, the
members of which were R. Steven Hicks (the Company's President and Chief
Executive Officer), Eric C. Neuman (an Executive Vice President of the Company)
and Thomas O. Hicks. In February 1997, R. Steven Hicks, Thomas O. Hicks and
Lawrence D. Stuart, Jr. were appointed to the Compensation Committee of the
Board of Directors, of which Thomas O. Hicks serves as chairman.
 
COMPENSATION OF DIRECTORS
 
     Directors of the Company do not presently receive compensation for their
services as directors. Directors of the Company are entitled to reimbursement of
their reasonable out-of-pocket expenses in connection with their travel to and
attendance at meetings of the Board of Directors or committees thereof.
 
LIMITATION OF LIABILITY AND INDEMNIFICATION MATTERS
 
     The Company's Certificate of Incorporation provides that no director of the
Company shall be personally liable to the Company or its stockholders for
monetary damages for breach of his fiduciary duty as a director, except for
liability (i) for any breach of the director's duty of loyalty to the Company or
its stockholders, (ii) for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law, (iii) in respect of
certain unlawful dividend payments or stock redemptions or purchases or (iv) for
any transaction from which the director derived an improper personal benefit.
The effect of these provisions is to eliminate the rights of the Company and its
stockholders (through stockholders' derivative suits on behalf of the Company)
to recover monetary damages against a director for breach of fiduciary duty as a
director (including breaches resulting from grossly negligent behavior), except
in the situations described above.
 
     Capstar Broadcasting has entered into indemnification agreements with each
of its directors and executive officers under which Capstar Broadcasting has
agreed to indemnify the director or officer to the fullest extent permitted by
law and to advance expenses, if the director or officer becomes a party to or
witness or other participant in any threatened, pending or completed action,
suit or proceeding (a "Claim") by reason of any occurrence related to the fact
that the person is or was a director, officer, employee, agent or fiduciary of
Capstar Broadcasting or a subsidiary of Capstar Broadcasting or another entity
at Capstar Broadcasting request (an "Indemnifiable Event"), unless a reviewing
party (either outside counsel or a committee appointed by the Board of
Directors) determines that the person would not be entitled to indemnification
under applicable law. In addition, if a change in control or a potential change
in control of Capstar Broadcasting occurs and if the person
 
                                       106
<PAGE>   110
 
indemnified so requests, Capstar Broadcasting will establish a trust for the
benefit of the indemnitee and fund the trust in an amount sufficient to satisfy
all expenses reasonably anticipated at the time of the request to be incurred in
connection with any Claim relating to an Indemnifiable Event. The reviewing
party will determine the amount deposited in the trust. An indemnitee's rights
under the indemnification agreement are not exclusive of any other rights under
the Capstar Broadcasting's Certificate of Incorporation or By-laws or applicable
law.
 
     The Company believes that these provisions and agreements will assist the
Company in attracting and retaining qualified individuals to serve as directors
and officers.
 
                                       107
<PAGE>   111
 
                SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
 
     The table below gives effect to the acquisition by Capstar Broadcasting of
all of the issued and outstanding common stock of the Company, the Completed
Transactions and the Financing and sets forth, as if each of the foregoing had
occurred on March 31, 1997, (i) the number and percentage of outstanding shares
of each class of the capital stock of Capstar Broadcasting that are beneficially
owned by (a) each person or group beneficially owning five percent or more of
any class of the capital stock of Capstar Broadcasting, (b) each director of
Capstar Broadcasting, (c) each Named Executive Officer, (d) each executive
officer of Capstar Broadcasting, and (e) all directors and executive officers of
the Company and Capstar Broadcasting as a group and (ii) the combined percentage
of all classes of the capital stock of Capstar Broadcasting that are
beneficially owned by each of such person or group of persons. Except as noted
below, each individual or entity named below is believed to have sole investment
and voting power with respect to all the shares of capital stock reflected
below.
 
   
<TABLE>
<CAPTION>
                                          CLASS A                CLASS B                 CLASS C
                                        COMMON STOCK         COMMON STOCK(1)         COMMON STOCK(2)
                                    --------------------   --------------------   ---------------------
                                      NUMBER     PERCENT     NUMBER     PERCENT     NUMBER      PERCENT   PERCENT OF   PERCENTAGE
                                        OF         OF          OF         OF          OF          OF       ECONOMIC    OF VOTING
     NAME OF BENEFICIAL OWNER         SHARES      CLASS      SHARES      CLASS      SHARES       CLASS     INTEREST      POWER
     ------------------------       ----------   -------   ----------   -------   -----------   -------   ----------   ----------
<S>                                 <C>          <C>       <C>          <C>       <C>           <C>       <C>          <C>
Capstar Broadcasting Partners,
  L.P.(3).........................          --       --            --       --    178,775,505     78.4%      59.1%        77.5%
  200 Crescent Court, Suite 1600
  Dallas, Texas 75201
Capstar BT Partners, L.P.(3)......          --       --    26,559,261     55.1%            --       --        8.8%          --
  200 Crescent Court, Suite 1600
  Dallas, Texas 75201
BT Capital Partners, Inc.(3)......          --       --     9,619,995     20.0%            --       --        3.2%          --
  200 Crescent Court, Suite 1600
  Dallas, Texas 75201
William R. Hicks(3)...............   3,639,870     13.8%           --       --             --       --        1.2%           *
  2700 E. Bypass, Suite 5000
  College Station, Texas 77845
D. Geoff Armstrong(3).............   2,969,867     11.3%           --       --             --       --        1.0%           *
  600 Congress Avenue, Suite 1400
  Austin, Texas 78701
Capstar Boston Partners,
  L.L.C.(3).......................   2,727,272     10.4%           --       --             --       --           *            *
  200 Crescent Court, Suite 1600
  Dallas, Texas 75201
Dex Allen(3)......................     363,636      1.4%           --       --             --       --           *            *
Scott J. Bacherman(3).............     100,000        *            --       --             --       --           *            *
William S. Banowsky, Jr.(3).......     500,000      1.9%           --       --             --       --           *            *
David J. Benjamin, III(3).........     363,636      1.4%           --       --             --       --           *            *
John D. Cullen(3).................   3,292,989     12.5%           --       --             --       --        1.1%            *
R. Steven Hicks(4)................          --       --            --       --     25,449,986     10.7%       8.1%        10.6%
Thomas O. Hicks(5)................  26,337,243    100.0%   48,179,897    100.0%   238,593,985    100.0%      15.4%       100.0%
Joseph L. Mathias, IV(3)..........   1,615,385      6.1%           --       --             --       --         --           --
Eric C. Neuman(3).................   2,500,628      9.5%           --       --             --       --           *            *
Frank D. Osborn(3)................   1,636,361      6.2%           --       --             --       --           *            *
Mary K. Quass(3)..................     909,091      3.5%           --       --             --       --           *            *
James T. Shea, Jr.(3).............     350,000      1.3%           --       --             --       --           *            *
Jay Sterin(3).....................     250,000      1.0%           --       --             --       --           *            *
Paul D. Stone(3)..................   2,271,355      8.6%           --       --             --       --           *            *
James M. Strawn...................          --       --            --       --             --       --         --           --
Lawrence D. Stuart, Jr.(3)........     637,928      2.4%           --       --             --       --           *            *
James W. Wesley, Jr...............          --       --            --       --             --       --         --           --
R. Gerald Turner..................          --       --            --       --             --       --         --           --
 
All directors and executive
  officers of the Company and
  Capstar Broadcasting as a group
  (18 persons)....................  26,337,243    100.0%   48,179,897    100.0%   238,593,985    100.0%     100.0%       100.0%
</TABLE>
    
 
- ---------------
 
*   Less than one percent.
 
(1) The holders of shares of Class B Common Stock, par value $.01 per share, of
    Capstar Broadcasting ("Class B Common Stock" and, together with the Class A
    Common Stock and Class C Common Stock, the "Common Stock") are not entitled
    to vote, except as required by law. The shares of Class B Common Stock are
    convertible in whole but not in part, at the option of the holder or holders
    thereof, into the same number of shares of Class A Common Stock, subject to
    certain conditions. See "Description of Capital Stock."
 
(2) The holders of the Class C Common Stock are entitled to vote with the
    holders of the Class A Common Stock on all matters submitted to a vote of
    stockholders of the Company, except after an IPO (as defined) with respect
    to the election of Class A Directors (as defined), certain "going private"
    transactions and as otherwise required by law and except under the
    circumstances described under "Description
 
                                       108
<PAGE>   112
 
    of Capital Stock." Each share of Class C Common Stock is entitled to ten
    votes per share on all matters submitted to a vote of stockholders. See
    "Description of Capital Stock."
 
(3) Such shares are subject to a stockholders agreement as described in "Certain
    Transactions -- Stockholders Agreements."
 
(4) The number of shares of Class C Common Stock includes (i) 100,000 shares
    owned of record by R. Steven Hicks' children, (ii) 7,440,000 shares
    purchasable by R. Steven Hicks pursuant to the terms of the Warrant, (iii)
    2,042,546 shares purchasable by R. Steven Hicks pursuant to the terms of the
    Second Warrant, and (iv) 987,970 shares purchasable by R. Steven Hicks
    pursuant to the terms of the Third Warrant (as defined). See "Certain
    Transactions -- Stockholders Agreements -- Affiliate Stockholders Agreement"
    and "-- Warrants." R. Steven Hicks has voting rights to the shares owned by
    his children under the terms of the Affiliate Stockholders Agreement (as
    defined). R. Steven Hicks disclaims beneficial ownership of the shares of
    Common Stock not owned by him of record. The shares owned of record by R.
    Steven Hicks and his children are subject to a voting agreement as described
    in "Certain Transactions -- Stockholders Agreements -- Affiliate
    Stockholders Agreement."
 
   
(5) The number of shares of Class A Common Stock is comprised of (i) 2,727,272
    shares owned of record by Capstar Boston Partners, L.L.C., which shares are
    subject to a voting agreement as described in "Certain
    Transactions -- Stockholders Agreements -- Affiliate Stockholders
    Agreement," (ii) 6,368,109 shares owned of record by parties to the
    Management Stockholders Agreement (as defined), which shares are subject to
    a voting agreement as described in "Certain Transactions -- Stockholders
    Agreements -- Management Stockholders Agreement" and (iii) 17,241,862 shares
    owned of record by parties to the GulfStar Stockholders Agreement (as
    defined), which shares are subject to a voting agreement as described in
    "Certain Transactions -- Stockholders Agreements -- GulfStar Stockholders
    Agreement." The number of shares of Class B Common Stock is comprised of (i)
    the 26,559,261 shares owned of record by Capstar BT Partners, L.P., which
    shares are subject to the Affiliate Stockholders Agreement as described in
    "Certain Transactions -- Stockholders Agreements -- Affiliate Stockholders
    Agreement" and (ii) 21,620,636 shares owned of record by parties to the
    GulfStar Stockholders Agreement (as defined), which shares are subject to a
    voting agreement as described in "Certain Transactions -- Stockholders
    Agreements -- GulfStar Stockholders Agreement." The number of shares of
    Class C Common Stock includes (i) 100,000 shares owned of record by R.
    Steven Hicks' children, which shares are subject to a voting agreement as
    described in "Certain Transactions -- Stockholders Agreements -- Affiliate
    Stockholders Agreement," (ii) 14,879,470 shares owned of record by R. Steven
    Hicks, and 7,440,000 shares, 2,042,546 shares and 987,970 shares purchasable
    by R. Steven Hicks pursuant to the terms of the Warrant, the Second Warrant
    and the Third Warrant, respectively, which shares are subject to a voting
    agreement as described in "Certain Transactions -- Stockholders
    Agreements -- Affiliate Stockholders Agreement," (iii) 178,775,505 shares
    owned of record by Capstar L.P., of which the ultimate general partner is an
    entity controlled by Thomas O. Hicks, and (iv) 34,368,495 shares owned of
    record by parties to the GulfStar Stockholders Agreement (as defined), which
    shares are subject to a voting agreement as described in "Certain
    Transactions -- Stockholders Agreements -- GulfStar Stockholders Agreement."
    Hicks Muse is a party to the Affiliate Stockholders Agreement, the
    Management Stockholders Agreement and the GulfStar Stockholders Agreement,
    which agreements require the parties to such agreements to vote their shares
    (i) in favor of the election to Capstar Broadcasting's Board of Directors of
    such individuals as may be designated by Hicks Muse and its affiliates
    (including Capstar L.P.) and (ii) on other matters as the holders of a
    majority of the voting power of the outstanding shares of Common Stock vote
    on such matters. Thomas O. Hicks is the controlling stockholder of Hicks
    Muse and serves as its Chairman of the Board, President, Chief Executive
    Officer, Chief Operating Officer and Secretary. Accordingly, Thomas O. Hicks
    may be deemed to be the beneficial owner of all of the Common Stock subject
    to the Affiliate Stockholders Agreement, the Management Stockholders
    Agreement and the GulfStar Stockholders Agreement. Thomas O. Hicks disclaims
    beneficial ownership of the shares of Common Stock not owned by him of
    record.
    
 
                                       109
<PAGE>   113
 
                              CERTAIN TRANSACTIONS
 
MONITORING AND OVERSIGHT AGREEMENTS
 
     Capstar Broadcasting Monitoring and Oversight Agreement. Capstar
Broadcasting has entered into a monitoring and oversight agreement (the "Capstar
Broadcasting Monitoring and Oversight Agreement") with Hicks Muse & Co.
Partners, L.P. ("Hicks Muse Partners"). Pursuant thereto, Capstar Broadcasting
has agreed to pay to Hicks Muse Partners an annual fee of $100,000 for ongoing
financial oversight and monitoring services. The annual fee is adjustable upward
or downward at the end of each fiscal year to an amount equal to 0.2% of the
budgeted consolidated annual net sales of Capstar Broadcasting for the
then-current fiscal year; provided, that such fee shall at no time be less than
$100,000 per year. Notwithstanding the calculation of the annual fee in the
preceding two sentences, the annual fee will be reduced by the amount previously
paid for such period by the Company under the Monitoring and Oversight Agreement
(as defined), and as a result, no annual fee is expected to be required to be
paid in 1997. Hicks Muse Partners is also entitled to reimbursement for any
out-of-pocket expenses incurred by it in connection with rendering services
under the Capstar Broadcasting Monitoring and Oversight Agreement. In addition,
Capstar Broadcasting has agreed to indemnify Hicks Muse Partners, its affiliates
and shareholders, and their respective directors, officers, agents, employees
and affiliates from and against all claims, actions, proceedings, demands,
liabilities, damages, judgments, assessments, losses and costs, including fees
and expenses, arising out of or in connection with the services rendered by
Hicks Muse Partners in connection with the Capstar Broadcasting Monitoring and
Oversight Agreement. Hicks Muse Partners has reserved the right to seek an
increase in the amount of its annual fee based on the increased scope of Capstar
Broadcasting's operations. Any such increase will be subject to the approval of
the Board of Directors of Capstar Broadcasting, including a majority of the
disinterested directors, based on the exercise of their independent judgment.
 
     The Capstar Broadcasting Monitoring and Oversight Agreement makes available
on an ongoing basis the resources of Hicks Muse Partners concerning a variety of
financial matters. The services that have been and will continue to be provided
by Hicks Muse Partners could not otherwise be obtained by Capstar Broadcasting
without the addition of personnel or the engagement of outside professional
advisors. The Capstar Broadcasting Monitoring and Oversight Agreement expires on
the earlier to occur of (i) July 1, 2007 or (ii) the date on which HM Fund III
and its affiliates cease to own beneficially, directly or indirectly, any
securities of Capstar Broadcasting or its successors.
 
     Monitoring and Oversight Agreement. The Company has entered into a
monitoring and oversight agreement (the "Monitoring and Oversight Agreement")
with Hicks Muse Partners. Pursuant thereto, the Company has agreed to pay to
Hicks Muse Partners an annual fee of $100,000 for ongoing financial oversight
and monitoring services. The annual fee is adjustable upward or downward at the
end of each fiscal year to an amount equal to 0.2% of the budgeted consolidated
annual net sales of the Company for the then-current fiscal year; provided, that
such fee shall at no time be less than $100,000 per year. The annual fee in 1997
is estimated to be $278,000. The Monitoring and Oversight Agreement expires on
the earlier to occur of (i) October 16, 2006 or (ii) the date on which HM Fund
III and its affiliates cease to own beneficially, directly or indirectly, any
securities of the Company or its successors. The remainder of the terms of the
Monitoring and Oversight Agreement are substantially similar to the terms of the
Capstar Broadcasting Monitoring and Oversight Agreement.
 
FINANCIAL ADVISORY AGREEMENTS
 
     Capstar Broadcasting Financial Advisory Agreement. Capstar Broadcasting is
a party to a financial advisory agreement (the "Capstar Broadcasting Financial
Advisory Agreement") with Hicks Muse Partners. Pursuant to the Capstar
Broadcasting Financial Advisory Agreement, Hicks Muse Partners is entitled to
receive a fee equal to 1.5% of the transaction value (as defined in the Capstar
Broadcasting Financial Advisory Agreement) for each add-on transaction (as
defined) in which Capstar Broadcasting or any of its subsidiaries is involved.
Hicks Muse Partners is also entitled to reimbursement for any out-of-pocket
expenses incurred by it in connection with rendering services under the Capstar
Broadcasting Financial Advisory Agreement. The term "transaction value" means
the total value of any add-on transaction, including, without limitation, the
aggregate amount of the funds required to complete the add-on transaction
(excluding any fees payable pursuant to the Capstar Broadcasting
 
                                       110
<PAGE>   114
 
Financial Advisory Agreement, but including the amount of any indebtedness,
preferred stock or similar items assumed or remaining outstanding). The term
"add-on transaction" means any future proposal for a tender offer, acquisition,
sale, merger, exchange offer, recapitalization, restructuring, or other similar
transaction directly or indirectly involving Capstar Broadcasting or any of its
subsidiaries, excluding the Company and its direct and indirect subsidiaries,
and any other person or entity. In addition, Capstar Broadcasting has agreed to
indemnify Hicks Muse Partners, its affiliates and partners, and their respective
directors, officers, agents, employees and affiliates from and against all
claims, actions, proceedings, demands, liabilities, damages, judgments,
assessments, losses and costs, including fees and expenses, arising out of or in
connection with the services rendered by Hicks Muse Partners in connection with
the Capstar Broadcasting Financial Advisory Agreement.
 
     Pursuant to the Capstar Broadcasting Financial Advisory Agreement, Hicks
Muse Partners provides investment banking, financial advisory and other similar
services with respect to the add-on transactions in which Capstar Broadcasting
is involved. Such transactions require additional attention beyond that required
to monitor and advise Capstar Broadcasting on an ongoing basis and accordingly
Capstar Broadcasting pays separate Capstar Broadcasting advisory fees with
respect to such matters in addition to those paid in connection with the
Monitoring and Oversight Agreement. The services that have been and will
continue to be provided by Hicks Muse Partners could not otherwise be obtained
by Capstar Broadcasting without the addition of personnel or the engagement of
outside professional advisors. The Capstar Broadcasting Financial Advisory
Agreement will terminate concurrently with the termination of the Capstar
Broadcasting Monitoring and Oversight Agreement.
 
   
     Financial Advisory Agreement. The Company is a party to a financial
advisory agreement (the "Capstar Financial Advisory Agreement") with Hicks Muse
Partners. The terms of the Financial Advisory Agreement are substantially
similar to the terms of the Capstar Broadcasting Financial Advisory Agreement.
The Company has paid Hicks Muse Partners financial advisory fees of
approximately $12.4 million since the Company's inception in October 1996.
    
 
STOCKHOLDERS AGREEMENTS
 
     Affiliate Stockholders Agreement. R. Steven Hicks, five of his children,
Capstar BT Partners, L.P., Capstar Boston Partners, L.L.C. and Capstar L.P. (the
"Affiliate Stockholders") have entered into the Affiliate Stockholders Agreement
with Capstar Broadcasting and Hicks Muse that provides, among other things, that
the Affiliate Stockholders may require Capstar Broadcasting, subject to certain
registration volume limitations, to effect up to three demand registrations of
their Common Stock under the Securities Act at any time after consummation of a
qualified IPO (as defined in the Affiliate Stockholders Agreement). The
Affiliate Stockholders Agreement also provides that in the event Capstar
Broadcasting proposes to register any shares of its Common Stock under the
Securities Act, whether or not for its own account, the Affiliate Stockholders
will be entitled, with certain exceptions, to include their shares of Common
Stock in such registration.
 
     The Affiliate Stockholders Agreement also requires the Affiliate
Stockholders, subject to certain conditions, to vote their shares (i) in favor
of the election to Capstar Broadcasting's Board of Directors of such individuals
as may be designated by Hicks Muse and its affiliates (including Capstar L.P.)
and (ii) on other matters as the holders of a majority of the voting power of
the outstanding shares of Common Stock vote on such matters. If certain
conditions are met, including Mr. Hicks serving as the President and Chief
Executive Officer of Capstar Broadcasting or holding not less than 3% of the
fully-diluted Common Stock of Capstar Broadcasting, the Affiliate Stockholders
Agreement provides that Mr. Hicks shall be one of such designees to serve on
Capstar Broadcasting's Board of Directors.
 
     The Affiliate Stockholders Agreement provides that, in connection with any
transfer of Capstar Broadcasting's securities held by Hicks Muse and its
affiliates (which would constitute a "sale" thereof within the meaning of the
Securities Act) representing more than 50% of the shares of Common Stock then
held by Hicks Muse and its affiliates, Hicks Muse and its affiliates have the
right to require the Affiliate Stockholders to also transfer a portion of their
shares of Common Stock. If Hicks Muse and its affiliates desire to effect a sale
of more than 50% of the shares of Common Stock then held by Hicks Muse and its
affiliates, such stockholders may "tag along" and sell a portion of their shares
of Common Stock on the same terms.
 
     Prior to the transfer of any securities subject to the Affiliate
Stockholders Agreement by any stockholder other than an affiliate of Hicks Muse,
Hicks Muse has the right to acquire such securities on the same terms and
 
                                       111
<PAGE>   115
 
conditions as the proposed transfer. If R. Steven Hicks is no longer an officer,
director or employee of Capstar Broadcasting or any of its subsidiaries or a
change of control (as defined in the Affiliate Stockholders Agreement) occurs,
Capstar Broadcasting has the option to purchase all or any portion of Capstar
Broadcasting's securities held by Mr. Hicks and his children. The Affiliate
Stockholders Agreement provides that (i) R. Steven Hicks shall retain the voting
rights of any securities (subject to such agreement) which he transfers,
conveys, assigns or hypothecates to an affiliate or any of his family members
and (ii) Mr. Hicks may not transfer, convey, assign or hypothecate any of his
securities (subject to the Affiliate Stockholders Agreement) to an affiliate or
any family member of Mr. Hicks unless such affiliate or family member joins in
the Affiliate Stockholders Agreement.
 
   
     Subject to certain exceptions, if Capstar Broadcasting proposes to issue or
sell any shares of Common Stock to Hicks Muse or any of its affiliates, Mr.
Hicks has the right to purchase a pro rata share of such shares of Common Stock.
Mr. Hicks waived his preemptive right to acquire additional shares of Common
Stock in connection with the Financing. Mr. Hicks is entitled to receive, for no
additional consideration, a warrant to acquire additional shares of Class C
Common Stock (determined as provided in the Affiliate Stockholders Agreement) if
Hicks Muse or any of its affiliates otherwise acquires additional shares of
Common Stock. In connection with the Hicks Muse GulfStar Equity Investment, Mr.
Hicks received a warrant to purchase 3,231,203 shares of Class C Common Stock
(the "Third Warrant"). See "-- Warrants" and "-- Management and Affiliate Equity
Investments."
    
 
     Management Stockholders Agreement. Certain employees of Capstar
Broadcasting and its subsidiaries have entered into the Management Stockholders
Agreement (the "Management Stockholders Agreement") with Capstar Broadcasting
and Hicks Muse that provides, among other things, that in the event Capstar
Broadcasting proposes to register any shares of its Common Stock under the
Securities Act, whether or not for its own account, the stockholders that are
parties to the Management Stockholders Agreement will be entitled, with certain
exceptions, to include their shares of Common Stock in such registration. The
Management Stockholders Agreement also requires the parties thereto to vote
their shares in favor of the election to Capstar Broadcasting's Board of
Directors of such individuals as may be designated by Hicks Muse and its
affiliates.
 
     The Management Stockholders Agreement provides that, in connection with any
transfer of Capstar Broadcasting's securities held by Hicks Muse and its
affiliates (which would constitute a "sale" thereof within the meaning of the
Securities Act) representing more than 50% of the shares of Common Stock then
held by Hicks Muse and its affiliates, Hicks Muse and its affiliates have the
right to require the stockholders subject to the Management Stockholders
Agreement also to transfer a portion of their shares of Common Stock. If Hicks
Muse and its affiliates desire to effect a sale of more than 50% of the shares
of Common Stock then held by Hicks Muse and its affiliates, such stockholders
may "tag along" and sell a portion of their shares of Common Stock on the same
terms.
 
     Prior to the transfer of any securities subject to the Management
Stockholders Agreement by any stockholder other than an affiliate of Hicks Muse,
Hicks Muse has the right to acquire such securities on the same terms and
conditions as the proposed transferee. If at any time a stockholder subject to
the Management Stockholders Agreement is no longer an officer, director or
employee of Capstar Broadcasting or any of its subsidiaries or a change of
control (as defined in the Management Stockholders Agreement) of Capstar
Broadcasting occurs, Capstar Broadcasting has the option to purchase all or any
portion of Capstar Broadcasting's securities held by such stockholder.
 
     GulfStar Stockholders Agreement. Upon completion of the GulfStar
Transaction, the stockholders of GulfStar (other than R. Steven Hicks) (the
"GulfStar Stockholders") entered into the GulfStar Stockholders Agreement with
Capstar Broadcasting and Hicks Muse that provides, among other things, that the
GulfStar Stockholders may require Capstar Broadcasting, subject to certain
registration volume limitations, to effect up to three demand registrations of
their Common Stock under the Securities Act one year following the consummation
of a Qualified IPO (as defined in the GulfStar Stockholders Agreement). The
GulfStar Stockholders Agreement also provides that in the event Capstar
Broadcasting proposes to register any shares of its Common Stock under the
Securities Act, whether or not for its own account, the GulfStar Stockholders
will be entitled, with certain exceptions, to include their shares of Common
Stock in such registration.
 
     The GulfStar Stockholders Agreement also requires the GulfStar
Stockholders, subject to certain conditions, to vote their shares (i) in favor
of the election to Capstar Broadcasting's Board of Directors of such individuals
as
 
                                       112
<PAGE>   116
 
may be designated by Hicks Muse and its affiliates (including Capstar L.P.) and
(ii) on other matters as the holders of a majority of the voting power of the
outstanding shares of Common Stock vote on such matters.
 
     The GulfStar Stockholders Agreement provides that, in connection with any
transfer of Capstar Broadcasting's securities held by Hicks Muse and its
affiliates (which would constitute a "sale" thereof within the meaning of the
Securities Act) representing more than 50% of the shares of Common Stock then
held by Hicks Muse and its affiliates, Hicks Muse and its affiliates have the
right to require the GulfStar Stockholders to also transfer a portion of their
shares of Common Stock. If Hicks Muse and its affiliates desire to effect a sale
of more than 50% of the shares of Common Stock then held by Hicks Muse and its
affiliates, such stockholders may "tag along" and sell a portion of their shares
of Common Stock on the same terms.
 
     Prior to the transfer of any securities subject to the GulfStar
Stockholders Agreement by any stockholder other than an affiliate of Hicks Muse,
Hicks Muse has the right to acquire such securities on the same terms and
conditions as the proposed transferee. The GulfStar Stockholders Agreement
provides that (i) a GulfStar Stockholder shall retain the voting rights of any
securities (subject to such agreement) which he transfers, conveys, assigns or
hypothecates to an affiliate or any of his family members and (ii) a GulfStar
Stockholder may not transfer, convey, assign or hypothecate any of his
securities (subject to the GulfStar Stockholders Agreement) to an affiliate or
any family member of such GulfStar Stockholder unless such affiliate or family
member joins in the GulfStar Stockholders Agreement.
 
REGISTRATION RIGHTS AGREEMENT
 
     Frank D. Osborn is a party to a registration rights agreement with Capstar
Broadcasting which provides, among other things, that Mr. Osborn may require
Capstar Broadcasting to effect a demand registration of his Common Stock under
the Securities Act at any time within 30 days after the tenth anniversary of the
date of the registration rights agreement. Mr. Osborn's right to demand a
registration will terminate upon the first to occur of a qualified IPO or a
change of control (both as defined in the registration rights agreement). After
receipt of a demand for registration of Common Stock by Mr. Osborn pursuant to
the registration rights agreement, Capstar Broadcasting has the option to
purchase all of the shares of Common Stock, then held by Mr. Osborn for a 30-day
period, at appraised value (as defined in the registration rights agreement).
 
WARRANTS
 
     On October 16, 1996, the Company issued a warrant (the "Warrant") to R.
Steven Hicks, which has been assumed by Capstar Broadcasting. Pursuant to the
terms of the Warrant, Mr. Hicks is entitled to purchase 7,440,000 shares of
Class C Common Stock at any time or from time to time and, upon the fulfillment
of a certain triggering event, may purchase an additional 1,860,000 shares of
Class C Common Stock. The exercise price of the Warrant is equal to a per share
price of $1.00 as increased by an annual rate of interest equal to 8% per year
commencing as of October 16, 1996. The term "triggering event" means the date
upon which distributions equal to an internal rate of return of at least 30%,
calculated in accordance with generally accepted financial practice, on the
initial investment of Capstar L.P. of $90.0 million in the Company (which
investment was made on October 16, 1996) have been made to Hicks Muse and its
affiliates and its and their respective officers, directors and employees (and
members of their respective families (other than Mr. Hicks) and trusts for the
primary benefit of those family members). See "-- Management and Affiliate
Equity Investments." The Warrant will terminate on October 16, 2006. The Warrant
and the shares of Class C Common Stock issuable thereunder are subject to the
Affiliate Stockholders Agreement.
 
     Under the terms of the Affiliate Stockholders Agreement, the Company issued
a new warrant (the "Second Warrant") to Mr. Hicks upon completion of the Hicks
Muse Osborn Equity Investment, which has been assumed by Capstar Broadcasting.
Pursuant to the terms of the Second Warrant, Mr. Hicks is entitled to purchase
2,042,546 shares of Class C Common Stock at any time or from time to time and,
upon the fulfillment of the triggering event (which is based on Capstar L.P.'s
$34.8 million investment in the Company made on February 20, 1997), may purchase
an additional 510,636 shares of Class C Common Stock. See "-- Management and
Affiliate Equity Investments." The exercise price of the Second Warrant is equal
to a per share price of $1.10 per share as increased by an annual rate of
interest equal to 8.0% per year commencing as of February 20, 1997. The Second
Warrant will terminate ten years from the date of grant. The remaining terms of
the Second Warrant are substantially similar to the terms of the Warrant.
 
                                       113
<PAGE>   117
 
   
     Under the terms of the Affiliate Stockholders Agreement, Capstar
Broadcasting issued a new warrant (the "Third Warrant" and together with the
Warrant and the Second Warrant, the "Warrants") to Mr. Hicks upon completion of
the Hicks Muse GulfStar Equity Investment. Pursuant to the terms of the Third
Warrant, Mr. Hicks is entitled to purchase 987,970 shares of Class C Common
Stock at any time or from time to time and, upon the fulfillment of the
triggering event (which is based on Capstar L.P.'s $75.0 million investment in
Capstar Broadcasting), may purchase an additional 2,243,233 shares of Class C
Common Stock. See "-- Management and Affiliate Equity Investments." The exercise
price of the Third Warrant is equal to a per share price of $1.33 per share as
increased by an annual rate of interest equal to 8% per year commencing as of
the date of the consummation of the GulfStar Transaction. The Third Warrant will
terminate 10 years from the date of grant. The remaining terms of the Third
Warrant are substantially similar to the terms of the Warrant.
    
 
MANAGEMENT AND AFFILIATE EQUITY INVESTMENTS
 
   
     HM Fund III and its affiliates (through Capstar L.P.) have invested $233.9
million in the Common Stock, including $90.0 million for 90,000,000 shares of
Class C Common Stock in connection with the Commodore Acquisition, $34.8 million
for 31,634,527 shares of Class C Common Stock in connection with the Hicks Muse
Osborn Equity Investment, and $75.0 million for 56,390,977 shares of Class C
Common Stock in connection with the GulfStar Transaction (the "Hicks Muse
GulfStar Equity Investment"), and equity investments by Capstar BT Partners,
L.P. and Capstar Boston Partners, L.L.C. (each of which is an affiliate of HM
Fund III). HM Fund III and its affiliates have committed to invest up to an
additional $50.0 million in equity of Capstar Broadcasting and Capstar
Broadcasting has committed to issue additional equity to Capstar Broadcasting in
exchange therefor. In connection with the Osborn Acquisition, Capstar BT
Partners, L.P., an entity controlled by Hicks Muse, invested $20.0 million for
18,181,818 shares of Class B Common Stock and, in connection with the Hicks Muse
GulfStar Equity Investment and upon exercise of its preemptive rights under the
Affiliate Stockholders Agreement, Capstar BT Partners, L.P. invested an
additional $11.1 million for 8,377,443 shares of Class B Common Stock (the
"Capstar BT Equity Investment"). Capstar BT Partners, L.P. may exercise its
preemptive rights under the Affiliate Stockholders Agreement in connection with
HM Fund III's purchase of an additional $50.0 million of Common Stock pursuant
to its commitment to purchase such shares. Capstar Boston Partners, L.L.C., an
entity controlled by Hicks Muse, has invested $3.0 million for 2,727,272 shares
of Class A Common Stock.
    
 
   
     R. Steven Hicks, the President and Chief Executive Officer of the Company,
has invested $3.1 million for 3,100,000 shares of Class C Common Stock. James T.
Shea, Jr., the chief executive officer of the Northeast Region, has invested
$350,000 for 350,000 shares of Class A Common Stock. In connection with the
Osborn Acquisition, Frank D. Osborn, the former President and Chief Executive
Officer of Osborn contributed certain shares of common stock of Osborn to the
Company in exchange for 1,636,361 shares of common stock of the Company having a
deemed value of $1.8 million (which shares have been exchanged for an equal
number of shares of Class A Common Stock). David J. Benjamin, who will serve as
a Managing Director and Dex Allen, who serves as the president and chief
executive officer of the West Region, have each invested $400,000 for 363,636
shares of Class A Common Stock. Mary K. Quass, who will serve as the president
and chief executive officer of the Midwest Region upon consummation of the Quass
Acquisition, has invested $1.0 million for 909,091 shares of Class A Common
Stock. In connection with the Benchmark Acquisition, Joseph L. Mathias IV,
received 1,615,385 shares of Class A Common Stock having a deemed value of $2.0
million in consideration of part of his ownership interest in Benchmark. The
number of shares received by Mr. Mathias may change pending completion of
certain post-closing purchase price adjustments in connection with the Benchmark
Acquisition. Certain other members of Capstar Broadcasting's management have
invested approximately $1.1 million for 1,130,000 shares of Class A Common
Stock.
    
 
INDEBTEDNESS OF MANAGEMENT
 
     In connection with his employment, Dex Allen, the president and chief
executive officer of the West Region, purchased 363,636 shares of common stock
of the Company, which were subsequently exchanged for shares of Class A Common
Stock, in exchange for $200,000 in cash and a promissory note payable to the
Company in the principal amount of $200,000. The note is secured by the Class A
Common Stock purchased by Mr. Allen and
 
                                       114
<PAGE>   118
 
bears interest at a rate of 9% per annum with interest payable monthly and
principal payable at maturity. The note will mature and be payable on the first
to occur of (i) October 31, 1997 or (ii) consummation of the Commonwealth
Acquisition. Such shares are subject to the Management Stockholders Agreement.
See "-- Stockholders Agreements."
 
   
     David J. Benjamin, III who serves as a Managing Director, purchased 363,636
shares of common stock of the Company, which were subsequently exchanged for
shares of Class A Common Stock, in exchange for $3,636 in cash and a promissory
note payable to the Company in the principal amount of $400,000, which was
repaid in connection with the Community Pacific Acquisition. The note was
secured by the Class A Common Stock purchased by Mr. Benjamin and bore interest
at a rate of 9% per annum with principal and interest payments due at maturity.
Such shares are subject to the Management Stockholders Agreement. See
"-- Stockholders Agreements."
    
 
     Mary K. Quass, who will serve as the president and chief executive officer
of the Midwest Region upon consummation of the Quass Acquisition, purchased
909,091 shares of common stock of the Company, which were subsequently exchanged
for shares of Class A Common Stock, in exchange for cash in the amount of $9,091
and a promissory note payable to the Company in the principal amount of
$990,909. The note is secured by the Class A Common Stock purchased by Ms. Quass
and bears interest at a rate of 9% per annum with principal and interest
payments due at maturity. The note will mature and be payable on the first to
occur of (i) April 30, 1998 or (ii) consummation of the Quass Acquisition.
Capstar Broadcasting will have the right to repurchase Ms. Quass' shares of
Class A Common Stock (by forgiveness of the note) if (i) the Quass Acquisition
is not closed by April 30, 1998 or (ii) the acquisition agreement therefor is
terminated. Such shares are subject to the Management Stockholders Agreement.
See "-- Stockholders Agreements."
 
     Each of Eric C. Neuman, Paul D. Stone, and John D. Cullen, who are members
of management of GulfStar, acquired shares of common stock of GulfStar in
exchange for non-recourse promissory notes payable and recourse promissory notes
payable to GulfStar in aggregate principal amounts of approximately $114,000,
$428,000, and $856,000, respectively. The notes were secured by the common stock
of GulfStar purchased by such persons, and upon completion of the GulfStar
Merger, will be secured by the Common Stock issued in exchange therefor. The
note of Eric C. Neuman bears interest at a rate of 9% per annum and the notes of
Paul D. Stone and John D. Cullen bear interest at 7.6% per annum, each with
principal and interest payments payable annually in arrears. Each of the notes
matures 10 years after the date of the note.
 
   
     R. Gerald Turner, a director of Capstar Broadcasting, intends to acquire
75,188 shares of Class A Common Stock in exchange for a non-recourse promissory
note payable to Capstar Broadcasting in the principal amount of $75,000 and a
recourse note payable to Capstar Broadcasting in the principal amount of
$25,000. The notes, which will mature on the fifth anniversary thereof, will be
secured by the shares of Class A Common Stock purchased by Mr. Turner and bear
interest at a rate of 8.25% per annum with quarterly interest payments and
principal payable at maturity. Such shares will be subject to the Management
Stockholders Agreement. See "-- Stockholders Agreements."
    
 
GULFSTAR TRANSACTIONS
 
     On April 16, 1996, GulfStar acquired all of the outstanding capital stock
of Sonance Communications, Inc. ("Sonance") in exchange for 542 shares of
GulfStar Class C Stock, 1,626 shares of GulfStar Class A Stock and approximately
$619,000 of cash. Total consideration for the acquisition, including acquisition
costs, was approximately $8,692,000, including assumed liabilities of
$7,627,000. Sonance's controlling stockholder is William R. Hicks, brother of
Thomas O. Hicks and R. Steven Hicks. Thomas O. Hicks was the majority
stockholder of GulfStar and Sonance. The primary assets of Sonance include
stations KKAM-AM, KFMX-FM, KIIZ-FM, KLTX-FM, WTAW-AM and KTSR-FM.
 
     In 1996, GulfStar recorded a charge of approximately $771,000 in connection
with the write-off of a receivable from Sonance Midland, Inc. ("Sonance
Midland"). Before its sale to an unrelated third party, Sonance Midland was
owned by Thomas O. Hicks and William R. Hicks, brother of Thomas O. Hicks and R.
Steven Hicks. Sonance Midland owed GulfStar $771,000 in connection with advances
for working capital. During 1996,
 
                                       115
<PAGE>   119
 
Sonance Midland was sold by William R. Hicks to a unrelated third party.
Concurrently with the sale, GulfStar wrote-off the receivable from Sonance
Midland.
 
   
     Capstar Broadcasting has agreed to acquire an aggregate of 1,187,947 shares
of Class A Common Stock from William R. Hicks and Ben D. Downs for an aggregate
purchase price of $765,000 payable in cash. In connection therewith, Capstar
Broadcasting has agreed to sell (the "GulfStar -- Bryan Disposition") all of the
outstanding capital stock of BBOC, an indirect wholly-owned subsidiary of
Capstar Broadcasting that was acquired in the GulfStar Transaction, to William
R. Hicks and Ben D. Downs in exchange for cash proceeds in the amount of
$580,000. BBOC owns and operates radio stations WTAW-FM, KTSR-FM and KAGG-FM in
Bryan, Texas. FCC approval is pending. The Company anticipates that the
GulfStar -- Bryan Disposition will be completed in October 1997, and,
accordingly, Common Stock of Capstar Broadcasting (received by William R. Hicks
and Ben D. Downs in connection with the GulfStar Merger) will be exchanged for
the capital stock of BBOC.
    
 
                                       116
<PAGE>   120
 
                          DESCRIPTION OF CAPITAL STOCK
 
THE COMPANY
 
   
     The Company's authorized capital stock consists of (i) 300,000,000 shares
of Class A common stock, par value $.01 per share, of which 279,632,180 shares
were issued and outstanding upon completion of the Completed Transactions, (ii)
50,000,000 shares of Class B common stock, par value $.01 per share, none of
which were issued and outstanding upon completion of the Completed Transactions,
and (iii) 10,000,000 shares of preferred stock, par value $.01 per share, of
which 1,000,000 shares were issued and outstanding as Senior Exchangeable
Preferred Stock upon completion of the Completed Transactions. Capstar
Broadcasting owns all of the Company's outstanding Common Stock.
    
 
  Preferred Stock
 
     The Company is authorized to issue 10,000,000 shares of preferred stock.
The Board of Directors of the Company, in its sole discretion, may designate and
issue one or more series of preferred stock from the authorized and unissued
shares of preferred stock. Subject to limitations imposed by law or the
Company's Certificate of Incorporation, the Board of Directors of the Company is
empowered to determine the designation of and the number of shares constituting
a series of preferred stock, the dividend rate for the series, the terms and
conditions of any voting and conversion rights for the series, the amounts
payable on the series upon redemption or upon the liquidation, dissolution or
winding-up of the Company, the provisions of any sinking fund for the redemption
or purchase of shares of any series, and the preferences and relative rights
among the series of preferred stock. Such rights, preferences, privileges and
limitations could adversely effect the rights of holders of common stock. The
Company's outstanding preferred stock consists solely of the Senior Exchangeable
Preferred Stock.
 
     The Company will offer to exchange another series of senior exchangeable
preferred stock ("New Senior Exchangeable Preferred Stock") for the outstanding
shares of Senior Exchangeable Preferred Stock. The terms of the New Senior
Exchangeable Preferred Stock will be identical in all material respects to the
Senior Exchangeable Preferred Stock, except that the New Senior Exchangeable
Preferred Stock will have been registered under the Securities Act and,
therefore, will not bear legends restricting its transfer. The Senior
Exchangeable Preferred Stock and the New Senior Exchangeable Preferred Stock are
collectively referred to herein as the "Senior Exchangeable Preferred Stock."
The following description of the Senior Exchangeable Preferred Stock does not
purport to be complete and is qualified in its entirety by the terms of the
Certificate of Designation therefor, copies of which are available from the
Company upon request.
 
     Ranking. The Senior Exchangeable Preferred Stock, with respect to dividend
rights and rights on liquidation, winding-up and dissolution, ranks (a) senior
to all classes of common stock of the Company and to each other series of
preferred stock established after the date of the consummation of the Preferred
Stock Offering (the "Preferred Stock Issuance Date") by the Board of Directors
of the Company the terms of which expressly provide that such class or series
will rank junior to the Senior Exchangeable Preferred Stock (the "Junior
Stock"), subject to certain conditions, (b) on a parity with each other class of
Preferred Stock established after the Preferred Stock Issuance Date by the Board
of Directors of the Company the terms of which expressly provide that such class
or series will rank on a parity with the Senior Exchangeable Preferred Stock
(the "Parity Stock") and (c) subject to certain conditions, junior to each class
of Preferred Stock established after the Preferred Stock Issuance Date by the
Board of Directors of the Company the terms of which expressly provide that such
class will rank senior to the Senior Exchangeable Preferred Stock ("Senior
Stock").
 
     Dividends. Holders of the Senior Exchangeable Preferred Stock are entitled
to receive, when, as and if declared by the Board of Directors of the Company,
out of funds legally available therefor, cash dividends on each share of Senior
Exchangeable Preferred Stock at a rate per annum equal to 12% of the then
effective liquidation preference per share of the Senior Exchangeable Preferred
Stock, payable semi-annually. The Company, at its option, may pay dividends on
any dividend payment date occurring on or before July 1, 2002 either in cash or
in additional shares of the Senior Exchangeable Preferred Stock. If any dividend
payable on any dividend payment date on or before July 1, 2002 is not declared
or paid in full in cash on such dividend payment
 
                                       117
<PAGE>   121
 
date, the amount payable as dividends on such dividend payment date that is not
paid in cash on such dividend payment date shall be paid in additional shares of
the Senior Exchangeable Preferred Stock on such dividend payment date and will
be deemed paid in full and will not accumulate. After July 1, 2002, dividends
may be paid only in cash out of funds legally available therefor. No full
dividends may be declared or paid or funds set apart for the payment of
dividends on any Parity Stock for any period unless full cumulative dividends
shall have been or contemporaneously are declared and paid (or are deemed
declared and paid) in full or declared and, if payable in cash, a sum in cash
sufficient for such payment is set apart for such payment on the Senior
Exchangeable Preferred Stock. If full dividends are not so paid, the Senior
Exchangeable Preferred Stock will share dividends pro rata with the Parity
Stock. No dividends may be paid or set apart for such payment on Junior Stock
(except dividends on Junior Stock payable in additional shares of Junior Stock)
and no Junior Stock or Parity Stock may be repurchased, redeemed or otherwise
retired nor may funds be set apart for payment with respect thereto, if full
cumulative dividends have not been paid in full (or deemed paid) on the Senior
Exchangeable Preferred Stock. So long as any shares of the Senior Exchangeable
Preferred Stock are outstanding, the Company shall not make any payment on
account of, or set apart for payment money for a sinking or other similar fund
for, the purchase, redemption or other retirement of, any of the Parity Stock or
Junior Stock or any warrants, rights, calls or options exercisable for or
convertible into any of the Parity Stock or Junior Stock, and shall not permit
any corporation or other entity directly or indirectly controlled by the Company
to purchase or redeem any of the Parity Stock or Junior Stock or any such
warrants, rights, calls or options unless full cumulative dividends determined
in accordance with the foregoing on the Senior Exchangeable Preferred Stock have
been paid (or are deemed paid) in full.
 
     Liquidation Preference. Upon any voluntary or involuntary liquidation,
dissolution or winding up of the Company, holders of Senior Exchangeable
Preferred Stock are entitled to be paid, out of the assets of the Company
available for distribution to stockholders, the liquidation preference per share
of Senior Exchangeable Preferred Stock, which initially is $100.00 per share,
plus, without duplication, an amount in cash equal to all accumulated and unpaid
dividends thereon to the date fixed for liquidation, dissolution or winding-up
(including an amount equal to a prorated dividend for the period from the last
dividend payment date to the date fixed for liquidation, dissolution or
winding-up), before any distribution is made on any Junior Stock, including,
without limitation, common stock of the Company. If, upon any voluntary or
involuntary liquidation, dissolution or winding-up of the Company, the amounts
payable with respect to the Senior Exchangeable Preferred Stock and all other
Parity Stock are not paid in full, the holders of the Senior Exchangeable
Preferred Stock and the Parity Stock will share equally and ratably in any
distribution of assets of the Company in proportion to the full liquidation
preference to which each is entitled until such preferences are paid in full,
and then in proportion to their respective amounts of accumulated but unpaid
dividends. After payment of the full amount of the liquidation preference and
accumulated and unpaid dividends to which they are entitled, the holders of
shares of Senior Exchangeable Preferred Stock will not be entitled to any
further participation in any distribution of assets of the Company. The
Certificate of Designation for the Senior Exchangeable Preferred Stock does not
contain any provision requiring funds to be set aside to protect the liquidation
preference of the Senior Exchangeable Preferred Stock, although such liquidation
preference will be substantially in excess of the par value of such shares of
Senior Exchangeable Preferred Stock.
 
                                       118
<PAGE>   122
 
     Optional Redemption. The Senior Exchangeable Preferred Stock may be
redeemed (subject to contractual and other restrictions with respect thereto and
to the legal availability of funds therefor) at any time on or after July 1,
2002, in whole or in part, at the option of the Company, at the redemption
prices (expressed in percentages of the liquidation preference thereof) set
forth below, plus, without duplication, an amount in cash equal to all
accumulated and unpaid dividends to the redemption date (including an amount in
cash equal to a prorated dividend for the period from the dividend payment date
immediately prior to the redemption date to the redemption date), if redeemed
during the 12-month period beginning July 1 of each of the years set forth
below:
 
<TABLE>
<CAPTION>

YEAR                                                          PERCENTAGE
- ----                                                          ----------
<S>                                                           <C>
2002........................................................   106.000%
2003........................................................   104.800%
2004........................................................   103.600%
2005........................................................   102.400%
2006........................................................   101.200%
2007 and thereafter.........................................   100.000%
</TABLE>
 
     In addition, prior to July 1, 2001, the Company may, at its option, use the
net cash proceeds of one or more public equity offerings or major asset sales
(each as defined in the Certificate of Designation) to redeem the Senior
Exchangeable Preferred Stock, in part, at a redemption price of 112.00% of the
liquidation preference thereof; provided, however, that after any such
redemption, there is outstanding at least $75.0 million in aggregate liquidation
preference of Senior Exchangeable Preferred Stock. Any such redemption will be
required to occur on or prior to one year after the receipt by the Company of
the proceeds of each public equity offering or major asset sale.
 
     Mandatory Redemption. The Senior Exchangeable Preferred Stock is subject to
mandatory redemption (subject to the legal availability of funds therefor) in
whole on July 1, 2009 at a price equal to 100% of the liquidation preference
thereof, plus, without duplication, all accrued and unpaid dividends to the date
of redemption.
 
     Exchange. The Company may, at its option, subject to certain conditions, on
any scheduled dividend payment date occurring on or after the Preferred Stock
Issuance Date, exchange the Senior Exchangeable Preferred Stock, in whole but
not in part, for the Exchange Debentures. Holders of the Senior Exchangeable
Preferred Stock will be entitled to receive $1.00 principal amount of Exchange
Debentures for each $1.00 in liquidation preference of Senior Exchangeable
Preferred Stock. See "Description of Other Indebtedness -- Exchange Debentures."
 
   
     Voting Rights. Holders of Senior Exchangeable Preferred Stock, except as
otherwise required under Delaware law or as set forth below, will not be
entitled or permitted to vote on any matter required or permitted to be voted
upon by the sole common stockholder of the Company.
    
 
     The Certificate of Designation provides that if (i) after July 1, 2002,
cash dividends on the Senior Exchangeable Preferred Stock are in arrears and
unpaid for three or more semi-annual dividend periods (whether or not
consecutive); (ii) the Company fails to redeem the Senior Exchangeable Preferred
Stock on July 1, 2009 or fails to otherwise discharge any redemption obligation
with respect to the Senior Exchangeable Preferred Stock; (iii) the Company fails
to make a change of control offer if such offer is required by the provisions of
the Certificate of Designation or fails to purchase shares of Senior
Exchangeable Preferred Stock from holders who elect to have such shares
purchased pursuant to the change of control offer (unless, in either case, the
Company has decided to effect a change of control redemption in lieu of such
change of control offer as set forth in the Certificate of Designation); (iv)
the Company fails to make an offer to purchase when it is obligated to do so;
(v) a breach or violation of any of the provisions described under the caption
"-- Certain Covenants" occurs and the breach or violation continues for a period
of 30 days or more after the Company receives notice thereof specifying the
default from the holders of at least 25% of the shares of Senior Exchangeable
Preferred Stock then outstanding; or (vi) the Company fails to pay at the final
stated maturity (giving effect to any extensions thereof) the principal amount
of any indebtedness of the Company or any Subsidiary of the Company, or the
final stated maturity of any such indebtedness is accelerated, if the aggregate
principal amount of such indebtedness, together
 
                                       119
<PAGE>   123
 
with the aggregate principal amount of any other such indebtedness in default
for failure to pay principal at the final stated maturity (giving effect to any
extensions thereof) or which has been accelerated, aggregates $10,000,000 or
more at any time, in each case, after a 10-day period during which such default
shall not have been cured or such acceleration rescinded, then the number of
directors constituting the board of directors will be adjusted to permit the
holders of a majority of the then outstanding shares of Senior Exchangeable
Preferred Stock, voting separately and as a class (together with the holders of
any Parity Stock having similar voting rights), to elect the lesser of two
directors and that number of directors constituting at least 25% of the members
of the Board of Directors of the Company. Such voting rights will continue until
such time as, in the case of a dividend default, all dividends in arrears on the
Senior Exchangeable Preferred Stock are paid in full in cash and, in all other
cases, any failure, breach or default giving rise to such voting rights is
remedied or waived by the holders of at least a majority of the shares of Senior
Exchangeable Preferred Stock then outstanding, at which time the term of any
directors elected pursuant to the provisions of this paragraph shall terminate.
Such voting rights shall be the holders' exclusive remedy at law or in equity.
 
     Change of Control. The Certificate of Designation provides that, upon the
occurrence of a change of control (as defined in the Certificate of
Designation), each holder has the right to require the Company to repurchase all
or a portion of such holder's Senior Exchangeable Preferred Stock in cash at a
purchase price equal to 101% of the liquidation preference thereof, plus,
without duplication, an amount in cash equal to all accumulated and unpaid
dividends per share to the date of repurchase.
 
     In addition, the Certificate of Designation provides that, prior to July 1,
2002, upon the occurrence of a change of control, the Company has the option to
redeem the Senior Exchangeable Preferred Stock in whole but not in part (a
"Change of Control Redemption") at a redemption price equal to 100% of the
liquidation preference thereof, plus the applicable premium (as defined in the
Certificate of Designation).
 
     Certain Covenants. The Certificate of Designation contains restrictive
provisions that, among other things, limit the ability of the Company and its
subsidiaries to incur additional indebtedness, pay dividends or make certain
other restricted payments, or merge or consolidate with or sell all or
substantially all of their assets to any other person.
 
CAPSTAR BROADCASTING
 
   
     Capstar Broadcasting's authorized capital stock consists of (i) 75,000,000
shares of Class A Common Stock, of which 26,337,243 shares were issued and
outstanding upon completion of the Completed Transactions, (ii) 50,000,000
shares of Class B Common Stock of which 48,179,897 shares were issued and
outstanding upon completion of the Completed Transactions, and (iii) 300,000,000
shares of Class C Common Stock, of which 228,123,470 shares were issued and
outstanding upon completion of the Completed Transactions, and (iv) 50,000,000
shares of Preferred Stock, $.01 par value per share ("Preferred Stock"), none of
which were issued and outstanding upon completion of the Completed Transactions.
    
 
  Common Stock
 
     The rights of holders of the Common Stock are identical in all respects,
except for voting rights. All the outstanding shares of Class A Common Stock,
Class B Common Stock and Class C Common Stock (collectively, the "Common Stock")
are validly issued, fully paid and nonassessable.
 
     Dividends. Subject to the right of the holders of any class of Preferred
Stock, holders of shares of Common Stock are entitled to receive such dividends
as may be declared by Capstar Broadcasting's Board of Directors out of funds
legally available for such purpose. No dividend may be declared or paid in cash
or property on any share of any class of Common Stock unless simultaneously the
same dividend is declared or paid on each share of the other class of Common
Stock, provided that, in the event of stock dividends, holders of a specific
class of Common Stock shall be entitled to receive only additional shares of
such class.
 
     Voting Rights. The Class A Common Stock and the Class C Common Stock vote
together as a single class on all matters submitted to a vote of stockholders,
with each share of Class A Common Stock entitled to one vote and each share of
Class C Common Stock entitled to ten votes, except (i) after completion of an
IPO (as defined
 
                                       120
<PAGE>   124
 
in Capstar Broadcasting's Certificate of Incorporation) that the holders of
Class A Common Stock, voting as a separate class, are entitled initially to
elect two members of the Board of Directors of Capstar Broadcasting; (ii) with
respect to any proposed "going private" transaction (as defined in Rule 13e-3
under the Securities Exchange Act of 1934 (the "Exchange Act")) with Hicks Muse
or any of its affiliates after the completion of an IPO (a "Rule 13e-3
Transaction"), each share of Class A Common Stock and Class C Common Stock shall
be entitled to one vote; and (iii) as otherwise required by law. The Class B
Common Stock has no voting rights except as otherwise required by law.
 
     After the completion of an IPO, the holders of Class A Common Stock, voting
as a separate class, will be entitled to elect two persons to Capstar
Broadcasting's Board of Directors, each of whom must be an "independent
director." For this purpose, an "independent director" means a person who is not
an officer or employee of Capstar Broadcasting or its subsidiaries, and who does
not have a relationship which, in the opinion of the Board of Directors of
Capstar Broadcasting, would interfere with the exercise of independent judgment
in carrying out the responsibilities of a director. In addition, after the
completion of an IPO, the holders of Class A Common Stock and Class C Common
Stock, voting as a single class, are entitled to elect the remainder of the
Board of Directors, which will be divided into three classes of directors with
staggered three-year terms. Notwithstanding the foregoing, upon the earlier to
occur of (i) the date on which Hicks Muse and its affiliates ceases to own
beneficially more than 50% of the number of shares of Class C Common Stock owned
by them upon completion of an IPO subject to appropriate adjustment in respect
of any subdivisions or combinations affecting Class C Common Stock and (ii) the
third anniversary date of the completion of an IPO, the holders of Class A
Common Stock and Class C Common Stock shall vote together as a single class upon
the election of all directors. Holders of Common Stock are not entitled to
cumulate votes in the election of directors.
 
     Under Delaware law, the affirmative vote of the holders of a majority of
the outstanding shares of any class of Common Stock is required to approve any
amendment to the certificate of incorporation of Capstar Broadcasting that would
increase or decrease the aggregate number of authorized shares of such class,
increase or decrease the par value of the shares of such class, or modify or
change the powers, preferences or special rights of the shares of any class so
as to affect such class adversely.
 
     Liquidation Rights. Upon liquidation, dissolution or winding-up of Capstar
Broadcasting, the holders of the Common Stock are entitled to ratably share in
all assets available for distribution after payment in full of creditors and
holders of the Preferred Stock, if any.
 
     Conversion of Class B Common Stock. The shares of Class B Common Stock are
convertible, in whole or in part, at the option of the holder or holders thereof
at any time into a like number of shares of Class A Common Stock, subject to
certain conditions. Upon the sale or other transfer of any share or shares of
Class B Common Stock to any person (subject to certain exceptions) other than
Hicks Muse and its affiliates, each share so sold or transferred shall
automatically be converted into one share of Class A Common Stock, subject to
certain conditions.
 
     Conversion of Class C Common Stock. The shares of Class C Common Stock are
convertible, in whole or in part, at the option of the holder or holders thereof
at any time into a like number of shares of Class A Common Stock subject to
certain conditions. Upon the sale or other transfer of any share or shares of
Class C Common Stock to any person other than Hicks Muse or its affiliates, each
share so sold or transferred shall automatically be converted into one share of
Class A Common Stock.
 
     Preemptive Rights. The holders of Common Stock are not entitled to
preemptive or similar rights.
 
  Preferred Stock
 
     Capstar Broadcasting is authorized to issue 50,000,000 shares of Preferred
Stock. The Board of Directors of Capstar Broadcasting, in its sole discretion,
may designate and issue one or more series of Preferred Stock from the
authorized and unissued shares of Preferred Stock. Subject to limitations
imposed by law or Capstar Broadcasting's Certificate of Incorporation, the Board
of Directors of Capstar Broadcasting is empowered to determine the designation
of and the number of shares constituting a series of Preferred Stock. The
dividend rate for the series, the terms and conditions of any voting and
conversion rights for the series, the amounts payable on
 
                                       121
<PAGE>   125
 
the series upon redemption or upon the liquidation, dissolution or winding-up of
Capstar Broadcasting, the provisions of any sinking fund for the redemption or
purchase of shares of any series, and the preferences and relative rights among
the series of Preferred Stock. Such rights, preferences, privileges and
limitations could adversely effect the rights of holders of Common Stock.
 
FOREIGN OWNERSHIP
 
     The Certificates of Incorporation of the Company and Capstar Broadcasting
restrict the ownership, voting and transfer of each entity's capital stock,
including the such entity's common stock, in accordance with the Communications
Act and the rules of the FCC, which prohibit ownership of more than 25% of such
entity's outstanding capital stock (or more than 25% of the voting rights it
represents) by or for the account of Aliens or corporations otherwise subject to
domination or control by Aliens. The Certificates of Incorporation of the
Company and Capstar Broadcasting authorize each entity's respective Board of
Directors to adopt such provisions as it deems necessary to enforce these
prohibitions, including the inclusion of a legend regarding restrictions on
foreign ownership of such stock on the certificates representing the common
stock. In addition, the Certificates of Incorporation of each of the Company and
Capstar Broadcasting provides that shares of capital stock determined by such
entity's Board of Directors to be owned beneficially by an Alien or an entity
directly or indirectly owned by Aliens in whole or in part shall always be
subject to redemption by action of the such Board of Directors to the extent
necessary, in the judgment of such Board of Directors, to comply with the Alien
ownership restrictions of the Communications Act and the FCC rules and
regulations.
 
SECTION 203 OF THE DELAWARE GENERAL CORPORATION LAW
 
     Generally, Section 203 of the General Corporation Law of the State of
Delaware prohibits a publicly held Delaware corporation from engaging in a
"business combination" with an "interested stockholder" for a period of three
years after the date of the transaction in which the person became an interested
stockholder, unless one of the following events occurs: (i) prior to the date of
the business combination, the transaction is approved by the board of directors
of the corporation; (ii) upon consummation of the transaction which resulted in
the stockholder becoming an interested stockholder, the interested stockholder
owns at least 85% of the outstanding voting stock; or (iii) on or after such
date the business combination is approved by the board and by the affirmative
vote of at least two-thirds of the outstanding voting stock which is not owned
by the interested stockholder. A "business combination" includes mergers, asset
sales and other transactions resulting in a financial benefit to the
stockholder. An "interested stockholder" is a person who, together with
affiliates and associates, owns (or within three years, did own) 15% or more of
the corporation's voting stock.
 
                                       122
<PAGE>   126
 
                       DESCRIPTION OF OTHER INDEBTEDNESS
 
EXISTING CAPSTAR RADIO NOTES
 
     The following summary of certain terms of the Existing Capstar Radio Notes
and the Existing Capstar Radio Indenture does not purport to be complete and is
qualified in its entirety by reference to the Trust Indenture Act, and to the
full text of the Existing Capstar Radio Indenture, copies of which are available
from the Company upon request.
 
     The Existing Capstar Radio Notes were issued pursuant to the Existing
Capstar Radio Indenture among Capstar Radio, the guarantors named therein and
IBJ Schroder Bank & Trust Company, as Trustee. The Existing Capstar Radio Notes
mature on May 1, 2003, are limited in aggregate principal amount to $76,808,000
and bear cash interest at a rate of 7 1/2% per annum from the date of original
issuance until May 1, 1998, and at a rate of 13 1/4% per annum from and
including May 1, 1998 until maturity. Interest is payable semi-annually in
arrears on May 1 and November 1.
 
     The Existing Capstar Radio Notes are general unsecured obligations of
Capstar Radio subordinated in right of payment to all senior indebtedness (as
defined in the Existing Capstar Radio Indenture) and senior in rights of payment
to any current or future indebtedness of Capstar Radio which, by its terms, is
subordinated to the Existing Capstar Radio Notes. The Existing Capstar Radio
Notes are unconditionally guaranteed, on a senior subordinated basis, as to
payment of principal, premium, if any, and interest, jointly and severally, by
the guarantors named in the Existing Capstar Radio Indenture.
 
     The Existing Capstar Radio Notes are redeemable at the option of Capstar
Radio, in whole or in part, at any time on or after (i) May 1, 1999 at 107.5% of
their principal amount, (ii) May 1, 2000, at 105.0% of their principal amount,
(iii) May 1, 2001, at 102.5% of their principal amount and (iv) May 1, 2002 and
thereafter, at 100.0% of their principal amount, together, in each case, with
accrued and unpaid interest to the redemption date. Notwithstanding the
foregoing, Capstar Radio may redeem in the aggregate up to one-third of the
original principal amount of the Existing Capstar Radio Notes at any time and
from time to time prior to May 1, 1998 at a redemption price equal to 108% of
the Accreted Value of the Existing Capstar Radio Notes thereof plus accrued
interest to the redemption date out of the net proceeds of one or more public
equity offerings (as defined in the Existing Capstar Radio Indenture), provided,
that at least $50 million in aggregate principal amount of Existing Capstar
Radio Notes remains outstanding immediately after the occurrence of any such
redemption and that any such redemption occurs within 120 days following the
closing of any such public equity offering.
 
     Limitation on Additional Indebtedness. Under the Existing Capstar Radio
Indenture, Capstar Radio will not, and will not permit any restricted subsidiary
of Capstar Radio to, directly or indirectly, incur any indebtedness (including
acquired indebtedness as such term is defined in the Existing Capstar Radio
Indenture) unless (i) after giving effect to the incurrence of such indebtedness
and the receipt and application of the proceeds thereof, the ratio of Capstar
Radio's total indebtedness to Capstar Radio's EBITDA (as defined in the Existing
Capstar Radio Indenture and as determined on a pro forma basis for the last four
fiscal quarters of Capstar Radio for which financial statements are available at
the date of determination) is less than 6.75 to 1 if the indebtedness is
incurred prior to May 1, 1998 and 6.25 to 1 if the indebtedness is incurred
thereafter and (ii) no default or event of default (as such terms are defined in
the Existing Capstar Radio Indenture) shall have occurred and be continuing at
the time of or immediately after giving effect to the incurrence of such
indebtedness.
 
     Limitation on Restricted Payments. Subject to certain exceptions set forth
in the Existing Capstar Radio Indenture, Capstar Radio will not make, and will
not permit any of its restricted subsidiaries to, directly or indirectly, make,
any restricted payment (as defined in the Existing Capstar Radio Indenture),
unless: (i) no default or event of default shall have occurred and be continuing
at the time of or immediately after giving effect to such restricted payment;
(ii) immediately after giving pro forma effect to such restricted payment,
Capstar Radio could incur $1.00 of additional indebtedness (other than permitted
indebtedness) in compliance with the covenant described above under "Limitation
on Additional Indebtedness"; and (iii) immediately after giving effect to such
restricted payment, the aggregate of all restricted payments declared or made
after the issue date of the Existing Capstar Radio Notes does not exceed the sum
of (a) 50% of Capstar Radio's cumulative consolidated net income (or in the
event such consolidated net income shall be a deficit, minus 100% of such
deficit) after the
 
                                       123
<PAGE>   127
 
issue date, plus (b) 100% of the aggregate net proceeds and the fair market
value of securities or other property received by Capstar Radio from the issue
or sale, after the issue date, of capital stock of Capstar Radio (other than
disqualified capital stock as such term is defined in the Existing Capstar Radio
Indenture or capital stock of Capstar Radio issued to any subsidiary of Capstar
Radio) or any indebtedness or other securities of Capstar Radio convertible into
or exercisable or exchangeable for capital stock (other than disqualified
capital stock) of Capstar Radio which has been so converted or exercised or
exchanged, as the case may be.
 
     Change of Control. Under the Existing Capstar Radio Indenture, in the event
of a change of control (as defined therein) of Capstar Radio, Capstar Radio will
be required to make an offer to purchase the outstanding Existing Capstar Radio
Notes at a purchase price equal to 101% of their accreted value (as defined in
the Existing Capstar Radio Indenture), plus any accrued and unpaid interest, if
any, to the date of repurchase.
 
     Other Restrictive Covenants. The Existing Capstar Radio Indenture contains
certain other restrictive covenants that, among other things, impose limitations
(subject to certain exceptions) on Capstar Radio with respect to (i) the
issuance of preferred stock by any of Capstar Radio's subsidiaries, (ii) the
sale, pledge, hypothecation or other transfer of any capital stock of a
subsidiary of Capstar Radio, (iii) the issuance of any capital stock of Capstar
Radio's subsidiaries other than to Capstar Radio or a wholly-owned subsidiary,
(iv) sales of assets by Capstar Radio and its subsidiaries, (v) transactions
with stockholders and affiliates, (vi) the existence of liens on the assets of
Capstar Radio or its subsidiaries, (vii) investments by Capstar Radio and its
subsidiaries, (viii) the creation or acquisition of subsidiaries, (ix) the
incurrence of indebtedness senior to the Existing Capstar Radio Notes and
subordinate to other indebtedness of Capstar Radio, (x) the guarantee of
indebtedness, (xi) the merger or sale of all or substantially all the assets of
Capstar Radio and (xii) limitations on assets swaps.
 
     Events of Default. Under the Existing Capstar Radio Indenture, each of the
following events constitutes an "Event of Default": (i) a default in the payment
of any principal of, or premium, if any, on the Existing Capstar Radio Notes
when the same becomes due and payable; (ii) a default in the payment of any
interest on any Existing Capstar Radio Note when the same becomes due and
payable and the default continues for a period of 30 days; (iii) Capstar Radio
or any guarantor defaults in the observance or performance of any covenant in
the Existing Capstar Radio Notes or Existing Capstar Radio Indenture for 60 days
after written notice from the trustee or the holders of not less than 25% in the
aggregate principal amount of the Existing Capstar Radio Notes then outstanding;
(iv) Capstar Radio or any guarantor fails to pay when due principal, interest or
premium aggregating $1,000,000 or more with respect to any indebtedness of
Capstar Radio or any restricted subsidiary thereof, or the acceleration of any
such indebtedness aggregating $1,000,000 or more which default is not cured,
waived or postponed pursuant to an agreement with the holders of such
indebtedness within 60 days after written notice; (v) a court of competent
jurisdiction enters a final and unappealable judgment or judgments for the
payment of money in excess of $1,000,000 against Capstar Radio or any restricted
subsidiary thereof and such judgment remains undischarged and unbonded, for a
period of 60 consecutive days during which a stay of enforcement of such
judgment is not in effect by reason of appeal or otherwise; and (vi) certain
events of bankruptcy, insolvency, or reorganization affecting Capstar Radio or
any of its restricted subsidiaries.
 
     Upon the happening of any Event of Default specified in the Existing
Capstar Radio Indenture, the trustee may, and upon the request of holders of at
least 25% in principal amount of the Existing Capstar Radio Notes, shall, or the
holders of at least 25% in principal amount of outstanding Existing Capstar
Radio Notes may, declare the principal of and accrued but unpaid interest, if
any, on all of such Existing Capstar Radio Notes to be due and payable.
 
NEW CAPSTAR RADIO NOTES
 
     The New Capstar Radio Notes were issued under an Indenture dated as of June
17, 1997 (the "New Capstar Radio Indenture"), between Capstar Radio and U.S.
Trust Company of Texas, N.A., as trustee (the "Capstar Radio Trustee"). Capstar
Radio will offer (the "Capstar Radio Exchange Offer") to exchange new notes
("New Capstar Radio Exchange Notes") for the New Capstar Radio Notes. The terms
of the New Capstar Radio Exchange Notes are identical in all material respects
to the New Capstar Radio Notes, except that the New Capstar Radio Exchange Notes
will have been registered under the Securities Act and, therefore, will not bear
legends restricting their transfer. Upon the issuance of the New Capstar
Exchange Notes, the New Capstar Radio
 
                                       124
<PAGE>   128
 
Indenture will be subject to and governed by the Trust Indenture Act. The New
Capstar Radio Notes and the New Capstar Radio Exchange Notes are collectively
referred to herein as the "New Capstar Radio Notes." The following summary of
certain provisions of the New Capstar Radio Indenture and the New Capstar Radio
Notes does not purport to be complete, is subject to, and is qualified in its
entirety by reference to, the provisions of the New Capstar Radio Indenture and
the New Capstar Radio Notes and assumes that the Capstar Radio Exchange Offer
has been completed.
 
     The New Capstar Radio Notes are general unsecured obligations of Capstar
Radio subordinated in right of payment to all senior indebtedness (as defined in
the New Capstar Radio Indenture) and senior in right of payment to any current
or future indebtedness of Capstar Radio that, by its terms, is subordinated to
the New Capstar Radio Notes. The New Capstar Radio Notes are limited to $200
million aggregate principal amount and will mature on July 1, 2007. Interest
will accrue on the New Capstar Radio Notes from the date of issuance.
 
     The New Capstar Radio Notes may be redeemed (subject to contractual and
other restrictions with respect thereto and to the legal availability of funds
therefor) at any time on or after July 1, 2002, in whole or in part, at the
option of Capstar Radio, at the redemption prices (expressed as a percentage of
the principal amount thereof) set forth below, plus accrued and unpaid interest,
if any, to the redemption date, if redeemed during the 12-month period beginning
July 1 of each of the years set forth below:
 
<TABLE>
<CAPTION>
YEAR                                                        PERCENTAGE
- ----                                                        ----------
<S>                                                         <C>
2002......................................................   104.625%
2003......................................................   103.083%
2004......................................................   101.542%
2005 and thereafter.......................................   100.000%
</TABLE>
 
     In addition, prior to July 1, 2001, Capstar Radio may, at its option, use
the net cash proceeds of one or more public equity offerings (as defined in the
New Capstar Radio Indenture) or major asset sales (as defined in the New Capstar
Radio Indenture) to redeem New Capstar Radio Notes originally issued at a
redemption price equal to 109.25% of the aggregate principal amount of the New
Capstar Radio Notes to be redeemed, plus accrued and unpaid interest, if any,
thereon to the date of redemption; provided, however, that after any such
redemption, at least 75% of the aggregate principal amount of New Capstar Radio
Notes originally issued remains outstanding immediately after giving effect to
any such redemption. Any such redemption will be required to occur on or prior
to the date that is one year after the receipt by Capstar Radio of the proceeds
of a public equity offering or major asset sale. Capstar Radio shall effect such
redemption on a pro rata basis.
 
     In addition, prior to July 1, 2002, Capstar Radio may, at its option,
redeem the New Capstar Radio Notes upon a Change of Control (as defined in the
New Capstar Radio Indenture).
 
     Change of Control. The New Capstar Radio Indenture provides that, upon the
occurrence of a Change of Control, each holder will have the right to require
that Capstar Radio purchase all or a portion of such holder's New Capstar Radio
Notes at a purchase price equal to 101% of the principal amount thereof, plus,
without duplication, all accrued and unpaid interest, if any, to the purchase
date. In addition, prior to July 1, 2002, upon the occurrence of a Change of
Control, Capstar Radio will have the option to redeem the New Capstar Radio
Notes at a redemption price equal to 100% of the principal amount thereof,
together with accrued and unpaid interest to the date of redemption, plus the
applicable premium (as defined in the New Capstar Radio Indenture).
 
     Limitation on Incurrence of Additional Indebtedness and Issuance of
Preferred Stock of Subsidiaries. Under the New Capstar Radio Indenture, Capstar
Radio will not, and will not permit any of its subsidiaries to, directly or
indirectly, create, incur, issue, assume, guarantee or otherwise become directly
or indirectly liable, contingently or otherwise, with respect to (collectively,
"incur") any indebtedness, other than permitted indebtedness, and Capstar
Radio's subsidiaries will not issue any preferred stock (as defined in the New
Capstar Radio Indenture), except Preferred Stock issued to Capstar Radio or a
wholly-owned subsidiary of Capstar Radio; provided, however, that Capstar Radio
and its subsidiaries may incur indebtedness and Capstar Radio's subsidiaries may
issue shares of preferred stock if, in either case, Capstar Radio's leverage
ratio at the time of incurrence of such indebtedness or the issuance of such
preferred stock, as the case may be, after giving pro
 
                                       125
<PAGE>   129
 
forma effect to such incurrence or issuance as of such date and to the use of
proceeds therefrom is less than 7.0 to 1.
 
     Limitation on Restricted Payments. The New Capstar Radio Indenture provides
that neither Capstar Radio nor any of its subsidiaries will, directly or
indirectly, make any restricted payment (as defined in the New Capstar Radio
Indenture) if at the time of such restricted payment and immediately after
giving effect thereto:
 
          (i) a default or event of default shall have occurred and be
     continuing at the time of or after giving effect to such restricted
     payment; or
 
          (ii) Capstar Radio is not able to incur $1.00 of additional
     indebtedness (other than permitted indebtedness) in compliance with the
     "Limitation on Incurrence of Additional Indebtedness and Issuance of
     Preferred Stock of Subsidiaries" covenant; or
 
          (iii) the aggregate amount of restricted payments made subsequent to
     the issue date (the amount expended for such purposes, if other than in
     cash, being the fair market value of such property as determined by the
     board of directors of Capstar Radio in good faith) exceeds the sum of (a)
     (x) 100% of the aggregate consolidated EBITDA of Capstar Radio (or, in the
     event such consolidated EBITDA shall be a deficit, minus 100% of such
     deficit) accrued subsequent to the issue date to the most recent date for
     which financial information is available to Capstar Radio, taken as one
     accounting period, less (y) 1.4 times consolidated interest expense for the
     same period plus (b) 100% of the aggregate net proceeds, including the fair
     market value of property other than cash as determined by the board of
     directors of Capstar Radio in good faith, received by Capstar Radio from
     any person (other than a subsidiary of Capstar Radio) from the issuance and
     sale on or subsequent to the issue date of qualified capital stock of
     Capstar Radio (excluding (i) any net proceeds from issuances and sales
     financed directly or indirectly using funds borrowed from Capstar Radio or
     any subsidiary of Capstar Radio, until and to the extent such borrowing is
     repaid, but including the proceeds from the issuance and sale of any
     securities convertible into or exchangeable for qualified capital stock to
     the extent such securities are so converted or exchanged and including any
     additional proceeds received by Capstar Radio upon such conversion or
     exchange and (ii) any net proceeds received from issuances and sales that
     are used to consummate a transaction described in clauses (2) and (3) of
     paragraph (b) below), plus (c) without duplication of any amount included
     in clause (iii)(b) above, 100% of the aggregate net proceeds, including the
     fair market value of property other than cash (valued as provided in clause
     (iii)(b) above), received by Capstar Radio as a capital contribution on or
     after the issue date, plus (d) the amount equal to the net reduction in
     investments (other than permitted investments) made by Capstar Radio or any
     of its subsidiaries in any person resulting from (i) repurchases or
     redemptions of such investments by such person, proceeds realized upon the
     sale of such investment to an unaffiliated purchaser and repayments of
     loans or advances or other transfers of assets by such person to Capstar
     Radio or any subsidiary of Capstar Radio or (ii) the redesignation of
     unrestricted subsidiaries as subsidiaries (valued in each case as provided
     in the definition of "investment") not to exceed, in the case of any
     subsidiary, the amount of investments previously made by Capstar Radio or
     any subsidiary in such unrestricted subsidiary, which amount was included
     in the calculation of restricted payments; provided, however, than no
     amount shall be included under this clause (d) to the extent it is already
     included in consolidated EBITDA, plus (e) the aggregate net cash proceeds
     received by a person in consideration for the issuance of such person's
     capital stock (other than disqualified capital stock) that are held by such
     person at the time such person is merged with Capstar Radio in accordance
     with the "Merger, Consolidation and Sale of Assets" covenant subsequent to
     the issue date; provided, however, that concurrently with or immediately
     following such merger Capstar Radio uses an amount equal to such net cash
     proceeds to redeem or repurchase Capstar Radio's capital stock, plus (f)
     $5,000,000.
 
     Other Restrictive Covenants. The New Capstar Radio Indenture contains
certain other restrictive covenants that, among other things, impose limitations
(subject to certain exceptions) on Capstar Radio with respect to (i) sales of
assets by Capstar Radio and its subsidiaries, (ii) asset swaps and (iii) the
merger or sale of all or substantially all of the assets of Capstar Radio.
 
     Events of Default. The following events are defined in the New Capstar
Radio Indenture as "Events of Default": (i) the failure to pay interest on the
New Capstar Radio Notes when the same becomes due and payable
 
                                       126
<PAGE>   130
 
and the default continues for a period of 30 days; (ii) the failure to pay the
principal amount on any New Capstar Radio Notes when such principal amount
becomes due and payable, at maturity, upon redemption or otherwise; (iii) a
default in the observance or performance of any other covenant or agreement
contained in the New Capstar Radio Notes or the New Capstar Radio Indenture,
which default continues for a period of 30 days after Capstar Radio receives
written notice thereof specifying the default from the Capstar Radio Trustee or
holders of at least 25% in aggregate principal amount at maturity of outstanding
New Capstar Radio Notes; (iv) the failure to pay at the final stated maturity
(giving effect to any extensions thereof) the principal amount of any
indebtedness of Capstar Radio or any subsidiary of Capstar Radio, or the
acceleration of the final stated maturity of any such indebtedness, if the
aggregate principal amount of such indebtedness, together with the aggregate
principal amount of any other such indebtedness in default for failure to pay
principal at the final stated maturity (giving effect to any extensions thereof)
or which has been accelerated, aggregates $10,000,000 or more at any time in
each case after a 10-day period during which such default shall not have been
cured or such acceleration rescinded; (v) one or more judgments in an aggregate
amount in excess of $10,000,000 (which are not covered by insurance as to which
the insurer has not disclaimed coverage) being rendered against Capstar Radio or
any of its significant subsidiaries (as defined in the New Capstar Radio
Indenture) and such judgment or judgments remain undischarged or unstayed for a
period of 60 days after such judgment or judgments become final and
nonappealable; and (vi) certain events of bankruptcy, insolvency or
reorganization affecting Capstar Radio or any of its significant subsidiaries.
 
     Upon the happening of any Event of Default specified in the New Capstar
Radio Indenture, the Capstar Radio Trustee may, and the Capstar Radio Trustee
upon the request of holders of 25% in principal amount of the outstanding New
Capstar Radio Notes shall, or the holders of at least 25% in principal amount of
outstanding New Capstar Radio Notes may, declare the principal amount of all the
New Capstar Radio Notes, together with all accrued and unpaid interest and
premium, if any, to be due and payable by notice in writing to Capstar Radio and
the Capstar Radio Trustee specifying the respective Event of Default and that it
is a "notice of acceleration" (the "Acceleration Notice"), and the same (i)
shall become immediately due and payable or (ii) if there are any amounts
outstanding under the credit facility, will become due and payable upon the
first to occur of an acceleration under the Credit Facility or five business
days after receipt by Capstar Radio and the agent under the Existing Credit
Facility of such Acceleration Notice (unless all Events of Default specified in
such Acceleration Notice have been cured or waived). For purposes of the
immediately preceding sentence, "Credit Facility" includes the Existing Credit
Facility, as it may be amended, supplemented or otherwise modified from time to
time and any renewal, extension, refunding, restructuring, replacement or
refinancing thereof (whether with the original agent and lenders or another
agent or agents or other lenders and whether provided under the original Credit
Facility or any other credit agreement). If an Event of Default with respect to
bankruptcy proceedings relating to Capstar Radio occurs and is continuing, then
such amount will ipso facto become and be immediately due and payable without
any declaration or other act on the part of the Capstar Radio Trustee or any
holder of the New Capstar Radio Notes.
 
   
EXISTING CREDIT FACILITY
    
 
   
     Capstar Radio is a party to a credit facility (the "Existing Credit
Facility") with Bankers Trust Company, an affiliate of BT Securities
Corporation, as administrative agent (the "Agent"), and the other institutions
from time to time party thereto (the "Banks"). The Existing Credit Facility
consists of a $50.0 million revolving loan facility. The following description
of certain provisions of the Existing Credit Facility does not purport to be
complete and is qualified in its entirety by reference to the full text of the
Existing Credit Facility, a copy of which is available from the Company on
request.
    
 
   
  Revolver
    
 
   
     The Existing Credit Facility provides for revolving credit loans (the
"Loans") of up to $50.0 million (as reduced form time to time, the
"Commitment"). The Existing Credit Facility matures five years from the
Borrowing Date with the Loans then outstanding to be repaid in full on such
date. As of August 6, 1997 (the date on which the Benchmark Acquisition was
consummated), a principal balance of $12.2 million was outstanding under the
Existing Credit Facility and approximately $21.7 million would have been
available for borrowing thereunder.
    
 
                                       127
<PAGE>   131
 
   
  Interest Rate
    
 
   
     The Loans bear interest at a rate equal to, at Capstar Radio's option, (i)
the Base Rate (as defined) in effect from time to time plus the Applicable
Margin (as defined) (the "Base Rate Loans") or (ii) the Eurodollar Rate (as
defined in the Existing Credit Facility) (adjusted for maximum reserves) as
determined by the Agent for the respective interest period plus the Applicable
Margin (the "Eurodollar Loans"). The Applicable Margin for the Loans is equal to
a percentage per annum, adjusted based upon Capstar Radio's Leverage Ratio (as
defined in the Existing Credit Facility) as set forth below:
    
 
   
<TABLE>
<CAPTION>
                                                                 APPLICABLE MARGIN
                                                              -----------------------
                                                              BASE RATE    EURODOLLAR
                       LEVERAGE RATIO                           LOANS        LOANS
                       --------------                         ---------    ----------
<S>                                                           <C>          <C>
Equal to or greater than 4.0 to 1 but less than 4.5 to 1....    1.25%         2.25%
Less than 4.0 to 1..........................................    1.00%         2.00%
</TABLE>
    
 
   
     Notwithstanding the foregoing, from the date of the closing (the "Closing
Date") of the Existing Credit Facility until delivery of financial information
for the period ending June 30, 1997, the Company is obligated to pay interest at
the rate of 2.5% over LIBOR for Eurodollar Loans or 1.5% over the Base Rate for
Base Rate Loans, as the case may be.
    
 
   
     "Base Rate" means the higher of (i) 1/2 of 1% in excess of the Federal
Reserve reported certificate of deposit rate, adjusted for reserves, and (ii)
the rate that the Agent announces from time to time as its prime lending rate,
as in effect from time to time. Interest on Base Rate Loans is payable quarterly
in arrears. Interest on Eurodollar Loans is payable on the last day of the
applicable interest period and, in the case of interest periods in excess of
three months, on the applicable three-month anniversary of the related
borrowing. Interest periods of one, two, three and six months are available for
Eurodollar Loans.
    
 
   
  Fees
    
 
   
     Capstar Radio is required to pay commitment fees of  1/2% per annum of the
unutilized Commitment, as in effect from time to time, to the Agent for the
account of the Banks for the period commencing on the Closing Date to and
including the date of termination of the Commitment, payable quarterly in
arrears and upon the termination of the Existing Credit Facility.
    
 
   
  Security and Guarantees
    
 
   
     Capstar Radio has secured the existing Credit Facility by granting a first
priority perfected pledge of the Company's assets, including, without
limitation, the capital stock of its subsidiaries. All of the direct and
indirect subsidiaries of the Company (other than the Capstar Radio) have
guaranteed the Existing Credit Facility and secured their guarantees by granting
a first priority perfected pledge of substantially all of their assets,
including, without limitation, the Company's pledge of the capital stock of
Capstar Radio.
    
 
   
  Covenants
    
 
   
     The Existing Credit Facility contains customary restrictive covenants,
which, among other things and with certain exceptions, limit the ability of the
Company and its subsidiaries to incur additional indebtedness and liens in
connection therewith, enter into certain transactions with affiliates, pay
dividends, consolidate, merge or effect certain asset sales, issue additional
stock, make capital expenditures and enter new lines of business. Under the
Existing Credit Facility, the Company is also required to satisfy certain
financial covenants, which require the Company to maintain specified financial
ratios and to comply with certain financial tests, such as maximum leverage
ratio, minimum consolidated EBITDA and minimum consolidated EBITDA to
consolidated net cash interest expense.
    
 
   
  Events of Default
    
 
   
     The Existing Credit Facility contains customary events of defaults,
including, but not limited to: (i)(x) the default in the payment when due of any
principal of any Loan or note thereunder or (y) the default, and such
    
 
                                       128
<PAGE>   132
 
   
default shall continue unremedied for three or more Business Days (as defined in
the Existing Credit Facility), in the payment when due of any Unpaid Drawings
(as defined in the Existing Credit Facility) or interest on any Loan or note or
fees (as defined in the Existing Credit Facility) thereunder; (ii) default in
the performance or observance of certain covenants and agreements contained in
the Existing Credit Facility; (iii) certain defaults, including payment
defaults, by the Company or its subsidiaries under other agreements relating to
indebtedness; (iv) the acceleration of certain indebtedness of the Company or
its subsidiaries prior to its stated maturity; (v) the voluntary commencement by
the Company or one of its subsidiaries of bankruptcy proceedings under Title 11
of the United States Code or an involuntary commencement of such a proceeding
not contested within 10 days or dismissed in 60 days; or the commencement of a
proceeding under similar laws not dismissed for 60 days or the appointment of a
custodian for the Company under certain circumstances or the adjudication of the
Company or any of its subsidiaries as insolvent or bankrupt or any order of
relief for the foregoing is entered; (vi) the failure to satisfy certain minimum
employee benefit funding standards; (vii) the failure of certain security
documents or guarantees under the Existing Credit Facility to be in effect;
(viii) a Change of Ownership (as defined in the Existing Credit Facility); and
(ix) the entry of an unvacated judgment against the Company or its subsidiaries
in excess of an amount to be determined.
    
 
   
NEW CREDIT FACILITY
    
 
   
     The Company expects to amend and restate the Existing Credit Facility in
August 1997 (the "New Credit Facility") with Capstar Radio, as borrower, the
Company and Capstar Broadcasting, as guarantors, BankBoston, N.A., as managing
agent, NationsBank of Texas, N.A., as syndication agent, The Bank of New York,
as documentation agent, and Bankers Trust Company, as administrative agent (the
"Agent"), and the other financial institutions party thereto (the "Banks"). The
New Credit Facility will consist of a $200 million revolving loan facility, and
an additional $150 million of multiple advancing term loans subject to future
commitment availability from the Banks. The following description of certain
provisions of the New Credit Facility does not purport to be complete and is
qualified in its entirety by reference to the full text of the New Credit
Facility, a copy of which, when entered into, will be available from the Company
on request.
    
 
   
  Revolving Loans
    
 
   
     The New Credit Facility will initially provide for revolving credit loans
(the "Revolving Loans") of up to $200 million (as reduced from time to time, the
"Revolving Loan Commitment"). The New Credit Facility will mature seven years
from the initial borrowing date with the Revolving Loans then outstanding to be
repaid in full on such date. $75 million of the Revolving Loan Commitment will
be available to Capstar Radio for the issuance of letters of credit.
    
 
                                       129
<PAGE>   133
 
   
  Term Loans
    
 
   
     At any time on or after the Restatement Effective Date and prior to
December 31, 1998 (the "Term Loan Availability Termination Date"), with the
prior written consent of the Agent, Capstar Radio may request one or more of the
Banks or other lending institutions to assume a Term Loan Commitment and to make
Term Loans under the New Credit Facility, up to an aggregate amount equal to
$150 million in up to two advances with a minimum of $50 million for each such
advance (the "Term Loans"). The Term Loans are subject to scheduled annual
principal repayments, payable in equal quarterly installments, equal to the
product of the aggregate principal amount of the Term Loans outstanding on the
Term Loan Availability Termination Date and the percentages set forth in the
table below:
    
 
   
<TABLE>
<CAPTION>
                SCHEDULED REPAYMENT DATE                   PERCENTAGE
                ------------------------                   ----------
<S>                                                        <C>
September 30, 1999.......................................    3.75%
December 31, 1999........................................    3.75%
March 31, 2000...........................................    3.75%
June 30, 2000............................................    3.75%
September 30, 2000.......................................    3.75%
December 31, 2000........................................    3.75%
March 31, 2001...........................................    3.75%
June 30, 2001............................................    3.75%
September 30, 2001.......................................    5.00%
December 31, 2001........................................    5.00%
March 31, 2002...........................................    5.00%
June 30, 2002............................................    5.00%
September 30, 2002.......................................    6.25%
December 31, 2002........................................    6.25%
March 31, 2003...........................................    6.25%
June 30, 2003............................................    6.25%
September 30, 2003.......................................    6.25%
December 31, 2003........................................    6.25%
March 31, 2004...........................................    6.25%
Final Maturity Date......................................    6.25%
</TABLE>
    
 
   
     The Term Loans will mature on the seventh anniversary of the Restatement
Effective Date (as defined) of the New Credit Facility. Term Loans may not be
reborrowed after payment.
    
 
   
  Letter of Credit
    
 
   
     Letters of Credit will be provided under the New Credit Facility as portion
of the Revolving Loan Commitment, subject to a limit on availability equal to an
aggregate amount of $75 million. The letters of credit will be available for
general corporate purposes, including, without limitation, to provide letter of
credit support in connection with the requirements of the purchase contracts
relating to Permitted Section 8.02(xiii) Acquisitions (as defined in the New
Credit Facility.
    
 
                                       130
<PAGE>   134
 
   
  Interest Rate
    
 
   
     The Revolving Loans and the Term Loans (the "Loans") will bear interest at
a rate equal to, at Capstar Radio's option, (i) the Base rate (as defined below)
in effect from time to time plus the Applicable Margin (as defined below) (the
"Base Rate Loans") or (ii) the Eurodollar Rate (as defined in the New Credit
Facility) (adjusted for maximum reserves) as determined by the Agent for the
respective interest period plus the Applicable Margin (the "Eurodollar Loans").
The Applicable Margin for the Loans will be equal to a percentage per annum,
adjusted based upon Capstar Radio's Leverage Ratio (as defined in the New Credit
Facility) as set forth below:
    
 
   
<TABLE>
<CAPTION>
                                                            APPLICABLE MARGIN
                                                         -----------------------
                                                         BASE RATE    EURODOLLAR
                    LEVERAGE RATIO                         LOANS        LOANS
                    --------------                       ---------    ----------
<S>                                                      <C>          <C>
Equal to or greater than 6.5 to 1......................    1.25%        2.25%
Equal to or greater than 6.0 to 1 but less than 6.5 to
  1....................................................    1.00%        2.00%
Equal to or greater than 5.5 to 1 but less than 6.0 to
  1....................................................    0.75%        1.75%
Equal to or greater than 5.0 to 1 but less than 5.5 to
  1....................................................    0.50%        1.50%
Equal to or greater than 4.5 to 1 but less than 5.0 to
  1....................................................    0.25%        1.25%
Equal to or greater than 4.0 to 1 but less than 4.5 to
  1....................................................    0.00%        1.00%
Less than 4.0 to 1.....................................    0.00%        0.75%
</TABLE>
    
 
   
;provided, that at any time a default or an event of default exists under the
New Credit Facility the Applicable Margin shall be 2.25% in the case of
Eurodollar Loans and 1.25% in the case of Base Rate Loans.
    
 
   
     "Base Rate" means the higher of (i) 1/2 of 1% in excess of the Federal
Reserve reported certificate of deposit rate, adjusted for reserves, and (ii)
the rate that the Agent announces from time to time at its prime lending rate,
as in effect from time to time. Interest on Base Rate Loans will be payable
quarterly in arrears. Interest on Eurodollar Loans will be payable on the last
day of the applicable interest period and, in the case of interest periods in
excess of three months, on the applicable three-month anniversary of the related
borrowing. Interest periods of one, two, three, six, nine and twelve months will
be available for Eurodollar Loans.
    
 
   
  Fees
    
 
   
     Capstar Radio will be required to pay commitment fees on the combined
unutilized total Revolving Loan Commitment and total Term Loan Commitment, as in
effect from time to time, to the Agent for the account of the Banks for period
commencing on the effective date (the "Restatement Effective Date") of the New
Credit Facility to and including the date of termination of the Revolving Loan
Commitment and the Term Loan Availability Termination Date, as applicable,
payable quarterly in arrears and upon the termination of the New Credit
Facility. The Applicable Commitment Commission Percentage will equal a
percentage per annum, adjusted based upon Capstar Radio's Leverage Ratio as
follows: (i) for the period from the Restatement Effective Date until the first
day of the first Margin Reduction Period (the date of the delivery of financial
statements of Capstar Radio in respect of the fiscal quarter ending December 31,
1997) at 0.50%, (ii) thereafter, if the Leverage Ratio is greater than 4.5:1.0
on each applicable Test Date (as defined in the New Credit Facility) at 0.50%,
and (iii) if the Leverage Ratio is equal to or less than 4.5:1.0 on each
applicable Test Date at 0.375%. In addition Capstar Radio will be required to
pay letter of credit fees equal to the remainder of the Applicable Margin from
time to time for Revolving Loans maintained as Eurodollar Loans less  1/4% per
annum on the outstanding stated amounts of letters of credit, plus a facing fee
for the account of the issuer of the letter of credit equal to  1/4% on such
outstanding stated amounts.
    
 
   
  Security and Guarantees
    
 
   
     Capstar Radio will secure the New Credit Facility by granting a first
priority perfected pledge of Capstar Radio's assets, including, without
limitation, the capital stock of its subsidiaries. The Company, Capstar
Broadcasting and all of the direct and indirect subsidiaries of the Company
(other than Capstar Radio) will guarantee the New Credit Facility and will
secure their guarantees by granting a first priority perfected pledge of
    
 
                                       131
<PAGE>   135
 
   
substantially all of their assets, including Capstar Broadcasting's pledge of
the capital stock of the Company, and the Company's pledge of the capital stock
of Capstar Radio.
    
 
   
  Covenants
    
 
   
     The New Credit Facility will contain customary restrictive covenants,
which, among other things and with certain exceptions, limit the ability of the
Company, Capstar Broadcasting and Capstar Radio to incur additional indebtedness
and liens in connection therewith, enter into certain transactions with
affiliates, pay dividends, consolidate, merge or effect certain asset sales,
issue additional stock, make capital expenditures and enter new lines of
business. The New Credit Facility limits Capstar Radio's ability to make
additional acquisitions in excess of $100,000,000 on an individual basis without
the prior consent of a majority of the Banks. Under the New Credit Facility,
Capstar Radio will also be required to satisfy certain financial covenants,
which will require Capstar Radio to maintain specified financial ratios and to
comply with certain financial tests, such as maximum leverage ratio, minimum
consolidated EBITDA and minimum consolidated EBITDA to consolidated net cash
interest expense.
    
 
   
  Events of Default
    
 
   
     The New Credit Facility will contain customary events of defaults,
including, but not limited to: (i)(x) the default in the payment when due of any
principal of any Loan or note thereunder or (y) the default, and such default
shall continue unremedied for three or more Business Days (as defined in the New
Credit Facility), in the payment when due of any Unpaid Drawings (as defined in
the New Credit Facility) or interest on any Loan or note or fees (as defined in
the New Credit Facility) thereunder; (ii) default in the performance or
observance of certain covenants and agreements contained in the New Credit
Facility; (iii) certain defaults, including payment defaults, by Capstar
Broadcasting or its subsidiaries under other agreements relating to
indebtedness; (iv) the acceleration of certain indebtedness of Capstar
Broadcasting or its subsidiaries prior to its stated maturity; (v) the voluntary
commencement by Capstar Broadcasting or one of its subsidiaries of bankruptcy
proceedings under Title 11 of the United States Code or an involuntary
commencement of such a proceeding not contested within 10 days or dismissed in
60 days; or the commencement of a proceeding under similar laws not dismissed
for 60 days or the appointment of a custodian for Capstar Broadcasting under
certain circumstances or the adjudication of Capstar Broadcasting or any of its
subsidiaries as insolvent or bankrupt or any order of relief for the foregoing
is entered; (vi) the failure to satisfy certain minimum employee benefit funding
standards; (vii) the failure of certain security documents or guarantees under
the New Credit Facility to be in effect; (viii) a Change of Ownership (as
defined below); and (ix) the entry of unvacated judgments against Capstar
Broadcasting or its subsidiaries that in the aggregate are in excess of
$2,500,000.
    
 
   
     "Change of Ownership" means (i) Capstar Broadcasting shall cease to own
beneficially 100% of the capital stock (other than the Senior Exchangeable
Preferred Stock) of the Company; (ii) the Company shall cease to own
beneficially 100% of the capital stock of Capstar Radio; (iii) if the HM Group
(as defined below) shall cease to have the power, directly or indirectly, to
vote or direct the voting of securities having a majority of the ordinary voting
power for the election of directors of Capstar Broadcasting, provided, that the
occurrence of the foregoing event shall not be deemed a "Change of Ownership" if
(A) at any time prior to the consummation of an underwritten public offering of
common stock of Capstar Broadcasting pursuant to a registration statement filed
with the Commission in accordance with the Securities Act, which public equity
offering results in gross proceeds to Capstar Broadcasting of not less than a
specified dollar amount ("Initial Public Offering"), (1) the HM Group otherwise
have the right to designate (and do so designate) a majority of the board of
directors of Capstar Broadcasting or (2) the HM Group own of record and
beneficially an amount of common stock of Capstar Broadcasting equal to at least
50% of the amount of common stock of the Company (adjusted for stock splits,
stock dividends and other similar events on an equitable basis) owned by the HM
Group of record and beneficially as of the Restatement Effective Date and such
ownership of the HM Group represents the largest single block of voting
securities of Capstar Broadcasting held by any "person" or "group" for purposes
of Section 13(d) of the Exchange Act, or (B) at any time after the consummation
of an Initial Public Offering, (1) no "person" or "group" (as such terms are
used in Sections 13(d) and 14(d) of the Exchange Act), excluding the HM Group,
shall become the "beneficial owner" (as defined in Rules 13(d)-5 under the
Exchange Act), directly
    
 
                                       132
<PAGE>   136
 
   
or indirectly, of more than the greater of (x) 15% of the then outstanding
Voting Stock (as defined in the New Credit Facility) of Capstar Broadcasting and
(y) the percentage of the then outstanding Voting Stock of Capstar Broadcasting
owned by the HM Group and (2) the board of directors of Capstar Broadcasting
shall consist of a majority of Continuing Directors (as defined below); (iii)
the HM Group (excluding R. Steven Hicks) shall own beneficially fewer shares of
outstanding common stock of Capstar Broadcasting than R. Steven Hicks; or (iv) a
"Change of Control" under and as defined in the Indentures shall have occurred.
    
 
   
     "HM Group" means, collectively, (i) Hicks Muse, its affiliates and R.
Steven Hicks taken as a whole, (ii) so long as Hicks Muse, its affiliates and R.
Steven Hicks taken as a whole possess sole voting right with respect to the
Voting Stock of Capstar Broadcasting held by each such individual, such
individuals who are or were employees, officers, directors or partners of Hicks
Muse or such affiliate and the family members of such individuals or trusts
created for the sole benefit of such family members and (iii) so long as Hicks
Muse, its affiliates and R. Steven Hicks taken as a whole possess sole voting
right with respect to the Voting Stock of Capstar Broadcasting held by such
person, any person not otherwise described by clause (i) or (ii) above, provided
that the aggregate number of shares held by all such persons in accordance with
this clause (iii) at any time shall not exceed 3% of the aggregate number of
shares held by the persons described in clause (i) and (ii) above at such time.
    
 
   
     "Continuing Directors" means the directors of Capstar Broadcasting on the
date which occurs six months prior to the consummation of an Initial Public
Offering and each other director, if such director's nomination for election to
the board of directors of Capstar Broadcasting is recommended by a majority of
the then Continuing Directors or any other nominee of the HM Group.
    
 
EXCHANGE DEBENTURES
 
     The Senior Exchangeable Preferred Stock is exchangeable, at the option of
the Company, for the Company's 12% Subordinated Exchange Debentures due 2009
(the "Exchange Debentures.") The Exchange Debentures, if issued, will be issued
under the Exchange Indenture, entered into between the Company and U.S. Trust
Company of Texas, N.A., as Trustee (the "Exchange Trustee"). The following
summary of certain provisions of the Exchange Indenture does not purport to be
complete and is subject to, and is qualified in its entirety by reference to the
provisions of the Exchange Indenture, copies of which are available from the
Company upon request.
 
     The Exchange Debentures will be general unsecured obligations of the
Company and will be limited in aggregate principal amount to the liquidation
preference of the Senior Exchangeable Preferred Stock, plus, without
duplication, accrued and unpaid dividends, on the exchange date (as defined in
the Exchange Indenture) of the Senior Exchangeable Preferred Stock into Exchange
Debentures (plus any additional Exchange Debentures issued in lieu of cash
interest). The Exchange Debentures will be subordinated to all existing and
future senior debt (as defined in the Exchange Indenture) of the Company.
 
     The Exchange Debentures will mature on July 1, 2009. Each Exchange
Debenture will bear interest at the rate of 12% per annum from the exchange date
or from the most recent interest payment date to which interest has been paid or
provided for or, if no interest has been paid or provided for, from the exchange
date. Interest will be payable semi-annually in cash (or, on or prior to July 1,
2002, in additional Exchange Debentures, at the option of the Company) in
arrears on each January 1 and July 1 commencing with the first such date after
the exchange date.
 
                                       133
<PAGE>   137
 
     The Exchange Debentures will be redeemable, at the Company's option, in
whole at any time or in part from time to time, on and after July 1, 2002, at
the redemption prices (expressed as percentages of the principal amount thereof)
set forth below if redeemed during the 12-month period beginning on July 1 of
each of the years set forth below, plus, without duplication, in each case,
accrued and unpaid interest thereon to the date of redemption:
 
<TABLE>
<CAPTION>
YEAR                                                          PERCENTAGE
- ----                                                          ----------
<S>                                                           <C>
2002........................................................  106.000%
2003........................................................  104.800%
2004........................................................  103.600%
2005........................................................  102.400%
2006........................................................  101.200%
2007 and thereafter.........................................  100.000%
</TABLE>
 
     In addition, prior to July 1, 2001, the Company may, at its option, use the
net cash proceeds of one or more public equity offerings or major asset sales
(both as defined in the Exchange Indenture) to redeem the Exchange Debentures,
in whole or in part, at a redemption price of 112.0% of the principal amount
thereof; provided, however, that after any such redemption, the aggregate
principal amount of the Exchange Debentures outstanding must equal at least
$75.0 million. Any such redemption will be required to occur on or prior to one
year after the receipt by the Company of the proceeds of each public equity
offering or major asset sale.
 
     In addition, prior to July 1, 2002, the Company may, at its option, redeem
the Exchange Debentures upon a Change of Control (as defined in the Exchange
Indenture).
 
     Change of Control. The Exchange Indenture provides that upon the occurrence
of a Change of Control, each holder will have the right to require that the
Company repurchase all or a portion of such holder's Exchange Debentures at a
purchase price equal to 101% of the principal amount thereof, plus, without
duplication, accrued and unpaid interest, if any, to the date of repurchase.
 
     Limitation on Incurrence of Additional Indebtedness and Issuance of
Preferred Stock of Subsidiaries. The Exchange Indenture provides that the
Company will not, and will not permit any of its subsidiaries to, directly or
indirectly, create, incur, issue, assume, guarantee or otherwise become directly
or indirectly liable, contingently or otherwise, with respect to (collectively,
"incur") any indebtedness (other than permitted indebtedness), and that the
Company's subsidiaries will not issue any shares of Preferred Stock (except
Preferred Stock issued to the Company or a wholly-owned subsidiary of the
Company); provided, however,that the Company and its subsidiaries may incur
indebtedness and the Company's subsidiaries may issue shares of preferred stock
if, in either case, the Company's leverage ratio at the time of incurrence of
such indebtedness or the issuance of such preferred stock, as the case may be,
after giving pro forma effect to such incurrence or issuance as of such date and
to the use of proceeds therefrom is less than 7.0 to 1.
 
     Limitation on Restricted Payments. (a) The Exchange Indenture provides that
neither the Company nor any of its subsidiaries will, directly or indirectly,
make any restricted payment (as defined in the Exchange Indenture) if, at the
time of such restricted payment and immediately after giving effect thereto:
 
          (i) any default or event of default shall have occurred and be
     continuing at the time of or after giving effect to such restricted
     payment; or
 
          (ii) the Company is not able to incur $1.00 of additional indebtedness
     (other than permitted indebtedness) in compliance with the "Limitation on
     Incurrence of Additional Indebtedness and Issuance of Preferred Stock of
     Subsidiaries" covenant; or
 
          (iii) the aggregate amount of restricted payments made subsequent to
     the issue date (the amount expended for such purposes, if other than in
     cash, being the fair market value of such property as determined by the
     board of directors of the Company in good faith) exceeds the sum of (a) (x)
     100% of the aggregate consolidated EBITDA of the Company (or, in the event
     such consolidated EBITDA shall be a deficit, minus 100% of such deficit)
     accrued subsequent to the issue date to the most recent date for which
     financial information is available to the Company, taken as one accounting
     period, less (y) 1.4 times consolidated
 
                                       134
<PAGE>   138
 
     interest expense for the same period, plus (b) 100% of the aggregate net
     proceeds, including the fair market value of property other than cash as
     determined by the board of directors of the Company in good faith, received
     by the Company from any person (other than a subsidiary of the Company)
     from the issuance and sale on or subsequent to the issue date of qualified
     capital stock of the Company (excluding (i) any net proceeds from issuances
     and sales financed directly or indirectly using funds borrowed from the
     Company or any Subsidiary of the Company, until and to the extent such
     borrowing is repaid, but including the proceeds from the issuance and sale
     of any securities convertible into or exchangeable for qualified capital
     stock to the extent such securities are so converted or exchanged and
     including any additional proceeds received by the Company upon such
     conversion or exchange and (ii) any net proceeds received from issuances
     and sales that are used to consummate certain transactions including
     certain purchase redemption or other acquisition or retirement of any
     capital stock of the Company and certain acquisition of indebtedness of the
     Company the subordinate or junior's right of payment to the Exchange
     Debentures.), plus (c) without duplication of any amount included in clause
     (iii)(b) above, 100% of the aggregate net proceeds, including the fair
     market value of property other than cash (valued as provided in clause
     (iii)(b) above), received as a capital contribution on or subsequent to the
     issue date, plus (d) the amount equal to the net reduction in investments
     (other than permitted investments) made by the Company or any of its
     subsidiaries in any person resulting from (i) repurchases or redemptions of
     such investments by such person, proceeds realized upon the sale of such
     investment to an unaffiliated purchaser, and repayments of loans or
     advances or other transfers of assets by such person to the Company or any
     subsidiary of the Company or (ii) the redesignation of unrestricted
     subsidiaries as subsidiaries (valued in each case as provided in the
     definition of "Investment") not to exceed, in the case of any subsidiary,
     the amount of Investments previously made by the Company or any subsidiary
     in such unrestricted subsidiary, which amount was included in the
     calculation of restricted payments; provided, however, that no amount shall
     be included under this clause (d) to the extent it is already included in
     consolidated EBITDA, plus (e) the aggregate net cash proceeds received by a
     person in consideration for the issuance of such person's capital stock
     (other than disqualified capital stock) that are held by such person at the
     time such person is merged with and into the Company in accordance with the
     "Merger, Consolidation and Sale of Assets" covenant subsequent to the issue
     date; provided, however, that concurrently with or immediately following
     such merger the Company uses an amount equal to such net cash proceeds to
     redeem or repurchase the Company's capital stock, plus (f) $5,000,000.
 
     Other Restrictive Covenants. The Exchange Indenture contains certain other
restrictive covenants that, among other things, impose limitations (subject to
certain exceptions) on the Company with respect to (i) sales of assets by the
Company and its subsidiaries, (ii) asset swaps and (iii) the merger or sale of
all or substantially all the assets of the Company.
 
     Events of Default. The definition of "Events of Default," and the
consequences thereof, in the Exchange Indenture are substantially similar to the
definition and consequences described in "-- New Capstar Radio Notes."
 
LETTERS OF CREDIT
 
   
     The acquisition agreement for each Pending Acquisition may be terminated
prior to consummation of the Pending Acquisition under various circumstances,
including, generally in certain agreements, a breach (a material breach in the
case of certain Pending Acquisitions) of any representation or warranty, or any
breach (a material breach in the case of certain Pending Acquisitions) of any
covenant or agreement or a failure of the Company or a subsidiary thereof to
consummate an acquisition even though the seller has satisfied all conditions
precedent in the applicable acquisition agreement, by the Company or a
subsidiary thereof. The Company or a subsidiary thereof has secured its
obligation to consummate certain of the Pending Acquisitions by placing into
escrow a letter of credit in connection therewith. The letters of credit (the
"Letters of Credit") for all such Pending Acquisitions total approximately $17.9
million. If the Pending Acquisition is not consummated due to any such breach by
the Company or a subsidiary thereof, the letter of credit in connection
therewith will be released to the seller in payment of liquidated damages. In
other cases, the letter of credit will be released to the Company or a
subsidiary thereof.
    
 
                                       135
<PAGE>   139
 
                               THE EXCHANGE OFFER
 
PURPOSE AND EFFECT
 
     The Old Notes were sold by the Company on February 20, 1997 in a private
placement. In connection with that placement, the Company entered into the
Registration Rights Agreement which requires that the Company file a
registration statement under the Securities Act with respect to the New Notes on
or prior to 90 days after the date of issuance of the Old Notes (the "Issue
Date") and, upon the effectiveness of that registration statement, offer to the
holders of the Old Notes the opportunity to exchange their Old Notes for a like
principal amount of New Notes, which will be issued without a restrictive legend
and may be reoffered and resold by the holder without registration under the
Securities Act. The Registration Rights Agreement further provides that the
Company must use its reasonable best efforts to cause the registration statement
with respect to the Exchange Offer to be declared effective within 180 days
following the Issue Date. A copy of the Registration Rights Agreement has been
filed as an exhibit to the registration statement of which this Prospectus is a
part.
 
     In order to participate in the Exchange Offer, a holder must represent to
the Company, among other things, that (i) any New Notes to be received by it
will be acquired in the ordinary course of its business, (ii) it has no
arrangement with any person to participate in the distribution of the New Notes
and (iii) it is not an "affiliate," as defined in Rule 405 of the Securities
Act, of the Company, or if it is an affiliate, it will comply with the
registration and prospectus delivery requirements of the Securities Act to the
extent applicable. Each broker-dealer that receives New Notes for its own
account pursuant to the Exchange Offer should acknowledge that it acquired the
Old Notes for its own account as the result of market making activities or other
trading activities. Any holder who is unable to make the appropriate
representations to the Company will not be permitted to tender the Old Notes in
the Exchange Offer and will be required to comply with the registration and
prospectus delivery requirements of the Securities Act (or an appropriate
exemption therefrom) in connection with any sale or transfer of the Old Notes.
 
     If the holder is not a broker-dealer, it will be required to represent that
it is not engaged in, and does not intend to engage in, the distribution of the
New Notes. If the holder is a broker-dealer that will receive New Notes for its
own account in exchange for Old Notes that were acquired as a result of
market-making activities or other trading activities, it will be required to
acknowledge that it will deliver a prospectus in connection with any resale of
such New Notes.
 
     The Old Notes are designated for trading in the PORTAL market. To the
extent Old Notes are tendered and accepted in the Exchange Offer, the principal
amount of outstanding Old Notes will decrease with a resulting decrease in the
liquidity in the market therefor. Following the consummation of the Exchange
Offer, holders of Old Notes who were eligible to participate in the Exchange
Offer but who did not tender their Old Notes will not be entitled to certain
rights under the Registration Rights Agreement and such Old Notes will continue
to be subject to certain restrictions on transfer. Accordingly, the liquidity of
the market for the Old Notes could be adversely affected. No assurance can be
given as to the liquidity of the trading market for either the Old Notes or the
New Notes.
 
     Based on an interpretation by the Commission's staff set forth in no-action
letters issued to third parties unrelated to the Company, the Company believes
that, with the exceptions discussed herein, New Notes issued pursuant to the
Exchange Offer in exchange for Old Notes may be offered for resale, resold and
otherwise transferred by any person receiving the New Notes, whether or not that
person is the holder (other than any such holder or such other person that is an
"affiliate" of the Company within the meaning of Rule 405 under the Securities
Act), without compliance with the registration and prospectus delivery
provisions of the Securities Act, provided that (i) the New Notes are acquired
in the ordinary course of business of that holder or such other person, (ii)
neither the holder nor such other person is engaging in or intends to engage in
a distribution of the New Notes, and (iii) neither the holder nor such other
person has an arrangement or understanding with any person to participate in the
distribution of the New Notes. Each broker-dealer that receives New Notes for
its own account in exchange for Old Notes, where those Old Notes were acquired
by the broker-dealer as a result of its market-making activities or other
trading activities, must acknowledge that it will deliver a prospectus in
connection with any resale of those New Notes. See "Plan of Distribution."
 
                                       136
<PAGE>   140
 
CONSEQUENCES OF FAILURE TO EXCHANGE
 
     Holders of Old Notes who do not exchange their Old Notes for New Notes
pursuant to the Exchange Offer will continue to be subject to the restrictions
on transfer of such Old Notes as set forth in the legend thereon as a
consequence of the offer or sale of the Old Notes pursuant to exemptions from,
or in transactions not subject to, the registration requirements of the
Securities Act and applicable state securities laws. In general, the Old Notes
may not be offered or sold, unless registered under the Securities Act and
applicable state securities laws, except pursuant to an exemption from, or in a
transaction not subject to, the Securities Act and applicable state securities
laws. The Company does not intend to register the Old Notes under the Securities
Act and, after consummation of the Exchange Offer, will not be obligated to do
so. Based on an interpretation by the staff of the Commission set forth in a
series of no-action letters issued to third parties, the Company believes that,
except as set forth in the next sentence, New Notes issued pursuant to the
Exchange Offer in exchange for Old Notes may be offered for resale, resold or
otherwise transferred by holders thereof (other than any such holder that is an
"affiliate" of the Company within the meaning of Rule 405 under the Securities
Act) without compliance with the registration and prospectus delivery provisions
of the Securities Act, provided that such Old Notes are acquired in the ordinary
course of such holders' business and such holders have no arrangement with any
person to participate in the distribution of such New Notes. Each broker-dealer
that receives New Notes for its own account in exchange for Old Notes, where
such Old Notes were acquired by such broker-dealer as a result of market-making
activities or other trading activities, must acknowledge that it will deliver a
prospectus in connection with any resale of such New Notes. See "Plan of
Distribution."
 
TERMS OF THE EXCHANGE OFFER
 
     Upon the terms and subject to the conditions set forth in this Prospectus
and in the Letter of Transmittal, the Company will accept any and all Old Notes
validly tendered and not withdrawn prior to 5:00 p.m., New York City time, on
the Expiration Date. The Company will issue $1,000 principal amount at maturity
of New Notes in exchange for each $1,000 principal amount at maturity of
outstanding Old Notes accepted in the Exchange Offer. Holders may tender some or
all of their Old Notes pursuant to the Exchange Offer. However, Old Notes may be
tendered only in integral multiples of $1,000 in principal amount.
 
   
     The form and terms of the New Notes are substantially the same as the form
and terms of the Old Notes except that the New Notes have been registered under
the Securities Act and will not bear legends restricting their transfer. The New
Notes will evidence the same debt as the Old Notes and will be issued pursuant
to, and entitled to the benefits of, the Notes Indenture pursuant to which the
Old Notes were, and the New Notes will be, issued.
    
 
   
     As of the date of this Prospectus, $277.0 million in aggregate principal
amount at maturity of the Old Notes were outstanding. The Company has fixed the
close of business on             , 1997 as the record date for the Exchange
Offer for purposes of determining the persons to whom this Prospectus, together
with the Letter of Transmittal, will initially be sent. As of such date, there
were                registered holders of the Old Notes. Holders of Old Notes do
not have any appraisal or dissenters' rights under the General Corporation Law
of the State of Delaware or the Notes Indenture in connection with the Exchange
Offer. The Company intends to conduct the Exchange Offer in accordance with the
applicable requirements of the Exchange Act and the rules and regulations of the
Commission promulgated thereunder.
    
 
     The Company shall be deemed to have accepted validly tendered Old Notes
when, as, and if the Company has given oral or written notice thereof to the
Exchange Agent. The Exchange Agent will act as agent for the tendering holders
for the purpose of receiving the New Notes from the Company. If any tendered Old
Notes are not accepted for exchange because of an invalid tender, the occurrence
of certain other events set forth herein or otherwise, certificates for any such
unaccepted Old Notes will be returned, without expense, to the tendering holder
thereof as promptly as practicable after the Expiration Date.
 
     Holders who tender Old Notes in the Exchange Offer will not be required to
pay brokerage commissions or fees or, subject to the instructions in the Letter
of Transmittal, transfer taxes with respect to the exchange of Old Notes
pursuant to the Exchange Offer. The Company will pay all charges and expenses,
other than certain applicable taxes, in connection with the Exchange Offer. See
"The Exchange Offer -- Solicitation of Tenders; Fees and Expenses."
 
                                       137
<PAGE>   141
 
EXPIRATION DATE; EXTENSIONS; AMENDMENTS
 
     The term "Expiration Date" shall mean 5:00 p.m., New York City time, on
            , 1997, unless the Company, in its sole discretion, extends the
Exchange Offer, in which case the term "Expiration Date" shall mean the latest
date and time to which the Exchange Offer is extended. In order to extend the
Exchange Offer, the Company will notify the Exchange Agent of any extension by
oral or written notice prior to 9:00 a.m., New York City time, on the next
business day after the previously scheduled Expiration Date. The Company
reserves the right, in its sole discretion, (i) to delay accepting any Old
Notes, to extend the Exchange Offer or, if any of the conditions set forth under
"The Exchange Offer -- Conditions" shall not have been satisfied, to terminate
the Exchange Offer, by giving oral or written notice of such delay, extension or
termination to the Exchange Agent, or (ii) to amend the terms of the Exchange
Offer in any manner.
 
PROCEDURES FOR TENDERING
 
     Only a holder of Old Notes may tender the Old Notes in the Exchange Offer.
Except as set forth under "The Exchange Offer -- Book Entry Transfer," to tender
in the Exchange Offer a holder must complete, sign and date the Letter of
Transmittal, or a copy thereof, have the signatures thereon guaranteed if
required by the Letter of Transmittal, and mail or otherwise deliver the Letter
of Transmittal or copy to the Exchange Agent prior to the Expiration Date. In
addition, either (i) certificates for such Old Notes must be received by the
Exchange Agent along with the Letter of Transmittal, (ii) a timely confirmation
of a book-entry transfer (a "Book-Entry Confirmation") of such Old Notes, if
that procedure is available, into the Exchange Agent's account at The Depository
Trust Company (the "DTC" or the "Book-Entry Transfer Facility") pursuant to the
procedure for book-entry transfer described below, must be received by the
Exchange Agent prior to the Expiration Date, or (iii) the holder must comply
with the guaranteed delivery procedures described below. To be tendered
effectively, the Old Notes, Letter of Transmittal and other required documents
must be received by the Exchange Agent at the address set forth under "The
Exchange Offer -- Exchange Agent" prior to the Expiration Date.
 
     The tender by a holder that is not withdrawn before the Expiration Date
will constitute an agreement between that holder and the Company in accordance
with the terms and subject to the conditions set forth herein and in the Letter
of Transmittal.
 
     THE METHOD OF DELIVERY OF OLD NOTES AND THE LETTER OF TRANSMITTAL AND ALL
OTHER REQUIRED DOCUMENTS TO THE EXCHANGE AGENT IS AT THE ELECTION AND RISK OF
THE HOLDER. INSTEAD OF DELIVERY BY MAIL, IT IS RECOMMENDED THAT HOLDERS USE AN
OVERNIGHT OR HAND DELIVERY SERVICE. IN ALL CASES, SUFFICIENT TIME SHOULD BE
ALLOWED TO ASSURE DELIVERY TO THE EXCHANGE AGENT BEFORE THE EXPIRATION DATE AND
PROPER INSURANCE SHOULD BE OBTAINED. NO LETTER OF TRANSMITTAL OR OLD NOTES
SHOULD BE SENT TO THE COMPANY. HOLDERS MAY REQUEST THEIR RESPECTIVE BROKERS,
DEALERS, COMMERCIAL BANKS, TRUST COMPANIES OR NOMINEES TO EFFECT THESE
TRANSACTIONS FOR SUCH HOLDERS.
 
     Any beneficial owner whose Old Notes are registered in the name of a
broker, dealer, commercial bank, trust company or other nominee and who wishes
to tender should contact the registered holder promptly and instruct the
registered holder to tender on the beneficial owner's behalf. If the beneficial
owner wishes to tender on the owner's own behalf, the owner must, prior to
completing and executing the Letter of Transmittal and delivering the owner's
Old Notes, either make appropriate arrangements to register ownership of the Old
Notes in the beneficial owner's name or obtain a properly completed bond power
from the registered holder. The transfer of registered ownership may take
considerable time.
 
     Signatures on a Letter of Transmittal or a notice of withdrawal, as the
case may be, must be guaranteed by an Eligible Institution (as defined herein)
unless Old Notes tendered pursuant thereto are tendered (i) by a registered
holder who has not completed the box titled "Special Registration Instructions"
or "Special Delivery Instructions" on the Letter of Transmittal or (ii) for the
account of an Eligible Institution. If signatures on a Letter of Transmittal or
a notice of withdrawal, as the case may be, are required to be guaranteed, the
guarantee must be by any eligible guarantor institution that is a member of or
participant in the Securities Transfer Agents Medallion Program, the New York
Stock Exchange Medallion Signature Program, the Stock Exchange Medallion
 
                                       138
<PAGE>   142
 
Program, or an "eligible guarantor institution" within the meaning of Rule
17Ad-15 under the Exchange Act (an "Eligible Institution").
 
     If the Letter of Transmittal is signed by a person other than the
registered holder of any Old Notes listed therein, the Old Notes must be
endorsed or accompanied by a properly completed bond power, signed by the
registered holder as that registered holder's name appears on the Old Notes.
 
     If the Letter of Transmittal or any Old Notes or bond powers are signed by
trustees, executors, administrators, guardians, attorneys-in-fact, officers of
corporations, or others acting in a fiduciary or representative capacity, such
persons should so indicate when signing, and evidence satisfactory to the
Company of their authority to so act must be submitted with the Letter of
Transmittal unless waived by the Company.
 
     All questions as to the validity, form, eligibility (including time of
receipt), acceptance and withdrawal of tendered Old Notes will be determined by
the Company in its sole discretion, which determination will be final and
binding. The Company reserves the absolute right to reject any and all Old Notes
not properly tendered or any Old Notes the Company's acceptance of which would,
in the opinion of counsel for the Company, be unlawful. The Company also
reserves the right to waive any defects, irregularities or conditions of tender
as to particular Old Notes. The Company's interpretation of the terms and
conditions of the Exchange Offer (including the instructions in the Letter of
Transmittal) will be final and binding on all parties. Unless waived, any
defects or irregularities in connection with tenders of Old Notes must be cured
within such time as the Company shall determine. Although the Company intends to
notify holders of defects or irregularities with respect to tenders of Old
Notes, neither the Company, the Exchange Agent nor any other person shall incur
any liability for failure to give such notification. Tenders of Old Notes will
not be deemed to have been made until such defects or irregularities have been
cured or waived. Any Old Notes received by the Exchange Agent that the Company
determines are not properly tendered and as to which the defects or
irregularities have not been cured or waived will be returned by the Exchange
Agent to the tendering holders, unless otherwise provided in the Letter of
Transmittal, as soon as practicable following the Expiration Date.
 
     In addition, the Company reserves the right in its sole discretion to
purchase or make offers for any Old Notes that remain outstanding after the
Expiration Date or, as set forth under "The Exchange Offer -- Conditions," to
terminate the Exchange Offer and, to the extent permitted by applicable law,
purchase Old Notes in the open market, in privately negotiated transactions or
otherwise. The terms of any such purchases or offers could differ from the terms
of the Exchange Offer.
 
     By tendering, each holder will represent to the Company that, among other
things, (i) the New Notes acquired pursuant to the Exchange Offer are being
acquired in the ordinary course of business of the person receiving such New
Notes, whether or not such person is the holder, (ii) if it is not a
broker-dealer, neither the holder nor any such other person is engaging in or
intends to engage in a distribution of such New Notes, (iii) neither the holder
nor any such other person has an arrangement or understanding with any person to
participate in the distribution of such New Notes, and (iv) neither the holder
nor any such other person is an "affiliate" (as defined in Rule 405 of the
Securities Act) of the Company. Each broker-dealer that receives New Notes for
its own account in exchange for Old Notes, where such Old Notes were acquired by
such broker-dealer as a result of market-making activities or other trading
activities (other than Old Notes acquired directly from the Company), may
participate in the Exchange Offer but may be deemed an "underwriter" under the
Securities Act and, therefore, must acknowledge in the Letter of Transmittal
that it will deliver a prospectus in connection with any resale of such New
Notes. The Letter of Transmittal states that by so acknowledging and by
delivering a prospectus, a broker-dealer will not be deemed to admit that it is
an "underwriter" within the meaning of the Securities Act. See "Plan of
Distribution."
 
     In all cases, issuance of New Notes for Old Notes that are accepted for
exchange pursuant to the Exchange Offer will be made only after timely receipt
by the Exchange Agent of certificates for such Old Notes or a timely Book-Entry
Confirmation of such Old Notes into the Exchange Agent's account at the
Book-Entry Transfer Facility, a properly completed and duly executed Letter of
Transmittal (or, with respect to the DTC and its participants, electronic
instructions in which the tendering holder acknowledges its receipt of and
agreement to be bound by the Letter of Transmittal), and all other required
documents. If any tendered Old Notes are submitted for a greater principal
amount than the holder desires to exchange, such unaccepted or non-exchanged Old
Notes
 
                                       139
<PAGE>   143
 
will be returned without expense to the tendering holder thereof (or, in the
case of Old Notes tendered by book-entry transfer into the Exchange Agent's
account at the Book-Entry Transfer Facility pursuant to the book-entry transfer
procedures described below, such non-exchanged Old Notes will be credited to an
account maintained with such Book-Entry Transfer Facility) as promptly as
practicable after the expiration or termination of the Exchange Offer.
 
BOOK-ENTRY TRANSFER
 
     The Exchange Agent will make a request to establish an account with respect
to the Old Notes at the Book-Entry Transfer Facility for purposes of the
Exchange Offer within two business days after the date of this Prospectus, and
any financial institution that is a participant in the Book-Entry Transfer
Facility system may make book-entry delivery of Old Notes being tendered by
causing the Book-Entry Transfer Facility to transfer such Old Notes into the
Exchange Agent's account at the Book-Entry Transfer Facility in accordance with
such Book-Entry Transfer Facility's procedures for transfer. However, although
delivery of Old Notes may be effected through book-entry transfer at the
Book-Entry Transfer Facility, the Letter of Transmittal or copy thereof, with
any required signature guarantees and any other required documents, must, in any
case other than as set forth in the following paragraph, be transmitted to and
received by the Exchange Agent at the address set forth under "The Exchange
Offer -- Exchange Agent" on or prior to the Expiration Date or the guaranteed
delivery procedures described below must be complied with.
 
     The DTC's Automated Tender Offer Program ("ATOP") is the only method of
processing exchange offers through the DTC. To accept the Exchange Offer through
ATOP, participants in the DTC must send electronic instructions to the DTC
through the DTC's communication system in place of sending a signed, hard copy
Letter of Transmittal. The DTC is obligated to communicate those electronic
instructions to the Exchange Agent. To tender Old Notes through ATOP, the
electronic instructions sent to the DTC and transmitted by the DTC to the
Exchange Agent must contain the character by which the participant acknowledges
its receipt of and agrees to be bound by the Letter of Transmittal.
 
GUARANTEED DELIVERY PROCEDURES
 
     If a registered holder of the Old Notes desires to tender such Old Notes
and the Old Notes are not immediately available, or time will not permit such
holder's Old Notes or other required documents to reach the Exchange Agent
before the Expiration Date, or the procedure for book-entry transfer cannot be
completed on a timely basis, a tender may be effected if (i) the tender is made
through an Eligible Institution, (ii) prior to the Expiration Date, the Exchange
Agent received from such Eligible Institution a properly completed and duly
executed Letter of Transmittal (or a facsimile thereof) and Notice of Guaranteed
Delivery, substantially in the form provided by the Company (by telegram, telex,
facsimile transmission, mail or hand delivery), setting forth the name and
address of the holder of Old Notes and the amount of Old Notes tendered, stating
that the tender is being made thereby and guaranteeing that within three New
York Stock Exchange ("NYSE") trading days after the date of execution of the
Notice of Guaranteed Delivery, the certificates for all physically tendered Old
Notes, in proper form for transfer, or a Book-Entry Confirmation, as the case
may be, and any other documents required by the Letter of Transmittal will be
deposited by the Eligible Institution with the Exchange Agent, and (iii) the
certificates for all physically tendered Old Notes, in proper form for transfer,
or a Book-Entry Confirmation, as the case may be, and all other documents
required by the Letter of Transmittal, are received by the Exchange Agent within
three NYSE trading days after the date of execution of the Notice of Guaranteed
Delivery.
 
WITHDRAWAL RIGHTS
 
     Tenders of Old Notes may be withdrawn at any time prior to 5:00 p.m., New
York City time, on the Expiration Date.
 
     For a withdrawal of a tender of Old Notes to be effective, a written or
(for DTC participants) electronic ATOP transmission notice of withdrawal must be
received by the Exchange Agent at its address set forth herein prior to 5:00
p.m., New York City time, on the Expiration Date. Any such notice of withdrawal
must (i) specify the name of the person having deposited the Old Notes to be
withdrawn (the "Depositor"), (ii) identify the Old
 
                                       140
<PAGE>   144
 
Notes to be withdrawn (including the certificate number or numbers and principal
amount at maturity of such Old Notes), (iii) be signed by the holder in the same
manner as the original signature on the Letter of Transmittal by which such Old
Notes were tendered (including any required signature guarantees) or be
accompanied by documents of transfer sufficient to have the Trustee with respect
to the Old Notes register the transfer of such Old Notes into the name of the
person withdrawing the tender, and (iv) specify the name in which any such Old
Notes are to be registered, if different from that of the Depositor. All
questions as to the validity, form and eligibility (including time of receipt)
of such notices will be determined by the Company, in its sole discretion, whose
determination shall be final and binding on all parties. Any Old Notes so
withdrawn will be deemed not to have been validly tendered for exchange for
purposes of the Exchange Offer. Any Old Notes which have been tendered for
exchange but which are not exchanged for any reason will be returned to the
holder thereof without cost to such holder as soon as practicable after
withdrawal, rejection of tender or termination of the Exchange Offer. Properly
withdrawn Old Notes may be retendered by following one of the procedures
described under "The Exchange Offer -- Procedures for Tendering" at any time on
or prior to the Expiration Date.
 
CONDITIONS
 
     Notwithstanding any other term of the Exchange Offer, the Company shall not
be required to accept for exchange, or exchange New Notes for, any Old Notes,
and may terminate the Exchange Offer as provided herein before the acceptance of
such Old Notes, if:
 
          (a) the Exchange Offer shall violate applicable law or any applicable
     interpretation of the staff of the Commission; or
 
          (b) any action or proceeding is instituted or threatened in any court
     or by any governmental agency that might materially impair the ability of
     the Company to proceed with the Exchange Offer or any material adverse
     development has occurred in any existing action or proceeding with respect
     to the Company; or
 
          (c) any governmental approval has not been obtained, which approval
     the Company shall deem necessary for the consummation of the Exchange
     Offer.
 
     If the Company determines in its sole discretion that any of the conditions
are not satisfied, the Company may (i) refuse to accept any Old Notes and return
all tendered Old Notes to the tendering holders (or, in the case of Old Notes
tendered by book-entry transfer into the Exchange Agent's account at the
Book-Entry Transfer Facility pursuant to the book-entry transfer procedures
described above, such Old Notes will be credited to an account maintained with
such Book-Entry Transfer Facility), (ii) extend the Exchange Offer and retain
all Old Notes tendered prior to the expiration of the Exchange Offer, subject,
however, to the rights of holders to withdraw such Old Notes (see "-- Withdrawal
Rights") or (iii) waive such unsatisfied conditions with respect to the Exchange
Offer and accept all properly tendered Old Notes which have not been withdrawn.
If such waiver constitutes a material change to the Exchange Offer, the Company
will promptly disclose such waiver by means of a prospectus supplement that will
be distributed to the registered holders, and the Company will extend the
Exchange Offer for a period of five to ten business days, depending upon the
significance of the waiver and the manner of disclosure to the registered
holders, if the Exchange Offer would otherwise expire during such five-to-
ten-business-day period.
 
                                       141
<PAGE>   145
 
EXCHANGE AGENT
 
   
     All executed Letters of Transmittal should be directed to the Exchange
Agent. U.S. Trust Company of Texas, N.A., has been appointed as Exchange Agent
for the Exchange Offer. Questions, requests for assistance and requests for
additional copies of this Prospectus or of the Letter of Transmittal should be
directed to the Exchange Agent addressed as follows:
    
 
   
                        By Registered or Certified Mail,
    
                        by Overnight Courier or by Hand:
 
   
                       U.S. Trust Company of Texas, N.A.
    
   
                                  P.O. Box 841
    
   
                                 Cooper Station
    
   
                         New York, New York 10276-0841
    
 
   
                                    By Hand:
    
   
                       U.S. Trust Company of Texas, N.A.
    
   
                                  111 Broadway
    
   
                                  Lower Level
    
   
                             Corporate Trust Window
    
   
                         New York, New York 10006-1906
    
 
   
                             By Overnight Courier:
    
   
                       U.S. Trust Company of Texas, N.A.
    
   
                                  770 Broadway
    
   
                     13th Floor-Corporate Trust Operations
    
   
                            New York, New York 10003
    
 
   
                                 By Facsimile:
    
   
                                 (212) 420-6504
    
 
   
                             Confirm by Telephone:
    
   
                                 (800) 225-2398
    
 
SOLICITATIONS OF TENDERS; FEES AND EXPENSES
 
     The Company will not make any payments to brokers, dealers or others
soliciting acceptances of the Exchange Offer. The principal solicitation is
being made by mail; however, additional solicitations may be made in person or
by telephone by officers and employees of the Company.
 
     The Company has not retained any dealer-manager or similar agent in
connection with the Exchange Offer and will not make any payments to brokers,
dealers or others soliciting acceptances of the Exchange Offer. The Company,
however, will pay the Exchange Agent reasonable and customary fees for its
services and will reimburse it for its reasonable out-of-pocket expenses in
connection therewith.
 
   
     The cash expenses to be incurred in connection with the Exchange Offer will
be paid by the Company. Such expenses include fees and expenses of the Exchange
Agent and Trustee, accounting and legal fees and printing costs, among others.
    
 
TRANSFER TAXES
 
   
     Holders who tender their Old Notes for exchange will not be obligated to
pay any transfer taxes in connection therewith, except that holders who instruct
the Company to register New Notes in the name of, or request that Old Notes not
tendered or not accepted in the Exchange Offer be returned to, a person other
than the registered tendering holder will be responsible for the payment of any
applicable transfer tax thereon.
    
 
                                       142
<PAGE>   146
 
                          DESCRIPTION OF THE NEW NOTES
 
GENERAL
 
   
     The Old Notes were, and the New Notes will be, issued under an indenture,
dated as of February 20, 1997, as amended (the "Notes Indenture"), between the
Company and U.S. Trust Company of Texas, N.A., as trustee (the "Trustee"), a
copy of which is filed as an exhibit to the Registration Statement (as defined).
The terms of the New Notes are identical in all material respects to the Old
Notes, except that the New Notes have been registered under the Securities Act
and, therefor, will not bear legends restricting their transfer. Upon the
issuance of the New Notes, the Notes Indenture will be subject to and governed
by the Trust Indenture Act of 1939, as amended (the "Trust Indenture Act"). The
following summary of certain provisions of the Indenture and the New Notes does
not purport to be complete and is subject to, and is qualified in its entirety
by reference to, all the provisions of the Notes Indenture (including the
definitions of certain terms therein and those terms made a part thereof by the
Trust Indenture Act) and the New Notes. The Old Notes and the New Notes are
sometimes collectively referred to herein as the "Notes."
    
 
     Principal of, premium, if any, and interest on the New Notes will be
payable, and the New Notes may be exchanged or transferred, at the office or
agency of the Company in the Borough of Manhattan, The City of New York (which
initially shall be the corporate trust office of the Trustee in New York, New
York), except that, at the option of the Company, payment of interest may be
made by check mailed to the address of the holders as such address appears in
the Note Registrar.
 
     The New Notes will be issued in fully registered form only, without
coupons, in denominations of $1,000 and integral multiples thereof. Initially,
the Trustees will act as Paying Agent and Registrar for the New Notes. The New
Notes may be presented for registration of transfer and exchange at the offices
of the Registrar, which initially will be the Trustee's corporate trust office.
The Company may change any Paying Agent and Registrar without notice to holders
of the Notes.
 
   
     Old Notes that remain outstanding after the consummation of the Exchange
Offer and New Notes issued in connection with the Exchange Offer will be
entitled to vote or consent on all matters as a single class of securities under
the Notes Indenture.
    
 
PRINCIPAL, MATURITY AND INTEREST
 
     The Notes will be unsecured, senior obligations of the Company and will be
limited to $277.0 million in aggregate principal amount at maturity and will
mature on February 1, 2009. No interest will accrue on the Notes prior to
February 1, 2002. Thereafter, interest on the Notes will accrue at the rate of
12 3/4% and will be payable in cash semiannually on February 1 and August 1
commencing on August 1, 2002 to holders of record on the immediately preceding
January 15 and July 15. Interest on the Notes will accrue from the most recent
date to which interest has been paid or, if no interest has been paid, from
February 1, 2002. Interest will be computed on the basis of a 360-day year
comprised of twelve 30-day months.
 
     The yield to maturity of the Notes is 12 3/4% (computed on a semi-annual
bond equivalent basis), calculated from February 20, 1997. The Old Notes were
offered at a substantial discount from their principal amount at maturity. See
"Certain Federal Income Tax Considerations -- Original Issue Discount."
 
                                       143
<PAGE>   147
 
OPTIONAL REDEMPTION
 
     The Notes may be redeemed (subject to contractual and other restrictions
with respect thereto and to the legal availability of funds therefor) at any
time on or after February 1, 2002, in whole or in part, at the option of the
Company, at the redemption prices (expressed as a percentage of the Accreted
Value thereof on the applicable redemption date) set forth below, plus accrued
and unpaid interest, if any, to the redemption date, if redeemed during the
12-month period beginning February 1 of each of the years set forth below:
 
<TABLE>
<CAPTION>
YEAR                                                        PERCENTAGE
- ----                                                        ----------
<S>                                                         <C>
2002......................................................   106.375%
2003......................................................   105.313%
2004......................................................   104.250%
2005......................................................   103.188%
2006......................................................   102.125%
2007......................................................   100.000%
</TABLE>
 
     In addition, prior to February 1, 2001, the Company may, at its option, use
the net cash proceeds of one or more Public Equity Offerings or Major Asset
Sales to redeem up to 25% of the principal amount at maturity of the Notes at a
redemption price of 112.75% of the Accreted Value thereof at the redemption date
of the Notes so redeemed; provided, however, that after any such redemption, at
least 75% in aggregate principal amount at maturity of Notes would remain
outstanding immediately after giving effect to such redemption. Any such
redemption will be required to occur on or prior to the date that is one year
after the receipt by the Company of the proceeds of a Public Equity Offering or
Major Asset Sale. The Company shall effect such redemption on a pro rata basis.
 
     In addition, prior to February 1, 2002, the Company may, at its option,
redeem the Notes upon a Change of Control. See "-- Change of Control."
 
   
     The Capstar Radio Indentures and the Credit Facilities restrict, or will
restrict, Capstar Radio's ability to pay dividends or make other restricted
payments to the Company and, accordingly, may also limit the ability of the
Company to redeem the Notes. See "Description of Other Indebtedness."
    
 
SELECTION AND NOTICE
 
     If less than all of the Notes are to be redeemed at any time, selection of
Notes for redemption will be made by the Trustee in compliance with the
requirements of the principal national securities exchange, if any, on which the
Notes are listed or, in the absence of such requirements or if the Notes are not
so listed, on a pro rata basis, provided that no Notes of $1,000 or less shall
be redeemed in part. Notice of redemption shall be mailed by first class mail at
least 30 but not more than 60 days before the redemption date to each holder of
Notes to be redeemed at its registered address. If any Note is to be redeemed in
part only, the notice of redemption that relates to such Note shall state the
portion of the principal amount at maturity thereof to be redeemed. A new Note
in principal amount at maturity equal to the unredeemed portion thereof will be
issued in the name of the holder thereof upon cancellation of the original Note.
On and after the redemption date, interest ceases to accrue on Notes or portions
of them called for redemption.
 
CHANGE OF CONTROL
 
   
     The Notes Indenture provides that, upon the occurrence of a Change of
Control, each holder will have the right to require that the Company purchase
all or a portion of such holder's Notes in cash pursuant to the offer described
below (the "Change of Control Offer"), at a purchase price equal to (i) 101% of
the Accreted Value on the Change of Control Payment Date if the Change of
Control Payment Date is on or before February 1, 2002 and (ii) 101% of the
principal amount at maturity thereof, plus, without duplication, all accrued and
unpaid interest, if any, to the Change of Control Payment Date if such Change of
Control Payment Date is after February 1, 2002.
    
 
   
     The Notes Indenture provides that, prior to the mailing of the notice
referred to below, but in any event within 30 days following the date on which
the Company becomes aware that a Change of Control has occurred,
    
 
                                       144
<PAGE>   148
 
the Company covenants that if the purchase of the Notes would violate or
constitute a default under any other Indebtedness of the Company, then the
Company shall, to the extent needed to permit such purchase of Notes, either (i)
repay all such Indebtedness and terminate all commitments outstanding thereunder
or (ii) obtain the requisite consents, if any, under such Indebtedness required
to permit the purchase of the Notes as provided below. The Company will first
comply with the covenant in the preceding sentence before it will be required to
make the Change of Control Offer or purchase the Notes pursuant to the
provisions described below.
 
     Within 30 days following the date on which the Company becomes aware that a
Change of Control has occurred, the Company must send, by first-class mail
postage prepaid, a notice to each holder of Notes, which notice shall govern the
terms of the Change of Control Offer. Such notice shall state, among other
things, the purchase date, which must be no earlier than 30 days nor later than
45 days from the date such notice is mailed, other than as may be required by
law (the "Change of Control Payment Date"). Holders electing to have any Notes
purchased pursuant to a Change of Control Offer will be required to surrender
such Notes to the paying agent and registrar for the Notes at the address
specified in the notice prior to the close of business on the business day prior
to the Change of Control Payment Date.
 
   
     In addition, the Notes Indenture will provide that, prior to February 1,
2002, upon the occurrence of a Change of Control, the Company will have the
option to redeem the Notes in whole but not in part (a "Change of Control
Redemption") at a redemption price equal to 100% of the Accreted Value thereof
at the redemption date of the Notes plus the Applicable Premium. In order to
effect a Change of Control Redemption, the Company must send a notice to each
holder of Notes, which notice shall govern the terms of the Change of Control
Redemption. Such notice must be mailed to holders of Notes within 30 days
following the date the Change of Control occurred (the "Change of Control
Redemption Date") and state that the Company is effecting a Change of Control
Redemption in lieu of a Change of Control Offer.
    
 
     "Applicable Premium" means, with respect to a Note at any Change of Control
Redemption Date, the greater of (i) 1.0% of the Accreted Value of such Note and
(ii) the excess of (A) the present value at such time of the redemption price of
such Note at February 1, 2002 (such redemption price being described under
"-- Optional Redemption") computed using a discount rate equal to the Treasury
Rate plus 150 basis points over (B) the principal amount at maturity of such
Note.
 
     "Treasury Rate" means the yield to maturity at the time of computation of
United States Treasury securities with a constant maturity (as compiled and
published in the most recent Federal Reserve Statistical Release H.15(519) that
has become publicly available at least two business days prior to the Change of
Control Redemption Date (or, if such Statistical Release is no longer published,
any publicly available source or similar market data)) most nearly equal to the
period from the Change of Control Redemption Date to February 1, 2002; provided,
however, that if the period from the Change of Control Redemption Date to
February 1, 2002 is not equal to the constant maturity of a United States
Treasury security for which a weekly average yield is given, the Treasury Rate
shall be obtained by linear interpolation (calculated to the nearest one-twelfth
of a year) from the weekly average yields of United States Treasury securities
for which such yields are given except that if the period from the Change of
Control Redemption Date to February 1, 2002 is less than one year, the weekly
average yield on actually traded United States Treasury securities adjusted to a
constant maturity of one year shall be used.
 
     The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act to the extent applicable in connection with the purchase of Notes
pursuant to a Change of Control Offer.
 
   
     This "Change of Control" covenant will not apply in the event of (a)
changes in a majority of the board of directors of the Company so long as a
majority of the board of directors continues to consist of Continuing Directors
and (b) certain transactions with Permitted Holders. In addition, this covenant
is not intended to afford holders of Notes protection in the event of certain
highly leveraged transactions, reorganizations, restructurings, mergers and
other similar transactions that might adversely affect the holders of Notes, but
would not constitute a Change of Control. The Company could, in the future,
enter into certain transactions, including certain recapitalizations of the
Company, that would not constitute a Change of Control with respect to the
Change of Control purchase feature of the Notes, but would increase the amount
of indebtedness outstanding at such time. However, the Notes Indenture will
contain limitations on the ability of the Company to incur additional
    
 
                                       145
<PAGE>   149
 
Indebtedness and to engage in certain mergers, consolidations and sales of
assets, whether or not a Change of Control is involved. See "-- Certain
Covenants -- Limitation on Incurrence of Additional Indebtedness and Issuance of
Preferred Stock of Subsidiaries" and "-- Certain Covenants -- Merger,
Consolidation and Sale of Assets" below.
 
   
     If a Change of Control were to occur, there can be no assurance that the
Company would have sufficient funds to pay the purchase price for all Notes that
the Company might be required to purchase. Moreover, as of the date hereof,
after giving effect to the Old Notes Offering and the application of the
proceeds therefrom, the Company would not have sufficient funds available to
purchase all of the outstanding Notes pursuant to a Change of Control Offer. In
the event that the Company were required to purchase outstanding Notes pursuant
to a Change of Control Offer, the Company expects that it would need to seek
third-party financing to the extent it does not have available funds to meet its
purchase obligations. However, there can be no assurance that the Company would
be able to obtain such financing on favorable terms, if at all. The Capstar
Radio Indentures and the Credit Facilities restrict, or will restrict, the
ability of Capstar Radio to pay dividends and make other restricted payments to
the Company and, accordingly, may also limit the ability of the Company to
purchase the Notes. See "Description of Other Indebtedness."
    
 
   
     With respect to the sale of "all or substantially all" the assets of the
Company, which would constitute a Change of Control for purposes of the Notes
Indenture, the meaning of the phrase "all or substantially all" varies according
to the facts and circumstances of the subject transaction, has no clearly
established meaning under relevant law and is subject to judicial
interpretation. Accordingly, in certain circumstances there may be a degree of
uncertainty in ascertaining whether a particular transaction would involve a
disposition of "all or substantially all" of the assets of the Company and,
therefore, it may be unclear whether a Change of Control has occurred and
whether the Notes should be subject to a Change of Control Offer.
    
 
   
     None of the provisions in the Notes Indenture relating to a purchase of
Notes upon a Change of Control is waiveable by the board of directors of the
Company. Without the consent of each holder of Notes affected thereby, after the
mailing of the notice of a Change of Control Offer, no amendment to the
Indenture may, directly or indirectly, affect the Company's obligation to
purchase the outstanding Notes or amend, modify or change the obligation of the
Company to consummate a Change of Control Offer or waive any default in the
performance thereof or modify any of the provisions of the definitions with
respect to any such offer.
    
 
CERTAIN COVENANTS
 
   
     Limitation on Incurrence of Additional Indebtedness and Issuance of
Preferred Stock of Subsidiaries. The Company will not, and will not permit any
of its Subsidiaries to, directly or indirectly, create, incur, issue, assume,
guarantee or otherwise become directly or indirectly liable, contingently or
otherwise, with respect to (collectively, "incur") any Indebtedness (other than
Permitted Indebtedness) and the Company's Subsidiaries will not issue any
Preferred Stock (except Preferred Stock issued to the Company or a Wholly Owned
Subsidiary of the Company); provided, however, that the Company and its
Subsidiaries may incur Indebtedness and the Company's Subsidiaries may issue
shares of Preferred Stock if, in either case, the Company's Leverage Ratio at
the time of incurrence of such Indebtedness or the issuance of such Preferred
Stock, as the case may be, after giving pro forma effect to such incurrence or
issuance as of such date and to the use of proceeds therefrom is less than 7.0
to 1.
    
 
   
     Limitation on Restricted Payments. (a) The Notes Indenture provides that
neither the Company nor any of its Subsidiaries will, directly or indirectly,
make any Restricted Payment if at the time of such Restricted Payment and
immediately after giving effect thereto:
    
 
          (i) a Default or Event of Default shall have occurred and be
     continuing at the time of or after giving effect to such Restricted
     Payment; or
 
          (ii) the Company is not able to incur $1.00 of additional Indebtedness
     (other than Permitted Indebtedness) in compliance with the "Limitation on
     Incurrence of Additional Indebtedness and Issuance of Preferred Stock of
     Subsidiaries" covenant; or
 
                                       146
<PAGE>   150
 
          (iii) the aggregate amount of Restricted Payments made subsequent to
     the Issue Date (the amount expended for such purposes, if other than in
     cash, being the fair market value of such property as determined by the
     board of directors of the Company in good faith) exceeds the sum of (a) (x)
     100% of the aggregate Consolidated EBITDA of the Company (or, in the event
     such Consolidated EBITDA shall be a deficit, minus 100% of such deficit)
     accrued subsequent to the Issue Date to the most recent date for which
     financial information is available to the Company, taken as one accounting
     period, less (y) 1.4 times Consolidated Interest Expense for the same
     period, plus (b) 100% of the aggregate net proceeds, including the fair
     market value of property other than cash as determined by the board of
     directors of the Company in good faith, received by the Company from any
     Person (other than a Subsidiary of the Company) from the issuance and sale
     on or subsequent to the Issue Date of Qualified Capital Stock of the
     Company (excluding (i) any net proceeds from issuances and sales financed
     directly or indirectly using funds borrowed from the Company or any
     Subsidiary of the Company, until and to the extent such borrowing is
     repaid, but including the proceeds from the issuance and sale of any
     securities convertible into or exchangeable for Qualified Capital Stock to
     the extent such securities are so converted or exchanged and including any
     additional proceeds received by the Company upon such conversion or
     exchange and (ii) any net proceeds received from issuances and sales that
     are used to consummate a transaction described in clauses (2) and (3) of
     paragraph (b) below), plus (c) without duplication of any amount included
     in clause (iii)(b) above, 100% of the aggregate net proceeds, including the
     fair market value of property other than cash (valued as provided in clause
     (iii)(b) above), received by the Company as a capital contribution on or
     after the Issue Date, plus (d) the amount equal to the net reduction in
     Investments (other than Permitted Investments) made by the Company or any
     of its Subsidiaries in any Person resulting from (i) repurchases or
     redemptions of such Investments by such Person, proceeds realized upon the
     sale of such Investment to an unaffiliated purchaser and repayments of
     loans or advances or other transfers of assets by such Person to the
     Company or any Subsidiary of the Company or (ii) the redesignation of
     Unrestricted Subsidiaries as Subsidiaries (valued in each case as provided
     in the definition of "Investment") not to exceed, in the case of any
     Subsidiary, the amount of Investments previously made by the Company or any
     Subsidiary in such Unrestricted Subsidiary, which amount was included in
     the calculation of Restricted Payments; provided, however , that no amount
     shall be included under this clause (d) to the extent it is already
     included in Consolidated EBITDA, plus (e) the aggregate net cash proceeds
     received by a Person in consideration for the issuance of such Person's
     Capital Stock (other than Disqualified Capital Stock) that are held by such
     Person at the time such Person is merged with and into the Company in
     accordance with the "Merger, Consolidation and Sale of Assets" covenant
     subsequent to the Issue Date; provided, however , that concurrently with or
     immediately following such merger the Company uses an amount equal to such
     net cash proceeds to redeem or repurchase the Company's Capital Stock, plus
     (f) $2,500,000.
 
     (b) Notwithstanding the foregoing, these provisions will not prohibit: (1)
the payment of any dividend or the making of any distribution within 60 days
after the date of its declaration if such dividend or distribution would have
been permitted on the date of declaration; (2) the purchase, redemption or other
acquisition or retirement of any Capital Stock of the Company or any warrants,
options or other rights to acquire shares of any class of such Capital Stock
either (x) solely in exchange for shares of Qualified Capital Stock or other
rights to acquire Qualified Capital Stock or (y) through the application of the
net proceeds of a substantially concurrent sale for cash (other than to a
Subsidiary of the Company) of shares of Qualified Capital Stock or warrants,
options or other rights to acquire Qualified Capital Stock or (z) in the case of
Disqualified Capital Stock, solely in exchange for, or through the application
of the net proceeds of a substantially concurrent sale for cash (other than to a
Subsidiary of the Company) of, Disqualified Capital Stock that has a redemption
date no earlier than, and requires the payment of current dividends or
distributions in cash no earlier than, in each case, the Disqualified Capital
Stock being purchased, redeemed or otherwise acquired or retired; (3) the
acquisition of Indebtedness of the Company that is subordinate or junior in
right of payment to the Notes either (x) solely in exchange for shares of
Qualified Capital Stock (or warrants, options or other rights to acquire
Qualified Capital Stock), for shares of Disqualified Capital Stock that have a
redemption date no earlier than, and require the payment of current dividends or
distributions in cash no earlier than, in each case, the maturity date and
interest payments dates, respectively, of the Indebtedness being acquired, or
for Indebtedness of the Company that is subordinate or junior in right of
payment to the Notes, at least to the extent that the Indebtedness being
acquired is subordinated to the
 
                                       147
<PAGE>   151
 
Notes and has a Weighted Average Life to Maturity no less than that of the
Indebtedness being acquired or (y) through the application of the net proceeds
of a substantially concurrent sale for cash (other than to a Subsidiary of the
Company) of shares of Qualified Capital Stock (or warrants, options or other
rights to acquire Qualified Capital Stock), shares of Disqualified Capital Stock
that have a redemption date no earlier than, and require the payment of current
dividends or distributions in cash no earlier than, in each case, the maturity
date and interest payments dates, respectively, of the Indebtedness being
refinanced, or Indebtedness of the Company that is subordinate or junior in
right of payment to the Notes at least to the extent that the Indebtedness being
acquired is subordinated to the Notes and has a Weighted Average Life to
Maturity no less than that of the Indebtedness being refinanced; (4) payments by
the Company to repurchase Capital Stock or other securities from employees of
the Company in an aggregate amount not to exceed $5,000,000; (5) payments to
enable the Company to redeem or repurchase stock purchase or similar rights in
an aggregate amount not to exceed $500,000; (6) payments, not to exceed $100,000
in the aggregate, to enable the Company to make cash payments to holders of its
Capital Stock in lieu of the issuance of fractional shares of its Capital Stock;
(7) payments made pursuant to any merger, consolidation or sale of assets
effected in accordance with the "Merger, Consolidation and Sale of Assets"
covenant; provided, however, that no such payment may be made pursuant to this
clause (7) unless, after giving effect to such transaction (and the incurrence
of any Indebtedness in connection therewith and the use of the proceeds
thereof), the Company would be able to incur $1.00 of additional Indebtedness
(other than Permitted Indebtedness) in compliance with the "Limitation on
Incurrence of Additional Indebtedness and Issuance of Preferred Stock of
Subsidiaries" covenant such that after incurring that $1.00 of additional
Indebtedness, the Leverage Ratio would be less than 6.0 to 1; and (8) the
payments of dividends on the Company's Common Stock after an initial public
offering of Common Stock in an annual amount not to exceed 6.0% of the gross
proceeds (before deducting underwriting discounts and commissions and other fees
and expenses of the offering) received by the Company from shares of Common
Stock sold for the account of the Company (and not for the account of any
stockholder) in such initial public offering; provided, however , that in the
case of clauses (3), (4), (5), (6), (7) and (8), no Event of Default shall have
occurred or be continuing at the time of such payment or as a result thereof. In
determining the aggregate amount of Restricted Payments made subsequent to the
Issue Date, amounts expended pursuant to clauses (1), (4), (5), (6), (7) and (8)
shall be included in such calculation.
 
   
     Merger, Consolidation and Sale of Assets. The Notes Indenture provides that
the Company may not, in a single transaction or a series of related
transactions, consolidate with or merge with or into, or sell, assign, transfer,
lease, convey or otherwise dispose of all or substantially all of its assets to,
another Person or adopt a plan of liquidation unless (i) either (1) the Company
is the surviving or continuing Person or (2) the Person (if other than the
Company) formed by such consolidation or into which the Company is merged or the
person that acquires by conveyance, transfer or lease the properties and assets
of the Company substantially as an entirety or in the case of a plan of
liquidation, the Person to which assets of the Company have been transferred,
shall be a corporation, partnership or trust organized and existing under the
laws of the United States or any State thereof or the District of Columbia; (ii)
such surviving person shall assume all of the obligations of the Company under
the Notes and the Notes Indenture pursuant to a supplemental indenture in a form
reasonably satisfactory to the Trustee; (iii) immediately after giving effect to
such transaction and the use of the proceeds therefrom (on a pro forma basis,
including giving effect to any Indebtedness incurred or anticipated to be
incurred in connection with such transaction), the Company (in the case of
clause (1) of the foregoing clause (i)) or such Person (in the case of clause
(2) of the foregoing clause (i)) shall be able to incur $1.00 of additional
Indebtedness (other than Permitted Indebtedness) in compliance with the
"Limitation on Incurrence of Additional Indebtedness and Issuance of Preferred
Stock of Subsidiaries" covenant; (iv) immediately after giving effect to such
transactions, no Default or Event of Default shall have occurred or be
continuing; and (v) the Company has delivered to the Trustee prior to the
consummation of the proposed transaction an Officers' Certificate and an Opinion
of Counsel, each stating that such consolidation, merger or transfer complies
with the Notes Indenture and that all conditions precedent in the Notes
Indenture relating to such transaction have been satisfied. For purposes of the
foregoing, the transfer (by lease, assignment, sale or otherwise, in a single
transaction or series of related transactions) of all or substantially all of
the properties and assets of one or more Subsidiaries, the Capital Stock of
which constitutes all or substantially all of the properties or assets of the
Company, will be deemed to be the transfer of all or substantially all of the
properties and assets of the Company. Notwithstanding the foregoing clauses (ii)
and (iii),
    
 
                                       148
<PAGE>   152
 
(1) any Subsidiary of the Company may consolidate with, merge into or transfer
all or part of its properties and assets to the Company and (2) the Company may
merge with a corporate Affiliate thereof incorporated solely for the purpose of
reincorporating the Company in another jurisdiction in the U.S. to realize tax
or other benefits.
 
   
     Limitation on Asset Sales. The Notes Indenture provides that neither the
Company nor any of its Subsidiaries will consummate an Asset Sale unless (i) the
Company or the applicable Subsidiary, as the case may be, receives consideration
at the time of such Asset Sale at least equal to the fair market value of the
assets sold or otherwise disposed of (as determined in good faith by management
of the Company or, if such Asset Sale involves consideration in excess of
$2,500,000, by the board of directors of the Company, as evidenced by a board
resolution), (ii) at least 75% of the consideration received by the Company or
such Subsidiary, as the case may be, from such Asset Sale is in cash or Cash
Equivalents (other than in the case where the Company is exchanging all or
substantially all the assets of one or more broadcast businesses operated by the
Company (including by way of the transfer of capital stock) for all or
substantially all the assets (including by way of the transfer of capital stock)
constituting one or more broadcast businesses operated by another Person, in
which event the foregoing requirement with respect to the receipt of cash or
Cash Equivalents shall not apply) and is received at the time of such
disposition and (iii) upon the consummation of an Asset Sale, the Company
applies, or causes such Subsidiary to apply, such Net Cash Proceeds within 180
days of receipt thereof either (A) to repay any Senior Debt of the Company or
any Indebtedness of a Subsidiary of the Company (and, to the extent such Senior
Debt relates to principal under a revolving credit or similar facility, to
obtain a corresponding reduction in the commitments thereunder), (B) to
reinvest, or to be contractually committed to reinvest pursuant to a binding
agreement, in Productive Assets and, in the latter case, to have so reinvested
within 360 days of the date of receipt of such Net Cash Proceeds or (C) to
purchase Notes tendered to the Company for purchase at a price equal to 100% of
the Accreted Value thereof plus accrued interest thereon, if any, to the date of
purchase pursuant to an offer to purchase made by the Company as set forth below
(a "Net Proceeds Offer"); provided, however, that the Company may defer making a
Net Proceeds Offer until the aggregate Net Cash Proceeds from Asset Sales not
otherwise applied in accordance with this covenant equal or exceed $5,000,000.
    
 
     Subject to the deferral right set forth in the final proviso of the
preceding paragraph, each notice of a Net Proceeds Offer will be mailed, by
first-class mail, to holders of Notes not more than 180 days after the relevant
Asset Sale or, in the event the Company or a Subsidiary has entered into a
binding agreement as provided in (B) above, within 180 days following the
termination of such agreement but in no event later than 360 days after the
relevant Asset Sale. Such notice will specify, among other things, the purchase
date (which will be no earlier than 30 days nor later than 45 days from the date
such notice is mailed, except as otherwise required by law) and will otherwise
comply with the procedures set forth in the Indenture. Upon receiving notice of
the Net Proceeds Offer, holders of Notes may elect to tender their Notes in
whole or in part in integral multiples of $1,000. To the extent holders properly
tender Notes in an amount exceeding the Net Proceeds Offer, Notes of tendering
holders will be repurchased on a pro rata basis (based upon the principal amount
at maturity tendered). To the extent that the aggregate principal amount at
maturity of Notes tendered pursuant to any Net Proceeds Offer is less than the
amount of Net Cash Proceeds subject to such Net Proceeds Offer, the Company may
use any remaining portion of such Net Cash Proceeds not required to fund the
repurchase of tendered Notes for any purposes otherwise permitted by the
Indenture. Upon the consummation of any Net Proceeds Offer, the amount of Net
Cash Proceeds subject to any future Net Proceeds Offer from the Asset Sales
giving rise to such Net Cash Proceeds shall be deemed to be zero.
 
     The Company will comply with the requirements of Rule 14e-1 under the
Exchange Act to the extent applicable in connection with the repurchase of Notes
pursuant to a Net Proceeds Offer.
 
   
     Limitation on Asset Swaps. The Notes Indenture provides that the Company
will not, and will not permit any Subsidiary to, engage in any Asset Swaps,
unless: (i) at the time of entering into such Asset Swap and immediately after
giving effect to such Asset Swap, no Default or Event of Default shall have
occurred or be continuing or would occur as a consequence thereof, (ii) in the
event such Asset Swap involves an aggregate amount in excess of $1.0 million,
the terms of such Asset Swap have been approved by a majority of the members of
the board of directors of the Company and (iii) in the event such Asset Swap
involves an aggregate amount in excess of $5.0 million, the Company has received
a written opinion from an independent investment
    
 
                                       149
<PAGE>   153
 
banking firm of nationally recognized standing that such Asset Swap is fair to
the Company or such Subsidiary, as the case may be, from a financial point of
view.
 
   
     Limitation on Dividend and Other Payment Restrictions Affecting
Subsidiaries. The Notes Indenture provides that neither the Company nor any of
its Subsidiaries will, directly or indirectly, create or otherwise cause to
permit to exist or become effective, by operation of the charter of such
Subsidiary or by reason of any agreement, instrument, judgment, decree, rule,
order, statute or governmental regulation, any encumbrance or restriction on the
ability of any Subsidiary to (a) pay dividends or make any other distributions
on its Capital Stock; (b) make loans or advances or pay any Indebtedness or
other obligation owed to the Company or any of its Subsidiaries; or (c) transfer
any of its property or assets to the Company, except for such encumbrances or
restrictions existing under or by reason of: (1) applicable law, (2) the
Indenture, (3) customary non-assignment provisions of any lease governing a
leasehold interest of the Company or any Subsidiary, (4) any instrument
governing Acquired Indebtedness or Acquired Preferred Stock, which encumbrance
or restriction is not applicable to any Person, or the properties or assets of
any Person, other than the Person, or the property or assets of the Person, so
acquired, (5) agreements existing on the Issue Date (including the New Credit
Facility and the Commodore Indenture) as such agreements are from time to time
in effect; provided, however, that any amendments or modifications of such
agreements that affect the encumbrances or restrictions of the types subject to
this covenant shall not result in such encumbrances or restrictions being less
favorable to the Company in any material respect, as determined in good faith by
the board of directors of the Company, than the provisions as in effect before
giving effect to the respective amendment or modification, (6) any restriction
with respect to such a Subsidiary imposed pursuant to an agreement entered into
for the sale or disposition of all or substantially all the Capital Stock or
assets of such Subsidiary pending the closing of such sale or disposition, (7)
an agreement effecting a refinancing, replacement or substitution of
Indebtedness issued, assumed or incurred pursuant to an agreement referred to in
clause (2), (4) or (5) above; provided, however, that the provisions relating to
such encumbrance or restriction contained in any such refinancing, replacement
or substitution agreement are not less favorable to the Company in any material
respect as determined in good faith by the board of directors of the Company
than the provisions relating to such encumbrance or restriction contained in
agreements referred to in such clause (2), (4) or (5) above, (8) any agreement
or charter provision evidencing Indebtedness or Preferred Stock permitted under
this Notes Indenture; provided, however, that the provisions relating to such
encumbrance or restriction contained in such agreement or charter provision are
not less favorable to the Company in any material respect as determined in good
faith by the Board of Directors of the Company than the provisions relating to
such encumbrance or restriction contained in this Notes Indenture, or (9)
restrictions on the transfer of the assets subject to any Lien imposed by the
holder of such Lien.
    
 
   
     Limitations on Transactions with Affiliates. The Notes Indenture provides
that neither the Company nor any of its Subsidiaries will, directly or
indirectly, enter into or permit to exist any transaction (including, without
limitation, the purchase, sale, lease or exchange of any property or the
rendering of any service) with or for the benefit of any of its Affiliates
(other than transactions between the Company and a Wholly Owned Subsidiary of
the Company or among Wholly Owned Subsidiaries of the Company) (an "Affiliate
Transaction"), other than Affiliate Transactions on terms that are no less
favorable than those that might reasonably have been obtained in a comparable
transaction on an arm's-length basis from a person that is not an Affiliate;
provided, however, that for a transaction or series of related transactions
involving value of $1,000,000 or more, such determination will be made in good
faith by a majority of members of the board of directors of the Company and by a
majority of the disinterested members of the board of directors of the Company,
if any; provided, further, that for a transaction or series of related
transactions involving value of $5,000,000 or more, the board of directors of
the Company has received an opinion from a nationally recognized investment
banking firm that such Affiliate Transaction is fair, from a financial point of
view, to the Company or such Subsidiary. The foregoing restrictions will not
apply to (1) reasonable and customary directors' fees, indemnification and
similar arrangements and payments thereunder, (2) any obligations of the Company
under the Financial Monitoring and Oversight Agreements (provided that each
amendment of any of the foregoing agreements shall be subject to the limitations
of this covenant) or any employment agreement, noncompetition or confidentiality
with any officer of the Company, (3) reasonable and customary investment
banking, financial advisory, commercial banking and similar fees and expenses
paid to BT Securities Corporation and its Affiliates, (4) any Restricted Payment
permitted to be made pursuant to the covenant described under "Limitation on
Restricted Payments," (5) any issuance of securities, or other payments,
    
 
                                       150
<PAGE>   154
 
awards or grants in cash, securities or otherwise pursuant to, or the funding
of, employment arrangements, stock options and stock ownership plans approved by
the Board of Directors of the Company, (6) loans or advances to employees in the
ordinary course of business of the Company or any of its Subsidiaries consistent
with past practices, (7) payments made in connection with the Osborn
Acquisition, the Osborn Add-on Acquisitions, the Osborn Ft. Myers Disposition
and the Pending Acquisitions, including fees to Hicks Muse, and (8) the issuance
of Capital Stock of the Company (other than Disqualified Capital Stock).
 
   
     Reports. The Notes Indenture will provide that so long as any of the Notes
is outstanding, the Company will provide to the holders of Notes and file with
the Commission copies of the annual reports and of the information, documents
and other reports that the Company would have been required to file with the
Commission pursuant to Sections 13 or 15(d) of the Exchange Act regardless of
whether the Company is then obligated to file such reports.
    
 
EVENTS OF DEFAULT
 
   
     The following events are defined in the Notes Indenture as "Events of
Default": (i) the failure to pay interest on the Notes when the same becomes due
and payable and the Default continues for a period of 30 days; (ii) the failure
to pay the Accreted Value of or premium, if any, on any Notes when such Accreted
Value or premium, if any, becomes due and payable, at maturity, upon redemption
or otherwise; (iii) a default in the observance or performance of any other
covenant or agreement contained in the Notes or the Notes Indenture, which
default continues for a period of 30 days after the Company receives written
notice thereof specifying the default from the Trustee or holders of at least
25% in aggregate principal amount at maturity of outstanding Notes; (iv) the
failure to pay at the final stated maturity (giving effect to any extensions
thereof) the principal amount of any Indebtedness of the Company or any
Subsidiary of the Company, or the acceleration of the final stated maturity of
any such Indebtedness, if the aggregate principal amount of such Indebtedness,
together with the aggregate principal amount of any other such Indebtedness in
default for failure to pay principal at the final stated maturity (giving effect
to any extensions thereof) or which has been accelerated, aggregates $5,000,000
or more at any time in each case after a 10-day period during which such default
shall not have been cured or such acceleration rescinded; (v) one or more
judgments in an aggregate amount in excess of $5,000,000 (which are not covered
by insurance as to which the insurer has not disclaimed coverage) being rendered
against the Company or any of its Significant Subsidiaries and such judgment or
judgments remain undischarged or unstayed for a period of 60 days after such
judgment or judgments become final and nonappealable; and (vi) certain events of
bankruptcy, insolvency or reorganization affecting the Company or any of its
Significant Subsidiaries.
    
 
   
     Upon the happening of any Event of Default specified in the Notes
Indenture, the Trustee may, and the Trustee upon the request of holders of 25%
in principal amount at maturity of the outstanding Notes shall, or the holders
of at least 25% in principal amount at maturity of outstanding Notes may,
declare the Accreted Value of all the Notes, together with all accrued and
unpaid interest and premium, if any, to be due and payable by notice in writing
to the Company and the Trustee specifying the respective Event of Default and
that it is a "notice of acceleration" (the "Acceleration Notice"), and the same
(i) shall become immediately due and payable or (ii) if there are any amounts
outstanding under the New Credit Facility, will become due and payable upon the
first to occur of an acceleration under the New Credit Facility or five Business
Days after receipt by the Company and the agent under the New Credit Facility of
such Acceleration Notice (unless all Events of Default specified in such
Acceleration Notice have been cured or waived). If an Event of Default with
respect to bankruptcy proceedings relating to the Company occurs and is
continuing, then such amount will ipso facto become and be immediately due and
payable without any declaration or other act on the part of the Trustee or any
holder of the Notes.
    
 
   
     The Notes Indenture provides that, at any time after a declaration of
acceleration with respect to the Notes as described in the preceding paragraph,
the holders of a majority in principal amount at maturity of the Notes then
outstanding (by notice to the Trustee) may rescind and cancel such declaration
and its consequences if (i) the rescission would not conflict with any judgment
or decree of a court of competent jurisdiction, (ii) all existing Events of
Default have been cured or waived except nonpayment of Accreted Value of or
interest on the Notes that has become due solely by such declaration of
acceleration, (iii) to the extent the payment of such interest is lawful,
interest (at the same rate specified in the Notes) on overdue installments of
interest and overdue payments
    
 
                                       151
<PAGE>   155
 
   
of principal which has become due otherwise than by such declaration of
acceleration has been paid, (iv) the Company has paid the Trustee its reasonable
compensation and reimbursed the Trustee for its expenses, disbursements and
advances and (v) in the event of the cure or waiver of a Default or Event of
Default of the type described in clause (vi) of the description of Events of
Default in the first paragraph above, the Trustee has received an Officers'
Certificate and Opinion of Counsel that such Default or Event of Default has
been cured or waived. The holders of a majority in principal amount at maturity
of the Notes may waive any existing Default or Event of Default under the Notes
Indenture, and its consequences, except a default in the payment of the Accreted
Value of or interest on any Notes.
    
 
   
     The Company is required to deliver to the Trustee, within 120 days after
the end of the Company's fiscal year, a certificate indicating whether the
signing officers know of any Default or Event of Default that occurred during
the previous year and whether the Company has complied with its obligations
under the Notes Indenture. In addition, the Company will be required to notify
the Trustee of the occurrence and continuation of any Default or Event of
Default promptly after the Company becomes aware of the same.
    
 
   
     Subject to the provisions of the Notes Indenture relating to the duties of
the Trustee in case an Event of Default thereunder should occur and be
continuing, the Trustee will be under no obligation to exercise any of the
rights or powers under the Notes Indenture at the request or direction of any of
the holders of the Notes unless such holders have offered to the Trustee
reasonable indemnity or security against any loss, liability or expense. Subject
to such provision for security or indemnification and certain limitations
contained in the Notes Indenture, the holders of a majority in principal amount
at maturity of the outstanding Notes have the right to direct the time, method
and place of conducting any proceeding for any remedy available to the Trustee
or exercising any trust or power conferred on the Trustee.
    
 
   
SATISFACTION AND DISCHARGE OF NOTES INDENTURE; DEFEASANCE
    
 
   
     The Company may terminate its obligations under the Notes Indenture at any
time by delivering all outstanding Notes to the Trustee for cancellation and
paying all sums payable by it thereunder. The Company, at its option, (i) will
be discharged from any and all obligations with respect to the Notes (except for
certain obligations of the Company to register the transfer or exchange of such
Notes, replace stolen, lost or mutilated Notes, maintain paying agencies and
hold moneys for payment in trust) or (ii) need not comply with certain of the
restrictive covenants with respect to the Notes Indenture, if the Company
deposits with the Trustee, in trust, U.S. Legal Tender or U.S. Government
Obligations or a combination thereof that, through the payment of interest and
premium thereon and principal amount at maturity in respect thereof in
accordance with their terms, will be sufficient to pay all the principal amount
at maturity of and interest and premium on the Notes on the dates such payments
are due in accordance with the terms of such Notes as well as the Trustee's fees
and expenses. To exercise either such option, the Company is required to deliver
to the Trustee (A) an Opinion of Counsel or a private letter ruling issued to
the Company by the Internal Revenue Service (the "Service") to the effect that
the holders of the Notes will not recognize income, gain or loss for federal
income tax purposes as a result of the deposit and related defeasance and will
be subject to federal income tax on the same amount and in the same manner and
at the same times as would have been the case if such option had not been
exercised and, in the case of an Opinion of Counsel furnished in connection with
a discharge pursuant to clause (i) above, accompanied by a private letter ruling
issued to the Company by the IRS to such effect, (B) subject to certain
qualifications, an Opinion of Counsel to the effect that funds so deposited will
not be subject to avoidance under applicable bankruptcy law and (C) an Officers'
Certificate and an Opinion of Counsel to the effect that the Company has
complied with all conditions precedent to the defeasance. Notwithstanding the
foregoing, the Opinion of Counsel required by clause (A) above need not be
delivered if all Notes not theretofore delivered to the Trustee for cancellation
(i) have become due and payable, (ii) will become due and payable on the
maturity date within one year or (iii) are to be called for redemption within
one year under arrangements satisfactory to the Trustee for the giving of notice
of redemption by the Trustee in the name, and at the expense, of the Company.
    
 
   
MODIFICATION OF THE NOTES INDENTURE
    
 
     From time to time, the Company and the Trustee, together, without the
consent of the holders of the Notes, may amend or supplement the Indenture for
certain specified purposes, including curing ambiguities, defects or
 
                                       152
<PAGE>   156
 
   
inconsistencies, so long as such change does not adversely affect the rights of
any of the holders in any material respect. Other modifications and amendments
of the Notes Indenture may be made with the consent of the holders of a majority
in principal amount at maturity of the then outstanding Notes, except that,
without the consent of each holder of the Notes affected thereby, no amendment
may, directly or indirectly: (i) reduce the amount of Notes whose holders must
consent to an amendment; (ii) reduce the rate of or change the time for payment
of interest, including defaulted interest, on any Notes or amend the rate of
accretion or amend the definition of Accreted Value; (iii) reduce the Accreted
Value of or change the fixed maturity of any Notes, or change the date on which
any Notes may be subject to redemption or repurchase, or reduce the redemption
or repurchase price therefor; (iv) make any Notes payable in money other than
that stated in the Notes and the Notes Indenture; (v) make any change in
provisions of the Notes Indenture protecting the right of each holder of a Note
to receive payment of principal of, premium on and interest on such Note on or
after the due date thereof or to bring suit to enforce such payment or
permitting holders of a majority in principal amount at maturity of the Notes to
waive Default or Event of Default; or (vi) after the Company's obligation to
purchase the Notes arises under the Notes Indenture, amend, modify or change the
obligation of the Company to make or consummate a Change of Control Offer or a
Net Proceeds Offer or waive any default in the performance thereof or modify any
of the provisions or definitions with respect to any such offers.
    
 
CONCERNING THE TRUSTEE
 
   
     The Notes Indenture contains certain limitations on the rights of the
Trustee, should it become a creditor of the Company, to obtain payment of claims
in certain cases, or to realize on certain property received in respect of any
such claim as security or otherwise. The Trustee will be permitted to engage in
other transactions; however, if it requires any conflicting interest, it must
eliminate such conflict within 90 days, apply to the Commission for permission
to continue or resign.
    
 
   
     The Holders of a majority in principal amount at maturity of the then
outstanding Notes will have the right to direct the time, method and place of
conducting any proceeding for exercising any remedy available to the Trustee,
subject to certain exceptions. The Notes Indenture provides that in case an
Event of Default shall occur (which shall not be cured), the Trustee will be
required, in the exercise of its power, to use the degree of care of a prudent
man in the conduct of his own affairs. Subject to such provisions, the Trustee
will be under no obligation to exercise any of its rights or powers under the
Notes Indenture at the request of any holder of Notes, unless such holder shall
have offered to the Trustee security and indemnity satisfactory to it against
any loss, liability or expense.
    
 
CERTAIN DEFINITIONS
 
   
     Set forth below is a summary of certain of the defined terms used in the
Notes Indenture. Reference is made to the Indenture for the full definition of
all such terms, as well as any other terms used herein for which no definition
is provided.
    
 
     "Accreted Value" means, as of any date of determination, the sum of (i) the
initial offering price of each Note and (ii) the portion of the excess of the
principal amount at maturity of each Note over such initial offering price that
shall have been amortized through such date, such amount to be so amortized on a
daily basis and compounded semi-annually on each February 1 and August 1 at the
rate of 12 3/4% per annum from the date of issuance of the Notes through the
date of determination; provided, that the Accreted Value of the Notes shall be
100% from February 1, 2002 to maturity of the Notes.
 
     "Acquired Indebtedness" means Indebtedness of a Person or any of its
Subsidiaries existing at the time such Person becomes a Subsidiary of the
Company or at the time it merges or consolidates with the Company or any of its
Subsidiaries or assumed in connection with the acquisition of assets from such
Person and not incurred by such Person in connection with, or in anticipation or
contemplation of, such Person becoming a Subsidiary of the Company or such
acquisition, merger or consolidation.
 
   
     "Acquired Preferred Stock" means Preferred Stock of any Person at the time
such person becomes a Subsidiary of the Company or at the time it merges or
consolidates with the Company or any of its Subsidiaries
    
 
                                       153
<PAGE>   157
 
   
and not issued by such Person in connection with, or in anticipation or
contemplation of, such acquisition, merger or consolidation.
    
 
     "Affiliate" means a Person who, directly or indirectly, through one or more
intermediaries, controls, or is controlled by, or is under common control with,
the Company. The term "control" means the possession, directly or indirectly, of
the power to direct or cause the direction of the management and policies of a
Person, whether through the ownership of voting securities, by contract or
otherwise.
 
     "Asset Acquisition" means (i) an Investment by the Company or any
Subsidiary of the Company in any other Person pursuant to which such Person
shall become a Subsidiary of the Company or shall be consolidated or merged with
the Company or any Subsidiary of the Company or (ii) the acquisition by the
Company or any Subsidiary of the Company of assets of any Person comprising a
division or line of business of such Person.
 
     "Asset Sale" means any direct or indirect sale, issuance, conveyance,
transfer, lease (other than operating leases entered into in the ordinary course
of business), assignment or other transfer for value by the Company or any of
its Subsidiaries (excluding any Sale and Leaseback Transaction or any pledge of
assets or stock by the Company or any of its Subsidiaries) to any Person other
than the Company or a Wholly Owned Subsidiary of the Company of (i) any Capital
Stock of any Subsidiary of the Company or (ii) any other property or assets of
the Company or any Subsidiary of the Company other than in the ordinary course
of business; provided, however, that for purposes of the "Limitation on Asset
Sales" covenant, Asset Sales shall not include (a) a transaction or series of
related transactions in which the Company or its Subsidiaries receive aggregate
consideration of less than $500,000, (b) transactions permitted under the
"Limitation on Asset Swaps" covenant or (c) transactions covered by the "Merger,
Consolidation and Sale of Assets" covenant.
 
     "Asset Swap" means the execution of a definitive agreement, subject only to
FCC approval, if applicable, and other customary closing conditions, that the
Company in good faith believes will be satisfied, for a substantially concurrent
purchase and sale, or exchange, of Productive Assets between the Company or any
of its Subsidiaries and another Person or group of affiliated Persons; provided
that any amendment to or waiver of any closing condition that individually or in
the aggregate is material to the Asset Swap shall be deemed to be a new Asset
Swap.
 
     "Capital Stock" means (i) with respect to any Person that is a corporation,
any and all shares, interests, participations or other equivalents (however
designated) of capital stock of such Person and (ii) with respect to any Person
that is not a corporation, any and all partnership or other equity interests of
such Person.
 
     "Capitalized Lease Obligation" means, as to any Person, the obligation of
such Person to pay rent or other amounts under a lease to which such Person is a
party that is required to be classified and accounted for as a capital lease
obligation under GAAP, and for purposes of this definition, the amount of such
obligation at any date shall be the capitalized amount of such obligation at
such date, determined in accordance with GAAP.
 
     "Cash Equivalents" means (i) marketable direct obligations issued by, or
unconditionally guaranteed by, the United States Government or issued by any
agency thereof and backed by the full faith and credit of the United States, in
each case maturing within one year from the date of acquisition thereof; (ii)
marketable direct obligations issued by any state of the United States of
America or any political subdivision of any such state or any public
instrumentality thereof maturing within one year from the date of acquisition
thereof and, at the time of acquisition, having one of the two highest ratings
obtainable from either Standard & Poor's Corporation or Moody's Investors
Service, Inc.; (iii) commercial paper maturing no more than one year from the
date of creation thereof and, at the time of acquisition, having a rating of at
least A-1 from Standard & Poor's Corporation or at least P-1 from Moody's
Investors Service, Inc.; (iv) certificates of deposit or bankers' acceptances
maturing within one year from the date of acquisition thereof issued by any
commercial bank organized under the laws of the United States of America or any
state thereof or the District of Columbia or any U.S. branch of a foreign bank
having at the date of acquisition thereof combined capital and surplus of not
less than $200,000,000; (v) repurchase obligations with a term of not more than
seven days for underlying securities of the types described in clause (i) above
entered into with any bank meeting the qualifications specified in clause (iv)
above; and (vi) investments in money market funds that invest substantially all
their assets in securities of the types described in clauses (i) through (v)
above.
 
                                       154
<PAGE>   158
 
   
     "Change of Control" means the occurrence of one or more of the following
events: (i) any sale, lease, exchange or other transfer (in one transaction or a
series of related transactions) of all or substantially all of the assets of the
Company to any Person or group of related Persons for purposes of Section 13(d)
of the Exchange Act (a "Group") (whether or not otherwise in compliance with the
provisions of the Notes Indenture), other than to Hicks Muse, any of its
affiliates (excluding Chancellor), officers and directors or R. Steven Hicks
(the "Permitted Holders"); or (ii) a majority of the board of directors of the
Company shall consist of Persons who are not Continuing Directors; or (iii) the
acquisition by any Person or Group (other than the Permitted Holders) of the
power, directly or indirectly, to vote or direct the voting of securities having
more than 50% of the ordinary voting power for the election of directors of the
Company.
    
 
     "Commodity Agreement" means any commodity futures contract, commodity
option or other similar agreement or arrangement entered into by the Company or
any of its Subsidiaries designed to protect the Company or any of its
Subsidiaries against fluctuations in the price of commodities actually used in
the ordinary course of business of the Company and its Subsidiaries.
 
     "Commodore" means Commodore Media, Inc., a Delaware corporation and a
wholly owned subsidiary of the Company.
 
     "Commodore Indenture" means the indenture dated as of April 21, 1995 by and
among Commodore, as Issuer, the Subsidiaries of Commodore named therein, as
Guarantors, and IBJ Schroder Bank & Trust Company, as Trustee, as in effect on
the Issue Date.
 
     "Consolidated EBITDA" means, with respect to any Person, for any period,
the sum (without duplication) of (i) Consolidated Net Income and (ii) to the
extent Consolidated Net Income has been reduced thereby, (A) all income taxes of
such Person and its Subsidiaries paid or accrued in accordance with GAAP for
such period (other than income taxes attributable to extraordinary or
nonrecurring gains or losses), (B) Consolidated Interest Expense and (C)
Consolidated Non-Cash Charges, all as determined on a consolidated basis for
such Person and its Subsidiaries in conformity with GAAP.
 
     "Consolidated Interest Expense" means, with respect to any Person for any
period, without duplication, the sum of (i) the interest expense of such Person
and its Subsidiaries for such period as determined on a consolidated basis in
accordance with GAAP, including, without limitation, (a) any amortization of
debt discount, (b) the net cost under Interest Swap Obligations (including any
amortization of discounts), (c) the interest portion of any deferred payment
obligation, (d) all commissions, discounts and other fees and charges owed with
respect to letters of credit, bankers' acceptance financing or similar
facilities, and (e) all accrued interest and (ii) the interest component of
Capitalized Lease Obligations paid or accrued by such Person and its
Subsidiaries during such period as determined on a consolidated basis in
accordance with GAAP.
 
     "Consolidated Net Income" of any Person means, for any period, the
aggregate net income (or loss) of such Person and its Subsidiaries for such
period on a consolidated basis, determined in accordance with GAAP; provided
that there shall be excluded therefrom, without duplication, (a) gains and
losses from Asset Sales (without regard to the $500,000 limitation set forth in
the definition thereof) or abandonments or reserves relating thereto and the
related tax effects, (b) items classified as extraordinary or nonrecurring gains
and losses, and the related tax effects according to GAAP, (c) the net income
(or loss) of any Person acquired in a pooling of interests transaction accrued
prior to the date it becomes a Subsidiary of such first referred to Person or is
merged or consolidated with it or any of its Subsidiaries, (d) the net income of
any Subsidiary to the extent that the declaration of dividends or similar
distributions by that Subsidiary of that income is restricted by contract,
operation of law or otherwise, (e) the net income of any Person, other than a
Subsidiary, except to the extent of the lesser of (x) dividends or distributions
paid to such first referred to Person or its Subsidiary by such Person and (y)
the net income of such Person (but in no event less than zero), and the net loss
of such Person shall be included only to the extent of the aggregate Investment
of the first referred to Person or a consolidated Subsidiary of such Person and
(f) any non-cash expenses attributable to grants or exercises of employee stock
options.
 
     "Consolidated Non-Cash Charges" means, with respect to any Person for any
period, the aggregate depreciation, amortization and other non-cash expenses of
such Person and its Subsidiaries (excluding any such
 
                                       155
<PAGE>   159
 
charges constituting an extraordinary or nonrecurring item) reducing
Consolidated Net Income of such Person and its Subsidiaries for such period,
determined on a consolidated basis in accordance with GAAP.
 
     "Continuing Director" means, as of the date of determination, any Person
who (i) was a member of the Board of Directors of the Company on the Issue Date,
(ii) was nominated for election or elected to the board of directors of the
Company with the affirmative vote of a majority of the Continuing Directors who
were members of such board of directors at the time of such nomination or
election or (iii) is a representative of a Permitted Holder.
 
     "Currency Agreement" means any foreign exchange contract, currency swap
agreement or other similar agreement or arrangement designed to protect the
Company or any of its Subsidiaries against fluctuations in currency values.
 
     "Default" means an event or condition the occurrence of which is, or with
the lapse of time or the giving of notice or both would be, an Event of Default.
 
     "Disqualified Capital Stock" means any Capital Stock that, by its terms (or
by the terms of any security into which it is convertible or for which it is
exchangeable), or upon the happening of any event, matures (excluding any
maturity as the result of an optional redemption by the issuer thereof) or is
mandatorily redeemable, pursuant to a sinking fund obligation or otherwise, or
is redeemable at the sole option of the holder thereof (except, in each case,
upon the occurrence of a Change of Control), in whole or in part, on or prior to
the final maturity date of the Notes.
 
     "Financial Monitoring and Oversight Agreements" means, collectively, the
Monitoring and Oversight Agreement between the Company and Hicks, Muse & Co.
Partners, L.P., as in effect on the Issue Date, and the Financial Advisory
Agreement between the Company and Hicks Muse & Co. Partners L.P., as in effect
on the Issue Date.
 
     "GAAP" means generally accepted accounting principles as in effect in the
United States of America as of the Issue Date.
 
     "Indebtedness" means with respect to any Person, without duplication, any
liability of such Person (i) for borrowed money, (ii) evidenced by bonds,
debentures, notes or other similar instruments, (iii) constituting Capitalized
Lease Obligations, (iv) incurred or assumed as the deferred purchase price of
property, or pursuant to conditional sale obligations and title retention
agreements (but excluding trade accounts payable arising in the ordinary course
of business), (v) for the reimbursement of any obligor on any letter of credit,
banker's acceptance or similar credit transaction, (vi) for Indebtedness of
others guaranteed by such Person, (vii) for Interest Swap Obligations, Commodity
Agreements and Currency Agreements and (viii) for Indebtedness of any other
Person of the type referred to in clauses (i) through (vii) which is secured by
any Lien on any property or asset of such first referred to Person, the amount
of such Indebtedness being deemed to be the lesser of the value of such property
or asset or the amount of the Indebtedness so secured. The amount of
Indebtedness of any Person at any date shall be the outstanding principal amount
of all unconditional obligations described above, as such amount would be
reflected on a balance sheet prepared in accordance with GAAP, and the maximum
liability at such date of such Person for any contingent obligations described
above.
 
     "Interest Swap Obligations" means the obligations of any Person under any
interest rate protection agreement, interest rate future, interest rate option,
interest rate swap, interest rate cap or other interest rate hedge or
arrangement.
 
     "Investment" means (i) any transfer or delivery of cash, stock or other
property of value in exchange for Indebtedness, stock or other security or
ownership interest in any Person by way of loan, advance, capital contribution,
guarantee or otherwise and (ii) an investment deemed to have been made by the
Company at the time any entity which was a Subsidiary of the Company ceases to
be such a Subsidiary in an amount equal to the value of the loans and advances
made, and any remaining ownership interest in, such entity immediately following
such entity ceasing to be a Subsidiary of the Company. The amount of any
non-cash Investment shall be the fair market value of such Investment, as
determined conclusively in good faith by management of the Company unless the
fair market value of such Investment exceeds $1,000,000, in which case the fair
market value
 
                                       156
<PAGE>   160
 
shall be determined conclusively in good faith by the Board of Directors of the
Company at the time such Investment is made.
 
   
     "Leverage Ratio" shall mean the ratio of (i) the aggregate outstanding
amount of Indebtedness of the Company and its Subsidiaries as of the date of
calculation on a consolidated basis in accordance with GAAP plus the aggregate
liquidation preference of all outstanding Preferred Stock of the Company's
Subsidiaries (except Preferred Stock issued to the Company or a wholly Owned
Subsidiary of the Company) on such date less the Accreted Value of the
Securities on such date to (ii) the Consolidated EBITDA of the Company for the
four full fiscal quarters (the "Four Quarter Period") ending on or prior to the
date of determination.
    
 
     For purposes of this definition, the aggregate outstanding principal amount
of Indebtedness of the Company and its Subsidiaries and the aggregate
liquidation preference of all outstanding Preferred Stock of the Company's
Subsidiaries for which such calculation is made shall be determined on a pro
forma basis as if the Indebtedness and Preferred Stock giving rise to the need
to perform such calculation had been incurred and issued and the proceeds
therefrom had been applied, and all other transactions in respect of which such
Indebtedness is being incurred or Preferred Stock is being issued had occurred,
on the last day of the Four Quarter Period. In addition to the foregoing, for
purposes of this definition, "Consolidated EBITDA" shall be calculated on a pro
forma basis after giving effect to (i) the incurrence of the Indebtedness of
such Person and its Subsidiaries and the issuance of the Preferred Stock of such
Subsidiaries (and the application of the proceeds therefrom) giving rise to the
need to make such calculation and any incurrence (and the application of the
proceeds therefrom) or repayment of other Indebtedness, other than the
incurrence or repayment of Indebtedness pursuant to working capital facilities,
at any time subsequent to the beginning of the Four Quarter Period and on or
prior to the date of determination, as if such incurrence or issuance (and the
application of the proceeds thereof), or the repayment, as the case may be,
occurred on the first day of the Four Quarter Period, (ii) any Asset Sales or
Asset Acquisitions (including, without limitation, any Asset Acquisition giving
rise to the need to make such calculation as a result of such Person or one of
its Subsidiaries (including any Person that becomes a Subsidiary as a result of
such Asset Acquisition) incurring, assuming or otherwise becoming liable for
Indebtedness or such Person's Subsidiaries issuing Preferred Stock) at any time
on or subsequent to the first day of the Four Quarter Period and on or prior to
the date of determination, as if such Asset Sale or Asset Acquisition (including
the incurrence, assumption or liability for any such Indebtedness and the
issuance of such Preferred Stock and also including any Consolidated EBITDA
associated with such Asset Acquisition) occurred on the first day of the Four
Quarter Period and (iii) cost savings resulting from employee terminations,
facilities consolidations and closings, standardization of employee benefits and
compensation practices, consolidation of property, casualty and other insurance
coverage and policies, standardization of sales representation commissions and
other contract rates, and reductions in taxes other than income taxes
(collectively, "Cost Savings Measures"), which cost savings the Company
reasonably believes in good faith would have been achieved during the Four
Quarter Period as a result of such Asset Acquisitions (regardless of whether
such cost savings could then be reflected in pro forma financial statements
under GAAP, Regulation S-X promulgated by the Commission or any other regulation
or policy of the Commission), provided that both (A) such cost savings and Cost
Savings Measures were identified and such cost savings were quantified in an
officer's certificate delivered to the Trustee at the time of the consummation
of the Asset Acquisition and such officer's certificate states that such officer
believes in good faith that actions will be commenced or initiated within 90
days of such Asset Acquisition to effect such Cost Savings Measures and (B) with
respect to each Asset Acquisition completed prior to the 90th day preceding such
date of determination, actions were commenced or initiated by the Company within
90 days of such Asset Acquisition to effect the Cost Savings Measures identified
in such officer's certificate (regardless, however, of whether the corresponding
cost savings have been achieved). Furthermore, in calculating "Consolidated
Interest Expense" for purposes of the calculation of "Consolidated EBITDA," (i)
interest on Indebtedness determined on a fluctuating basis as of the date of
determination (including Indebtedness actually incurred on the date of the
transaction giving rise to the need to calculate the Leverage Ratio) and which
will continue to be so determined thereafter shall be deemed to have accrued at
a fixed rate per annum equal to the rate of interest on such Indebtedness as in
effect on the date of determination and (ii) notwithstanding (i) above, interest
determined on a fluctuating basis, to the extent such interest is covered by
Interest Swap Obligations, shall be deemed to accrue at the rate per annum
resulting after giving effect to the operation of such agreements.
 
                                       157
<PAGE>   161
 
     "Lien" means any lien, mortgage, deed of trust, pledge, security interest,
charge or encumbrance of any kind (including any conditional sale or other title
retention agreement, any lease in the nature thereof and any agreement to give
any security interest).
 
     "Major Asset Sale" means an Asset Sale or series of related Asset Sales
involving assets with a fair market value in excess of $25,000,000.
 
     "Net Cash Proceeds" means, with respect to any Asset Sale, the proceeds in
the form of cash or Cash Equivalents (including payments in respect of deferred
payment obligations when received in the form of cash or Cash Equivalents)
received by the Company or any of its Subsidiaries from such Asset Sale net of
(i) reasonable out-of-pocket expenses and fees relating to such Asset Sale
(including, without limitation, legal, accounting and investment banking fees
and sales commissions, recording fees, title insurance premiums, appraisers fees
and costs reasonably incurred in preparation of any asset or property for sale),
(ii) taxes paid or reasonably estimated to be payable (calculated based on the
combined state, federal and foreign statutory tax rates applicable to the
Company or the Subsidiary engaged in such Asset Sale) and (iii) repayment of
Indebtedness secured by assets subject to such Asset Sale; provided that if the
instrument or agreement governing such Asset Sale requires the transferor to
maintain a portion of the purchase price in escrow (whether as a reserve for
adjustment of the purchase price or otherwise) or to indemnify the transferee
for specified liabilities in a maximum specified amount, the portion of the cash
or Cash Equivalents that is actually placed in escrow or segregated and set
aside by the transferor for such indemnification obligation shall not be deemed
to be Net Cash Proceeds until the escrow terminates or the transferor ceases to
segregate and set aside such funds, in whole or in part, and then only to the
extent of the proceeds released from escrow to the transferor or that are no
longer segregated and set aside by the transferor.
 
   
     "New Credit Facility" means (i) the credit agreement entered into among the
Company, Commodore, Bankers Trust Company, as agent and the lenders parties
thereto from time to time, as the same may be amended, supplemented or otherwise
modified from time to time, and (ii) any renewal, extension, refunding,
restructuring, replacement or refinancing thereof (whether with the original
agent and lenders or another agent or agents or other lenders and whether
provided under the original New Credit Facility or any other credit agreement).
    
 
     "Obligations" means all obligations for principal, premium, interest,
penalties, fees, indemnifications, reimbursements, damages and other liabilities
payable under the documentation governing, or otherwise relating to, any
Indebtedness.
 
   
     "Permitted Indebtedness" means, without duplication, (i) Indebtedness
outstanding on the Issue Date; (ii) Indebtedness of the Company or a Subsidiary
incurred pursuant to the New Credit Facility in an aggregate principal amount at
any time outstanding not to exceed the sum of the aggregate commitments pursuant
to the New Credit Facility as in effect on the Issue Date; (iii) Indebtedness
evidenced by or arising under the Notes and the Notes Indenture; (iv) Interest
Swap Obligations; provided that such Interest Swap Obligations are entered into
to protect the Company from fluctuations in interest rates of its Indebtedness;
(v) additional Indebtedness of the Company or any of its Subsidiaries not to
exceed $10,000,000 in principal amount outstanding at any time (which amount
may, but need not, be incurred under the New Credit Facility); (vi) Refinancing
Indebtedness; (vii) Indebtedness owed by the Company to any Wholly Owned
Subsidiary of the Company or by any Subsidiary of the Company to the Company or
any Wholly Owned Subsidiary of the Company; (viii) guarantees by Subsidiaries of
any Indebtedness permitted to be incurred pursuant to the Notes Indenture; (ix)
Indebtedness in respect of performance bonds, bankers' acceptances and surety or
appeal bonds provided by the Company or any of its Subsidiaries to their
customers in the ordinary course of their business; (x) Indebtedness arising
from agreements providing for indemnification, adjustment of purchase price or
similar obligations, or from guarantees or letters of credit, surety bonds or
performance bonds securing any obligations of the Company or any of its
Subsidiaries pursuant to such agreements, in each case incurred in connection
with the disposition of any business assets or Subsidiaries of the Company
(other than guarantees of Indebtedness or other obligations incurred by any
Person acquiring all or any portion of such business assets or Subsidiaries of
the Company for the purpose of financing such acquisition) in a principal amount
not to exceed the gross proceeds actually received by the Company or any of its
Subsidiaries in connection with such disposition; provided, however, that the
principal amount of any Indebtedness incurred pursuant to this clause (x), when
taken together with all Indebtedness
    
 
                                       158
<PAGE>   162
 
incurred pursuant to this clause (x) and then outstanding, shall not exceed
$7,500,000; and (xi) Indebtedness represented by Capitalized Lease Obligations,
mortgage financings or purchase money obligations, in each case incurred for the
purpose of financing all or any part of the purchase price or cost of
construction or improvement of property used in a related business or incurred
to refinance any such purchase price or cost of construction or improvement, in
each case incurred no later than 365 days after the date of such acquisition or
the date of completion of such construction or improvement; provided, however,
that the principal amount of any Indebtedness incurred pursuant to this clause
(xi) shall not exceed $3,000,000 at any time outstanding.
 
     "Permitted Investments" means (i) Investments by the Company or any
Subsidiary of the Company to acquire the stock or assets of any Person (or
Acquired Indebtedness acquired in connection with a transaction in which such
Person becomes a Subsidiary of the Company) engaged in the broadcast business or
businesses reasonably related thereto; provided that if any such Investment or
series of related Investments involves an Investment by the Company in excess of
$5,000,000, the Company is able, at the time of such investment and immediately
after giving effect thereto, to incur at least $1.00 of additional Indebtedness
(other than Permitted Indebtedness) in compliance with the "Limitation on
Incurrence of Additional Indebtedness and Issuance of Preferred Stock of
Subsidiaries" covenant, (ii) Investments received by the Company or its
Subsidiaries as consideration for a sale of assets, (iii) Investments by the
Company or any Wholly Owned Subsidiary of the Company in any Wholly Owned
Subsidiary of the Company (whether existing on the Issue Date or created
thereafter) or any Person that after such Investments, and as a result thereof,
becomes a Wholly Owned Subsidiary of the Company and Investments in the Company
by any Wholly Owned Subsidiary of the Company, (iv) cash and Cash Equivalents,
(v) Investments in securities of trade creditors, wholesalers or customers
received pursuant to any plan of reorganization or similar arrangement, (vi)
loans or advances to employees of the Company or any Subsidiary thereof for
purposes of purchasing the Company's Capital Stock and other loans and advances
to employees made in the ordinary course of business consistent with past
practices of the Company or such Subsidiary, and (vii) additional Investments in
an aggregate amount not to exceed $1,000,000 at any time outstanding.
 
     "Person" means an individual, partnership, corporation, limited liability
company, unincorporated organization, trust or joint venture, or a governmental
agency or political subdivision thereof.
 
     "Preferred Stock" of any Person means any Capital Stock of such Person that
has preferential rights to any other Capital Stock of such Person with respect
to dividends or redemptions or upon liquidation.
 
     "Productive Assets" means assets of a kind used or usable by the Company
and its Subsidiaries in broadcast businesses or businesses reasonably related
thereto, and specifically includes assets acquired through Asset Acquisitions.
 
     "Public Equity Offering" means an underwritten public offering of Capital
Stock (other than Disqualified Capital Stock) of the Company, pursuant to an
effective registration statement filed with the Commission in accordance with
the Securities Act.
 
     "Qualified Capital Stock" means any Capital Stock that is not Disqualified
Capital Stock.
 
     "Refinancing Indebtedness" means any refinancing by the Company of
Indebtedness of the Company or any of its Subsidiaries incurred in accordance
with the "Limitation on Incurrence of Additional Indebtedness and Issuance of
Preferred Stock of Subsidiaries" covenant (other than pursuant to clause (iii)
or (iv) of the definition of Permitted Indebtedness) that does not (i) result in
an increase in the aggregate principal amount of Indebtedness (such principal
amount to include, for purposes of this definition, any premiums, penalties or
accrued interest paid with the proceeds of the Refinancing Indebtedness) of such
Person or (ii) create Indebtedness with (A) a Weighted Average Life to Maturity
that is less than the Weighted Average Life to Maturity of the Indebtedness
being refinanced or (B) a final maturity earlier than the final maturity of the
Indebtedness being refinanced.
 
     "Restricted Payment" means (i) the declaration or payment of any dividend
or the making of any other distribution (other than dividends or distributions
payable in Qualified Capital Stock or in options, rights or warrants to acquire
Qualified Capital Stock on shares of the Company's Capital Stock, (ii) the
purchase, redemption, retirement or other acquisition for value of any Capital
Stock of the Company, or any warrants, rights
 
                                       159
<PAGE>   163
 
or options to acquire shares of Capital Stock of the Company, other than through
the exchange of such Capital Stock or any warrants, rights or options to acquire
shares of any class of such Capital Stock for Qualified Capital Stock or
warrants, rights or options to acquire Qualified Capital Stock, (iii) the making
of any principal payment on, or the purchase, defeasance, redemption,
prepayment, decrease or other acquisition or retirement for value, prior to any
scheduled final maturity, scheduled repayment or scheduled sinking fund payment,
of, any Indebtedness of the Company or its Subsidiaries that is subordinated or
junior in right of payment to the Notes or (iv) the making of any Investment
(other than a Permitted Investment).
 
   
     "Senior Debt" means any Indebtedness of the Company (including any interest
accruing subsequent to the filing of a petition of bankruptcy at the rate
provided for in the documentation with respect thereto, whether or not such
interest is an allowed claim under applicable law), whether outstanding on the
Issue Date or thereafter created, incurred or assumed, unless, in the case of
any particular Indebtedness, the instrument creating or evidencing the same or
pursuant to which the same is outstanding expressly provides that such
Indebtedness shall not be pari passu in right of payment to the Notes. Without
limiting the generality of the foregoing, "Senior Debt" shall also include the
principal of, premium, if any, interest (including any interest accruing
subsequent to the filing of a petition of bankruptcy at the rate provided for in
the documentation with respect thereto, whether or not such interest is an
allowed claim under applicable law) on, and all other amounts owing in respect
of, and all monetary obligations of every nature under, (w) the New Credit
Facility, including, without limitation, obligations to pay principal and
interest, reimbursement obligations under letters of credit, fees, expenses and
indemnities and (x) all Interest Swap Obligations. Notwithstanding the
foregoing, Senior Debt shall not include any of the following amounts (whether
or not constituting Indebtedness as defined in the Notes Indenture): (i) any
Indebtedness of the Company to a Subsidiary of the Company; (ii) Indebtedness
and other amounts owing to trade creditors incurred in connection with obtaining
goods, materials or services; (iii) Indebtedness represented by Disqualified
Capital Stock; and (iv) any liability for federal, state, local or other taxes
owed or owing by the Company.
    
 
     "Significant Subsidiary" means for any Person each Subsidiary of such
Person which (i) for the most recent fiscal year of such Person accounted for
more than 5% of the consolidated net income of such Person or (ii) as at the end
of such fiscal year, was the owner of more than 5% of the consolidated assets of
such Person.
 
   
     "Subsidiary," with respect to any Person, means (i) any corporation of
which the outstanding Capital Stock having at least a majority of the votes
entitled to be cast in the election of directors under ordinary circumstances
shall at the time be owned, directly or indirectly, by such Person or (ii) any
other Person of which at least a majority of the voting interest under ordinary
circumstances is at the time, directly or indirectly, owned by such Person.
Notwithstanding anything in the Notes Indenture to the contrary, all references
to the Company and its consolidated Subsidiaries or to financial information
prepared on a consolidated basis in accordance with GAAP shall be deemed to
include the Company and its Subsidiaries as to which financial statements are
prepared on a consolidated basis in accordance with GAAP and to financial
information prepared on such a consolidated basis. Notwithstanding anything in
the Notes Indenture to the contrary, an Unrestricted Subsidiary shall not be
deemed to be a Subsidiary for purposes of the Notes Indenture.
    
 
     "Unrestricted Subsidiary" means a Subsidiary of the Company created after
the Issue Date and so designated by a resolution adopted by the Board of
Directors of the Company, provided that (a) neither the Company nor any of its
other Subsidiaries (other than Unrestricted Subsidiaries) (1) provides any
credit support for any Indebtedness of such Subsidiary (including any
undertaking, agreement or instrument evidencing such Indebtedness) or (2) is
directly or indirectly liable for any Indebtedness of such Subsidiary and (b) at
the time of designation of such Subsidiary, such Subsidiary has no property or
assets (other than de minimis assets resulting from the initial capitalization
of such Subsidiary). The board of directors may designate any Unrestricted
Subsidiary to be a Subsidiary; provided, however, that immediately after giving
effect to such designation (x) the Company could incur $1.00 of additional
Indebtedness (other than Permitted Indebtedness) in compliance with the
"Limitation on Incurrence of Additional Indebtedness and Issuance of Preferred
Stock of Subsidiaries" covenant and (y) no Default or Event of Default shall
have occurred or be continuing. Any designation pursuant to this definition by
the board of directors of the Company shall be evidenced to the Trustee by the
filing with the Trustee of a certified copy of the resolution of the Company's
Board of Directors giving effect to such designation and an Officers'
Certificate certifying that such designation complied with the foregoing
conditions.
 
                                       160
<PAGE>   164
 
     "Weighted Average Life to Maturity" means, when applied to any Indebtedness
at any date, the number of years obtained by dividing (a) the then outstanding
aggregate principal amount of such Indebtedness into (b) the total of the
product obtained by multiplying (i) the amount of each then remaining
installment, sinking fund, serial maturity or other required payment of
principal, including payment at final maturity, in respect thereof, by (ii) the
number of years (calculated to the nearest one-twelfth) which will elapse
between such date and the making of such payment.
 
     "Wholly Owned Subsidiary" of any Person means any Subsidiary of such Person
of which all the outstanding voting securities (other than directors' qualifying
shares) which normally have the right to vote in the election of directors are
owned by such Person or any Wholly-Owned Subsidiary of such Person.
 
            CERTAIN UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS
 
     The following discussion is a summary of certain federal income tax
considerations relevant to the exchange of Old Notes for New Notes, but does not
purport to be a complete analysis of all potential tax effects. The discussion
is based upon the Internal Revenue Code of 1986, as amended, Treasury
regulations, Internal Revenue Service rulings and pronouncements and judicial
decisions now in effect, all of which are subject to change at any time by
legislative, judicial or administrative action. Any such changes may be applied
retroactively in a manner that could adversely affect a holder of the New Notes.
The description does not consider the effect of any applicable foreign, state,
local or other tax laws or estate or gift tax considerations.
 
     EACH HOLDER SHOULD CONSULT HIS OR HER OWN TAX ADVISOR AS TO THE PARTICULAR
TAX CONSEQUENCES TO IT OF EXCHANGING OLD NOTES FOR NEW NOTES, INCLUDING THE
APPLICABILITY AND EFFECT OF ANY STATE, LOCAL OR FOREIGN TAX LAWS.
 
     The exchange of Old Notes for New Notes should not be an exchange or
otherwise a taxable event to a holder for federal income tax purposes.
Accordingly, a holder should have the same adjusted issue price, adjusted basis
and holding period in the New Notes as it had in the Old Notes immediately
before the exchange.
 
                         BOOK-ENTRY; DELIVERY AND FORM
 
   
     The certificates representing the Old Notes were issued, and the
certificates representing the New Notes will be issued, in fully registered
form, without coupons. The Old Notes are represented by one permanent global
certificate in definitive, fully registered form without interest coupons in the
aggregate principal amount at maturity of $158.0 million (the "Initial Global
Certificate") and by two Certificated Securities (as defined) in the principal
amount at maturity of $1.0 million and $18.0 million, respectively. Except as
described in the next paragraph, the New Notes will be represented by a single
permanent global certificate in definitive, fully registered form (the "Global
Certificate"). The Global Certificate will be deposited with, or on behalf of,
DTC, and registered in the name of a nominee of DTC. If any holder of Old Notes
whose interest in such Old Notes is represented by the Initial Global
Certificate fails to tender in the Exchange Offer, the Company may issue and
deliver to such holder a separate certificate representing such holder's Old
Notes in registered form without interest coupons.
    
 
   
     New Notes exchanged for Old Notes originally purchased by or transferred to
(i) "foreign purchasers" or institutional "accredited investors" (as defined in
Rule 501(a)(1), (2), (3) or (7) under the Securities Act) who are not "qualified
institutional buyers" (as defined in Rule 144A under the Securities Act)
("QIBs") or (ii) QIBs who elect to take physical delivery of their certificates
instead of holding their interest through the Global Certificate (and which are
thus ineligible to trade through DTC) (collectively referred to herein as the
"Non-Global Purchasers") will be issued in registered form (a "Certificated
Security"). Upon the transfer to a QIB of any Certificated Security initially
issued to a Non-Global Purchaser, such Certificated Security will, unless the
transferee requests otherwise or the Global Certificate has previously been
exchanged in whole for Certificated Securities, be exchanged for an interest in
the Global Certificate.
    
 
   
     The Global Certificate. Pursuant to procedures established by DTC (i) upon
the issuance of the Global Certificate, DTC or its custodian will credit, on its
internal system, the number of New Notes of the individual
    
 
                                       161
<PAGE>   165
 
   
beneficial interests represented by such global securities to the respective
accounts of persons who have accounts with such depositary and (ii) ownership of
beneficial interests in the Global Certificate will be shown on, and the
transfer of such ownership will be effected only through, records maintained by
DTC or its nominee (with respect to interests of participants) and the records
of participants (as defined) (with respect to interests of persons other than
participants). Ownership of beneficial interests in the Global Certificate are
limited to persons who have accounts with DTC ("participants") or persons who
hold interests through participants. QIBs may hold their interests in the Global
Certificate directly through DTC if they are participants in such system, or
indirectly through organizations which are participants in such system.
    
 
   
     So long as DTC, or its nominee, is the registered owner or holder of the
New Notes, DTC or such nominee, as the case may be, will be considered the sole
owner or holder of the New Notes represented by such Global Certificate for all
purposes. No beneficial owner of an interest in the Global Certificate will be
able to transfer that interest except in accordance with DTC's procedures.
    
 
     Payments of principal of, premium, if any, and interest, if any, on the
Global Certificate will be made to DTC or its nominee, as the case may be, as
the registered owner thereof. Neither the Company nor the Paying Agent will have
any responsibility or liability for any aspect of the records relating to or
payments made on account of beneficial ownership interests in the Global
Certificate or for maintaining, supervising or reviewing any records relating to
such beneficial ownership interest.
 
     The Company expects that DTC or its nominee, upon receipt of any payment of
principal of, premium, if any, and interest, if any, in respect of the Global
Certificate, will credit participants' accounts with payments in amounts
proportionate to their respective beneficial interests in the principal amount
of the Global Certificate as shown on the records of DTC or its nominee. The
Company also expects that payments by participants to owners of beneficial
interests in the Global Certificate held through such participants will be
governed by standing instructions and customary practice, as is now the case
with securities held for the accounts of customers registered in the names of
nominees for such customers. Such payments will be the responsibility of such
participants.
 
   
     Transfers between participants in DTC will be effected in the ordinary way
in accordance with DTC rules and will be settled in clearinghouse funds. If a
holder requires physical delivery of a Certificated Security for any reason,
including to sell New Notes to persons in states which require physical delivery
of the certificate evidencing the New Notes, or to pledge such securities, such
holder must transfer its interest in the Global Certificate, in accordance with
the normal procedures of DTC and with the procedures set forth in the Notes
Indenture.
    
 
   
     DTC has advised the Company that it will take any action permitted to be
taken by a holder of New Notes (including the presentation of New Notes for
exchange as described below) only at the direction of one or more participants
to whose account the DTC interests in the Global Certificate are credited and
only in respect of such New Notes as to which such participant or participants
has or have given such direction.
    
 
     DTC has advised the Company as follows: DTC is a limited purpose trust
company organized under the laws of the State of New York, a member of the
Federal Reserve System, a "clearing corporation" within the meaning of the
Uniform Commercial Code and a "Clearing Agency" registered pursuant to the
provisions of Section 17A of the Exchange Act. DTC was created to hold
securities for its participants and facilitate the clearance and settlement of
securities transactions between participants through electronic book-entry
changes in accounts of its participants, thereby eliminating the need for
physical movement of certificates. Participants include securities brokers and
dealers, banks, trust companies and clearing corporations and dealers and trust
companies that clear through or maintain a custodial relationship with a
participant, either directly or indirectly ("indirect participants").
 
     Although DTC has agreed to the foregoing procedures in order to facilitate
transfers of interests in the Global Certificate among participants of DTC, it
is under no obligation to perform such procedures, and such procedures may be
discontinued at any time. The Company will not have any responsibility for the
performance by DTC or its participants or indirect participants of their
respective obligations under the rules and procedures governing their
operations.
 
                                       162
<PAGE>   166
 
   
     Certificated Securities. If DTC is at any time unwilling or unable to
continue as a depositary for the Global Certificate and a successor depositary
is not appointed by the Company within 90 days, Certificated Securities will be
issued in exchange for the Global Certificate.
    
 
                              PLAN OF DISTRIBUTION
 
     Each broker-dealer that receives New Notes for its own account pursuant to
the Exchange Offer must acknowledge that it will deliver a prospectus in
connection with any resale of such New Notes. This Prospectus, as it may be
amended or supplemented from time to time, may be used by a broker-dealer in
connection with resales of New Notes received in exchange for Old Notes where
such Old Notes were acquired as a result of market-making activities or other
trading activities. The Company has agreed that, for a period of 90 days after
the Expiration Date, it will make this prospectus, as amended or supplemented,
available to any broker-dealer for use in connection with any such resale. In
addition, until                , 1997, all dealers effecting transactions in the
New Notes may be required to deliver a prospectus.
 
     The Company will not receive any proceeds from any sale of New Notes by
broker-dealers. New Notes received by broker-dealers for their own account
pursuant to the Exchange Offer may be sold from time to time in one or more
transactions in the over-the-counter market, in negotiated transactions, through
the writing of options on the New Notes or a combination of such methods of
resale, at market prices prevailing at the time of resale, at prices related to
such prevailing market prices or at negotiated prices. Any such resale may be
made directly to purchasers or to or through brokers or dealers who may receive
compensation in the form of commissions or concessions from any such
broker-dealer or the purchasers of any such New Notes. Any broker-dealer that
resells New Notes that were received by it for its own account pursuant to the
Exchange Offer and any broker or dealer that participates in a distribution of
such New Notes may be deemed to be an "underwriter" within the meaning of the
Securities Act and any profit on any such resale of New Notes and any commission
or concessions received by any such persons may be deemed to be underwriting
compensation under the Securities Act. The Letter of Transmittal states that, by
acknowledging that it will deliver and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.
 
     For a period of 90 days after the Expiration Date, the Company will
promptly send additional copies of this Prospectus or any amendment or
supplement to this Prospectus to any broker-dealer that requests such documents
in the Letter of Transmittal. The Company agreed to pay all expenses incident to
the Exchange Offer (including the expenses of counsel for the Holders of the Old
Notes) other than commissions or concessions of any broker-dealers and will
indemnify the holders of the Old Notes (including any broker-dealers) against
certain liabilities, including liabilities under the Securities Act.
 
     See "The Exchange Offer" for additional information concerning the Exchange
Offer and interpretations of the Commission's staff with respect to prospectus
delivery obligations of broker-dealers.
 
                                 LEGAL MATTERS
 
     The validity of the New Notes offered hereby will be passed upon for the
Company by Vinson & Elkins L.L.P., Dallas, Texas.
 
                                    EXPERTS
 
     The consolidated balance sheet of Capstar Broadcasting Partners, Inc. and
Subsidiaries as of December 31, 1996 and the related consolidated statements of
operations, stockholders' equity and cash flows for the period from October 11,
1996 ("inception") to December 31, 1996 included in this Prospectus, have been
included herein in reliance on the report of Coopers & Lybrand L.L.P.,
independent accountants, given on the authority of that firm as experts in
accounting and auditing.
 
   
     The consolidated financial statements of Capstar Radio Broadcasting
Partners, Inc. and Subsidiaries, the Predecessor Company of Capstar Broadcasting
Partners, Inc. and Subsidiaries, and formerly known as Commodore Media, Inc. and
Subsidiaries as of December 31, 1995, and for the period from January 1, 1996 to
    
 
                                       163
<PAGE>   167
 
October 16, 1996 and for the years ended December 31, 1995 and 1994, appearing
in this Prospectus and Registration Statement have been audited by Ernst & Young
LLP, independent auditors, as set forth in their report thereon appearing
elsewhere herein, and are included in reliance upon such report given upon the
authority of such firm as experts in accounting and auditing.
 
     The consolidated financial statements of Southern Star Communications,
Inc., formerly known as Osborn Communications Corporation, as of December 31,
1996 and 1995, and for each of the three years in the period ended December 31,
1996, appearing in this Prospectus and Registration Statement have been audited
by Ernst & Young LLP, independent auditors, as set forth in their report thereon
appearing elsewhere herein, and are included in reliance upon such report given
upon the authority of such firm as experts in accounting and auditing.
 
     The consolidated balance sheets of GulfStar Communications, Inc. and
Subsidiaries as of December 31, 1996 and 1995 and the related consolidated
statements of operations, changes in stockholders' equity, and cash flows for
each of the three years in the period ended December 31, 1996 included in this
Prospectus, have been included herein in reliance on the report of Coopers &
Lybrand L.L.P., independent accountants, given on the authority of that firm as
experts in accounting and auditing.
 
     The combined balance sheets of Benchmark Communications Radio Limited
Partnership as of December 31, 1996 and 1995 and the related combined statements
of operations, changes in partners' equity (deficit) and cash flows for each of
the three years in the period ended December 31, 1996 included in this
Prospectus, have been included herein in reliance on the report of Coopers &
Lybrand L.L.P., independent accountants, given on the authority of that firm as
experts in accounting and auditing.
 
     The balance sheet of Midcontinent Broadcasting Co. of Wisconsin, Inc. as of
December 31, 1996 and the related statements of income and retained earnings,
and cash flows for the year then ended included in this Prospectus, have been
included herein in reliance on the report of Coopers & Lybrand L.L.P.,
independent accountants, given on the authority of that firm as experts in
accounting and auditing.
 
     The balance sheet of Point Communications Limited Partnership as of
December 31, 1996, and the related statements of operations, partner's equity
and cash flows for the year then ended included in this Prospectus, have been
included herein in reliance on the report of Coopers & Lybrand L.L.P.,
independent accountants, given on the authority of that firm as experts in
accounting and auditing.
 
     The balance sheet of Community Pacific Broadcasting Company L.P. as of
December 31, 1996, and the related statements of operations, partners' equity
and cash flows for the year then ended included in this Prospectus, have been
included herein in reliance on the report of Coopers & Lybrand L.L.P.,
independent accountants, given on the authority of that firm as experts in
accounting and auditing.
 
     The consolidated balance sheets of Patterson Broadcasting, Inc. and
subsidiaries as of December 31, 1996 and 1995 and the related consolidated
statements of operations, changes in stockholders' equity, and cash flows for
the year ended December 31, 1996 and for the period from May 1, 1995 (inception)
through December 31, 1995 included in this Prospectus, have been included herein
in reliance on the report of Arthur Andersen LLP, independent accountants, given
on the authority of that firm as experts in accounting and auditing.
 
     The balance sheet of Ameron Broadcasting, Inc. as of December 31, 1996, and
the related statements of operations, stockholders' equity and cash flows for
the year then ended included in this Prospectus, have been included herein in
reliance on the report of Arthur Andersen LLP, independent accountants, given on
the authority of that firm as experts in accounting and auditing.
 
     The combined financial statements of Knight Quality Stations as of December
31, 1996, and for the year then ended included in this Prospectus or elsewhere
in the Registration Statement have been audited by Arthur Andersen LLP,
independent public accountants, as indicated in their reports with respect
thereto and are included herein upon the authority of the said firm as experts
in giving said reports.
 
     The balance sheet of Quass Broadcasting Company as of December 31, 1996,
and the related statements of income, common stockholders' equity (deficit) and
cash flows for the year then ended December 31, 1996 included in this
Prospectus, have been included herein in reliance on the report of McGladrey &
Pullen, LLP, independent accountants, given on the authority of that firm as
experts in accounting and auditing.
 
     The combined financial statements of Mountain Lakes Broadcasting, L.L.C. as
of December 31, 1996 and 1995, and for each of the three years in the period
ended December 31, 1996, appearing in this Prospectus and
 
                                       164
<PAGE>   168
 
Registration Statement have been audited by Ernst & Young LLP, independent
auditors, as set forth in their report thereon appearing elsewhere herein, and
are included in reliance upon such report given upon the authority of such firm
as experts in accounting and auditing.
 
     The statements of operations and deficit and cash flows of Q Broadcasting,
Inc. for each of the three years in the period ended September 30, 1995 included
in this Prospectus, have been included herein in reliance on the report of Holtz
Rubenstein & Co., LLP, independent accountants, given on the authority of that
firm as experts in accounting and auditing.
 
     The statements of operations and accumulated deficit and cash flows of
Danbury Broadcasting, Inc. for the year ended June 30, 1995 included in this
Prospectus, have been included herein in reliance on the report of Paneth, Haber
& Zimmerman LLP, independent accountants, given on the authority of that firm as
experts in accounting and auditing.
 
     The balance sheet of Adventure Communications-Huntington (Division of
Adventure Communications, Inc.) as of December 31, 1995, and the related
statements of operations, division's deficit and cash flows for the year ended
December 31, 1995 included in this Prospectus, have been included herein in
reliance on the report of Brown, Edwards & Company, LLP, independent
accountants, given on the authority of that firm as experts in accounting and
auditing.
 
                             AVAILABLE INFORMATION
 
     The Company has filed with the Commission a registration statement (the
"Registration Statement") under the Securities Act with respect to the New Notes
offered hereby. As permitted by the rules and regulations of the Commission,
this Prospectus does not contain all of the information set forth in the
Registration Statement. For further information with respect to the Company and
the New Notes offered hereby, reference is made to the Registration Statement,
including the exhibits and schedules filed therewith. Statements contained in
this Prospectus concerning the provisions of any contract, agreement or other
document referred to herein or therein are not necessarily complete, but contain
a summary of the material terms of such contracts, agreements or other
documents. With respect to each contract, agreement or other document filed as
an exhibit to the Registration Statement, reference is made to the exhibit for
the complete contents of the exhibit, and each statement concerning its
provisions is qualified in its entirety by such reference. The Registration
Statement may be inspected, without charge, at the offices of the Commission at
450 Fifth Street, N.W., Washington, D.C. 20549 and at its regional offices at 7
World Trade Center, New York, New York, 10048 and Citicorp Center, 500 West
Madison Street, Chicago, Illinois 60661-2551. Copies of such materials may also
be obtained by mail at prescribed rates from the Public Reference Section of the
Commission at its principal office at 450 Fifth Street, N.W., Washington, D.C.
20549. Copies of such materials may also be obtained from the web site that the
Commission maintains at www.sec.gov.
 
   
     The Company is required by the Notes Indenture for the New Notes to furnish
the holders of the New Notes with copies of the annual reports and of the
information, documents and other reports specified in Section 13 and 15(d) of
the Exchange Act of 1934, as long as any shares of New Notes are outstanding.
    
 
                                       165
<PAGE>   169
 
             GLOSSARY OF CERTAIN TERMS AND MARKET AND INDUSTRY DATA
 
     "advertising inventory" refers to the amount of advertising air time a
radio station has available to sell to advertisers.
 
     "Ameron Acquisition" means the Company's pending acquisition of
substantially all of the assets of Ameron Broadcasting, Inc. ("Ameron"), used or
useful in the operation of radio stations WMJJ-FM and WERC-AM in Birmingham,
Alabama and radio station WOWC-FM in Jasper, Alabama.
 
     "Benchmark Acquisition" means the completed acquisitions of, and mergers of
directly and indirectly wholly-owned subsidiaries of HM Fund III with, Benchmark
Communications Radio Limited Partnership, L.P. and certain of its subsidiary
partnerships (collectively, "Benchmark").
 
     "broadcast cash flow" consists of operating income before depreciation,
amortization, corporate and other compensation expenses. Although broadcast cash
flow is not a measure of performance calculated in accordance with generally
accepted accounting principles ("GAAP"), management believes that it is useful
to an investor in evaluating the Company because it is a measure widely used in
the broadcast industry to evaluate a radio company's operating performance.
However, broadcast cash flow should not be considered in isolation or as a
substitute for net income, cash flows from operating activities and other income
or cash flow statement data prepared in accordance with GAAP as a measure of
liquidity or profitability.
 
     "broadcast cash flow margin" represents the percentage of net revenue which
is attributable to broadcast cash flow.
 
     "Capstar Broadcasting" means Capstar Broadcasting Corporation.
 
     "Capstar BT Equity Investment" means the purchase by Capstar BT Partners,
L.P. of certain shares of Class B Common Stock for $11.1 million in cash
concurrently with consummation of the GulfStar Merger.
 
     "Capstar Radio" means Capstar Radio Broadcasting Partners, Inc.
 
     "Capstar Radio Notes Offering" means Capstar Radio's private placement of
the New Capstar Radio Notes.
 
     "Cavalier Acquisition" means the Company's completed acquisition of
substantially all of the assets of Cavalier Communications, L.P. ("Cavalier").
 
     "Certificate of Designation" means the Certificate of Designation that
governs the Senior Exchangeable Preferred Stock.
 
     "COMCO Acquisition" means the Company's pending acquisition of
substantially all of the assets of COMCO Broadcasting, Inc. ("COMCO").
 
     "Commodore Acquisition" means the Company's completed acquisition of
Commodore.
 
     "Commonwealth Acquisition" means the Company's pending acquisition of
substantially all of the assets of Commonwealth Broadcasting of Arizona, L.L.C.
("Commonwealth").
 
     "Communications Act" means the Communications Act of 1934, as amended.
 
   
     "Community Pacific Acquisition" means the Company's completed acquisition
of substantially all of the assets of Community Pacific Broadcasting Company
L.P. ("Community Pacific").
    
 
     "Company" means, unless the context otherwise requires, Capstar
Broadcasting Partners, Inc. and its subsidiaries.
 
   
     "Completed Transactions" collectively refers to the Commodore Acquisition,
the Osborn Transactions, the Space Coast Acquisitions, the GulfStar Transaction,
the Community Pacific Acquisition, the Cavalier Acquisition, the Benchmark
Acquisition, the GulfStar -- McForhun Acquisition, and the
GulfStar -- Livingston Acquisition.
    
 
   
     "EBITDA" consists of operating income before depreciation, amortization and
other expenses. Although EBITDA is not a measure of performance calculated in
accordance with GAAP, management believes that it is
    
 
                                       166
<PAGE>   170
 
useful to an investor in evaluating the Company because it is a measure widely
used in the broadcast industry to evaluate a radio company's operating
performance. However, EBITDA should not be considered in isolation or as a
substitute for net income, cash flows from operating activities and other income
or cash flow statement data prepared in accordance with GAAP as a measure of
liquidity or profitability.
 
   
     "Emerald City Acquisition" means the Company's pending acquisition of
substantially all of the assets of Emerald City Radio Partners, L.P. ("Emerald
City") used or held for use in connection with station WNOK-FM in the Columbia,
South Carolina market.
    
 
     "Existing Capstar Radio Indenture" means that certain indenture, between
Capstar Radio, the guarantors named therein and IBJ Schroder Bank & Trust
Company in connection with the Existing Capstar Radio Notes.
 
     "Existing Capstar Radio Notes" refers to Capstar Radio's 13 1/4% Senior
Subordinated Notes due 2003.
 
     "Existing Credit Facility" means that certain credit facility between the
Company, Capstar Radio, Bankers Trust Company, as administrative agent, and the
other parties thereto.
 
     "Financing" collectively refers to the Preferred Stock Offering, the Hicks
Muse GulfStar Equity Investment, the Capstar BT Equity Investment and the
Capstar Radio Notes Offering.
 
     "Grant Acquisition" means the Company's pending acquisition of
substantially all of the assets of Grant Communications Company ("Grant") used
or useful in the operation of radio station WZBQ-FM in the Tuscaloosa, Alabama
market.
 
     "Griffith Acquisition" means the Company's pending acquisition of
substantially all of the assets of Griffith Communications Corporation
("Griffith") used or useful in the operation of radio stations WTAK-FM, WXQW-FM
and WWXQ-FM in the Huntsville, Alabama market.
 
     "GulfStar" means, prior to the GulfStar Merger, GulfStar Communications,
Inc. and, from and after the GulfStar Merger, the surviving corporation in the
GulfStar Merger.
 
     "GulfStar Merger" means the merger of GulfStar with and into a subsidiary
of Capstar Broadcasting, pursuant to which the subsidiary was the surviving
corporation and was named GulfStar Communications, Inc.
 
     "GulfStar Transaction" means the GulfStar Merger and Capstar Broadcasting's
contribution of GulfStar through the Company to Capstar Radio upon completion of
the GulfStar Merger.
 
     "GulfStar -- American General Acquisition" means the Company's pending
acquisition of substantially all of the assets of American General Media
("American General") used or useful in the operation of radio station KKCL-FM in
the Lubbock, Texas market.
 
     "GulfStar -- Booneville Acquisition" means the Company's pending
acquisition of substantially all of the assets of Booneville Broadcasting
Company and Oklahoma Communications Company (collectively, "Booneville") used or
useful in the operation of radio station KZBB-FM in the Ft. Smith, Arkansas
market.
 
     "GulfStar -- Bryan Disposition" means the Company's pending sale of Bryan
Broadcasting Operating Company, a wholly owned subsidiary that owns three FM
stations in Bryan, Texas.
 
     "GulfStar -- KJEM Acquisition Option" means the Company's option to acquire
substantially all of the assets of KJEM-FM, Inc. ("KJEM") used or useful in the
operation of radio station KJEM-FM in the Seligman, Missouri market.
 
     "GulfStar -- KLAW Acquisition" means the Company's pending acquisition of
substantially all of the assets of KLAW Broadcasting, Inc. ("KLAW") used or
useful in the operation of radio stations KLAW-FM and KZCD-FM, which serves the
Lawton, Oklahoma market.
 
   
     "GulfStar -- Livingston Acquisition" means the Company's completed
acquisition of substantially all of the assets Livingston Communications, Inc.
("Livingston") used or useful in the operation of radio station WBIU-AM in the
Denham Springs, Louisiana market.
    
 
                                       167
<PAGE>   171
 
   
     GulfStar -- McForhun Acquisition" means the Company's completed acquisition
of substantially all of the assets of McForhun, Inc. ("McForhun") used or useful
in the operation of radio station KRVE-FM in the Brusly, Louisiana market.
    
 
     "GulfStar -- Noalmark Acquisition" means the Company's option to purchase
substantially all of the assets of Noalmark Broadcasting Corp. ("Noalmark") used
or held for use in the operation of radio stations KKTX-FM and KKTX-AM, which
serve the Longview, Texas market.
 
     "Hicks Muse" means Hicks, Muse, Tate & Furst Incorporated.
 
     "Hicks Muse GulfStar Equity Investment" means the purchase by an affiliate
of Hicks Muse of certain shares of Class C Common Stock for $75.0 million in
cash concurrently with consummation of the GulfStar Merger.
 
     "Hicks Muse Osborn Equity Investment" means the purchase by an affiliate of
Hicks Muse of certain shares of Class A Common Stock for $34.8 million in cash
concurrently with the consummation of the Osborn Acquisition.
 
     "HM Fund III" means Hicks, Muse, Tate & Furst Equity Fund III, L.P.
 
     "Huntington Acquisition" collectively refers to certain defined assets of
radio stations WKEE-FM and WKEE-AM in Huntington, West Virginia; WZZW-AM and
WFXN-FM in Milton, West Virginia; WBVB-FM in Coal Grove, Ohio; and WIRO-AM and
WMLV-FM in Ironton, Ohio, acquired by the Company.
 
     "JSA" refers to a joint sales agreement, whereby a station licensee
obtains, for a fee, the right to sell substantially all of the commercial
advertising on a separately-owned and licensed station. JSAs take varying forms.
A JSA, unlike an LMA, normally does not involve programming.
 
     "Knight Quality Acquisition" means the Company's pending acquisition of
substantially all of the assets of Knight Radio, Inc., Knight Communications
Corporation and Knight Broadcasting of New Hampshire, Inc. (collectively,
"Knight Quality") used or useful in the operations of eight radio stations owned
and operated by Knight Quality.
 
     "LMA" refers to a local marketing agreement, whereby a radio station
outsources the management of certain limited functions of its operations. LMAs
take varying forms; however, the FCC requires that, in all cases, the licensee
maintain independent control over the programming and operations of the station.
 
   
     "Madison Acquisition" means the Company's pending acquisition of
substantially all of the assets of The Madison Radio Group ("Madison") which is
comprised of the stations formerly owned by Midcontinent Broadcasting Co. of
Wisconsin, Inc. and Point Communication Limited Partnership.
    
 
     "New Capstar Radio Indenture" means that certain indenture, dated June 17,
1997, between the Company and U.S. Trust Company of Texas, N.A. in connection
with the New Capstar Radio Notes.
 
     "New Capstar Radio Notes" means Capstar Radio's 9 1/4% Senior Subordinated
Notes due 2007.
 
     "Notes" means the Company's 12 3/4% Senior Discount Notes due 2009.
 
     "Notes Indenture" means that certain indenture, dated February 20, 1997
between the Company and U.S. Trust Company of Texas, N.A. in connection with the
Notes.
 
     "Osborn Acquisition" means the Company's completed acquisition of Osborn
Communications, Inc.
 
     "Osborn Add-on Acquisitions" means the Company's completed acquisitions of
(i) all of the issued and outstanding capital stock of Dixie Broadcasting, Inc.
and Radio WBHP, Inc. (the "Osborn Huntsville Acquisition") and (ii)
substantially all of the assets of Taylor Communications Corporation ("Taylor")
utilized in the operations of Taylor's stations in the Tuscaloosa, Alabama
market (the "Osborn Tuscaloosa Acquisition").
 
     "Osborn Combination" means the Osborn Transactions and all acquisitions or
dispositions completed by Osborn since January 1, 1996 through the date of the
Osborn Acquisition.
 
                                       168
<PAGE>   172
 
     "Osborn Ft. Myers Disposition" means Osborn's completed disposition of
substantially all of the assets used or held for use in connection with the
business and operations of Osborn's stations in the Port Charlotte and Ft.
Myers, Florida markets.
 
     "Osborn Transactions" collectively refers to the Osborn Acquisition, the
Osborn Add-on Acquisitions and the Osborn Ft. Myers Disposition.
 
     "Patterson Acquisition" means the Company's pending acquisition of all of
the outstanding capital stock of Patterson Broadcasting, Inc. ("Patterson").
 
   
     "Pending Acquisitions" collectively refers to the Ameron Acquisition, the
COMCO Acquisition, the Commonwealth Acquisition, the Emerald City Acquisition,
the Grant Acquisition, the Griffith Acquisition, the Knight Quality Acquisition,
the Madison Acquisition, the Patterson Acquisition, the Quass Acquisition, the
SFX Exchange, the WRIS Acquisition, the GulfStar -- American General
Acquisition, the GulfStar -- Booneville Acquisition, the GulfStar -- Noalmark
Acquisition, the GulfStar -- KJEM Acquisition and the GulfStar -- KLAW
Acquisition.
    
 
     "Pending Transactions" collectively refers to the Pending Acquisitions and
the GulfStar -- Bryan Disposition.
 
     "Quass Acquisition" means the Company's pending acquisition of all of the
outstanding capital stock of Quass Broadcasting Company ("Quass").
 
     "SFX Exchange" means the Company's pending exchange of substantially all of
the assets used or useful in the operation of three radio stations that will be
owned by the Company upon completion of the Benchmark Acquisition in the
Greenville, South Carolina market for substantially all of the assets used or
useful in the operation of four radio stations owned by SFX in Wichita, Kansas
and Daytona Beach, Florida.
 
     "Space Coast Acquisitions" collectively refers to the Company's completed
acquisitions of substantially all of the assets of EZY Com, Inc., City
Broadcasting Co., Inc., and Roper Broadcasting, Inc.
 
     "WRIS Acquisition" means the Company's pending acquisition of substantially
all of the assets of WRIS, Inc. ("WRIS").
 
     Unless otherwise indicated herein, (i) MSA rankings by population were
obtained from the Summer 1996 Radio Market Survey Schedule (copyright 1996), as
provided by The Arbitron Company ("Arbitron"), (ii) all audience share rankings,
except for the Yuma, Arizona market and where specifically stated to the
contrary, have been derived from surveys of persons, ages 25 to 54, listening
Monday through Sunday, 6 a.m. to 12 midnight, and are based on either the Spring
or Fall 1996 survey period, as reported in Radio Market Reports, Metro Audience
Trends (copyright 1996), a publication of Arbitron, (iii) audience share
rankings in Yuma, Arizona, are based on the Spring 1996 survey period, as
reported in AccuRatings(TM) (Copyright 1996), a publication of Strategic Radio
Research, Inc. ("AccuRatings(TM)") and (iv) all revenue share rankings are based
on data compiled as of February 27, 1997, as reported in BIA Publications Radio
Analyzer -- BIA's Master Access, Version 1.7 (copyright 1996), a computer
database by BIA Publications Inc. ("BIA").
 
                                       169
<PAGE>   173
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
<S>                                                           <C>
CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES AND ITS
  PREDECESSOR
  Report of Independent Accountants.........................  F-4
  Report of Independent Auditors............................  F-5
  Consolidated Balance Sheets as of March 31, 1997 and
     December 31, 1996 and 1995.............................  F-6
  Consolidated Statements of Operations for the three months
     ended March 31, 1997 and 1996, for the period ended
     December 31, 1996, for the period ended October 16,
     1996, and for the years ended December 31, 1995 and
     1994...................................................  F-7
  Consolidated Statements of Stockholders' Equity (Deficit)
     for the three months ended March 31, 1997, for the
     period ended December 31, 1996, for the period ended
     October 16, 1996, and for the years ended December 31,
     1995 and 1994..........................................  F-8
  Consolidated Statements of Cash Flows for the three months
     ended March 31, 1997 and 1996, for the period ended
     December 31, 1996, for the period ended October 16,
     1996, and for the years ended December 31, 1995 and
     1994...................................................  F-9
  Notes to Consolidated Financial Statements................  F-10
SOUTHERN STAR COMMUNICATIONS INC.
(FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
  Report of Independent Auditors............................  F-38
  Consolidated Balance Sheets as of December 31, 1996 and
     1995...................................................  F-39
  Consolidated Statements of Operations for the years ended
     December 31, 1996, 1995 and 1994.......................  F-40
  Consolidated Statements of Changes in Stockholders' Equity
     for the years ended December 31, 1996, 1995 and 1994...  F-41
  Consolidated Statements of Cash Flows for the years ended
     December 31, 1996, 1995 and 1994.......................  F-42
  Notes to Consolidated Financial Statements................  F-43
</TABLE>
 
   
GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
  Report of Independent Accountants.........................  F-55
  Consolidated Balance Sheets as of March 31, 1997 and
     December 31, 1996 and 1995.............................  F-56
  Consolidated Statements of Operations for the three months
     ended March 31, 1997 and 1996 and for the years ended
     December 31, 1996, 1995 and 1994.......................  F-57
  Consolidated Statements of Changes in Stockholders' Equity
     for the three months ended March 31, 1997 and for the
     years ended December 31, 1996, 1995 and 1994...........  F-58
  Consolidated Statements of Cash Flows for the three months
     ended March 31, 1997 and 1996 and for the years ended
     December 31, 1996, 1995 and 1994.......................  F-59
  Notes to Consolidated Financial Statements................  F-60
BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
  Report of Independent Accountants.........................  F-76
  Combined Balance Sheets as of March 31, 1997 and December
     31, 1996 and 1995......................................  F-77
  Combined Statements of Operations for the three months
     ended March 31, 1997 and 1996 and for the years ended
     December 31, 1996, 1995 and 1994.......................  F-78
  Combined Statements of Changes in Partners' Equity
     (Deficit) for the three months ended March 31, 1997 and
     for the years ended December 31, 1996, 1995 and 1994...  F-79
  Combined Statements of Cash Flows for the three months
     ended March 31, 1997 and 1996 and for the years ended
     December 31, 1996, 1995 and 1994.......................  F-80
  Notes to Combined Financial Statements....................  F-81
MADISON RADIO GROUP
  Condensed Balance Sheet as of March 31, 1997..............  F-91
  Condensed Statement of Operations for the period from
     January 2, 1997 to March 31, 1997......................  F-92
  Condensed Statement of Partners' Equity for the period
     from January 2, 1997 to March 31, 1997.................  F-93
  Condensed Statement of Cash Flows for the period from
     January 2, 1997 to March 31, 1997......................  F-94
  Notes to Financial Statements.............................  F-95
    
 
                                       F-1
<PAGE>   174
   
<TABLE>
<CAPTION>
<S>                                                           <C>
MIDCONTINENT BROADCASTING CO. OF WISCONSIN, INC.
  Report of Independent Accountants.........................  F-99
  Balance Sheet as of December 31, 1996.....................  F-100
  Statement of Income and Retained Earnings for the year
     ended December 31, 1996................................  F-101
  Statement of Cash Flows for the year ended December 31,
     1996...................................................  F-102
  Notes to Financial Statements.............................  F-103
POINT COMMUNICATIONS LIMITED PARTNERSHIP
  Report of Independent Accountants.........................  F-106
  Balance Sheet as of December 31, 1996.....................  F-107
  Statement of Operations for the year ended December 31,
     1996...................................................  F-108
  Statement of Partners' Equity for the year ended December
     31, 1996...............................................  F-109
  Statement of Cash Flows for the year ended December 31,
     1996...................................................  F-110
  Notes to Financial Statements.............................  F-111
COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
  Report of Independent Accountants.........................  F-115
  Balance Sheets as of March 31, 1997 and December 31,
     1996...................................................  F-116
  Statements of Operations for the three months ended March
     31, 1997 and for the year ended December 31, 1996......  F-117
  Statements of Changes in Partners' Equity for the three
     months ended March 31, 1997 and for the year ended
     December 31, 1996......................................  F-118
  Statements of Cash Flows for the three months ended March
     31, 1997 and for the year ended December 31, 1996......  F-119
  Notes to Financial Statements.............................  F-120
PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
  Report of Independent Public Accountants..................  F-125
  Consolidated Balance Sheets as of March 31, 1997 and
     December 31, 1996 and 1995.............................  F-126
  Consolidated Statements of Operations for the three months
     ended March 31, 1997 and 1996 and for the year ended
     December 31, 1996 and the period from May 1, 1995
     (inception) through December 31, 1995..................  F-127
  Consolidated Statements of Changes in Stockholders' Equity
     for the three months ended March 31, 1997 and for the
     year ended December 31, 1996 and the period from May 1,
     1995 (inception) through December 31, 1995.............  F-128
  Consolidated Statements of Cash Flows for the three months
     ended March 31, 1997 and 1996 and for the year ended
     December 31, 1996 and the period from May 1, 1995
     (inception) through December 31, 1995..................  F-129
  Notes to Consolidated Financial Statements................  F-130
AMERON BROADCASTING, INC.
  Report of Independent Public Accountants..................  F-139
  Balance Sheets as of March 31, 1997 and December 31,
     1996...................................................  F-140
  Statements of Operations for the three months ended March
     31, 1997 and for the year ended December 31, 1996......  F-141
  Statements of Stockholders' Equity for the three months
     ended March 31, 1997 and for the year ended December
     31, 1996...............................................  F-142
  Statements of Cash Flows for the three months ended March
     31, 1997 and for the year ended December 31, 1996......  F-143
  Notes to Financial Statements.............................  F-144
KNIGHT QUALITY STATIONS
  Report of Independent Public Accountants..................  F-149
  Combined Balance Sheets as of March 31, 1997 and December
     31, 1996...............................................  F-150
  Combined Statements of Operations for the three months
     ended March 31, 1997 and for the year ended December
     31, 1996...............................................  F-151
  Combined Statements of Stockholders' Equity for the three
     months ended March 31, 1997 and for the year ended
     December 31, 1996......................................  F-152
  Combined Statements of Cash Flows for the three months
     ended March 31, 1997 and for the year ended December
     31, 1996...............................................  F-153
  Notes to Combined Financial Statements....................  F-154
</TABLE>
    
 
                                       F-2
<PAGE>   175
   
<TABLE>
<CAPTION>
<S>                                                           <C>
QUASS BROADCASTING COMPANY
  Independent Auditor's Report..............................  F-161
  Balance Sheets as of December 31, 1996 and March 31,
     1997...................................................  F-162
  Statements of Income for the year ended December 31, 1996
     and for the three months ended March 31, 1996 and
     1997...................................................  F-163
  Statements of Common Stockholders' Equity (Deficit) for
     the year ended December 31, 1996 and for the three
     months ended March 31, 1997............................  F-164
  Statements of Cash Flows for the year ended December 31,
     1996 and for the three months ended March 31, 1996 and
     1997...................................................  F-165
  Notes to Financial Statements.............................  F-166
MOUNTAIN LAKES BROADCASTING, L.L.C.
  Report of Independent Auditors............................  F-170
  Balance Sheets as of December 31, 1996 and 1995...........  F-171
  Statements of Operations and Station Equity for the years
     ended December 31, 1996, 1995 and 1994.................  F-172
  Statements of Cash Flows for the years ended December 31,
     1996, 1995 and 1994....................................  F-173
  Notes to Financial Statements.............................  F-174
Q BROADCASTING, INC.
  Independent Auditors' Report..............................  F-178
  Statements of Operations and Deficit for the years ended
     September 30, 1995, 1994 and 1993......................  F-179
  Statements of Cash Flows for the years ended September 30,
     1995, 1994 and 1993....................................  F-180
  Notes to Financial Statements.............................  F-181
DANBURY BROADCASTING, INC.
  Report of Independent Auditors............................  F-184
  Statement of Operations and Accumulated Deficit for the
     year ended June 30, 1995...............................  F-185
  Statement of Cash Flows for the year ended June 30,
     1995...................................................  F-186
  Notes to Financial Statements.............................  F-187
ADVENTURE COMMUNICATIONS -- HUNTINGTON (DIVISION OF
  ADVENTURE COMMUNICATIONS, INC.)
  Independent Auditors' Report..............................  F-190
  Balance Sheet as of December 31, 1995.....................  F-191
  Statement of Operations for the year ended December 31,
     1995...................................................  F-192
  Statement of Division's Deficit for the year ended
     December 31, 1995......................................  F-193
  Statement of Cash Flows for the year ended December 31,
     1995...................................................  F-194
  Notes to Financial Statements.............................  F-195
</TABLE>
    
 
                                       F-3
<PAGE>   176
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors
Capstar Broadcasting Partners, Inc.:
 
     We have audited the accompanying consolidated balance sheet of Capstar
Broadcasting Partners, Inc. and Subsidiaries as of December 31, 1996 and the
related consolidated statements of operations, stockholders' equity and cash
flows for the period from October 11, 1996 ("inception") to December 31, 1996.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. These standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Capstar Broadcasting Partners, Inc. and Subsidiaries as of December 31, 1996 and
the consolidated results of their operations and their cash flows for the period
from inception to December 31, 1996, in conformity with generally accepted
accounting principles.
 
COOPERS & LYBRAND L.L.P.
 
Austin, Texas
February 14, 1997
 
                                       F-4
<PAGE>   177
 
                         REPORT OF INDEPENDENT AUDITORS
 
To the Board of Directors
Capstar Broadcasting Partners, Inc.
 
     We have audited the accompanying consolidated balance sheet of Capstar
Radio Broadcasting Partners, Inc. and Subsidiaries, the Predecessor Company of
Capstar Broadcasting Partners, Inc. and Subsidiaries, and formerly known as
Commodore Media, Inc. and Subsidiaries as of December 31, 1995. We have also
audited the consolidated statements of operations, stockholders' deficit and
cash flows for the period from January 1, 1996 to October 16, 1996 and for the
years ended December 31, 1995 and 1994. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. These standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Capstar Radio Broadcasting Partners, Inc. and Subsidiaries as of December 31,
1995, and the consolidated results of its operations and its cash flows for the
period from January 1, 1996 to October 16, 1996 and for the years ended December
31, 1995 and 1994, in conformity with generally accepted accounting principles.
 
                                        ERNST & YOUNG LLP
 
New York, New York
February 10, 1997
 
                                       F-5
<PAGE>   178
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
                          CONSOLIDATED BALANCE SHEETS
 
   
<TABLE>
<CAPTION>
                                                  ASSETS
                                                                                               PREDECESSOR
                                                                                               ------------
                                                                                      DECEMBER 31,
                                                               MARCH 31,      -----------------------------
                                                                  1997            1996             1995
                                                              ------------    -------------    ------------
                                                              (UNAUDITED)
<S>                                                           <C>             <C>              <C>
Current assets:
  Cash and short-term cash investments......................  $ 13,024,555    $   5,028,014    $ 10,891,489
  Accounts receivable, less allowance of $1,217,518 at March
    31, 1997, $838,081 in 1996 and $700,336 in 1995.........    13,051,132        8,913,390       6,131,447
  Note receivable...........................................    13,513,179               --              --
  Prepaid expenses and other current assets.................     3,629,218          443,900         285,412
                                                              ------------    -------------    ------------
        Total current assets................................    43,218,084       14,385,304      17,308,348
Property, plant and equipment, net..........................    41,991,383       15,628,361       8,080,043
FCC licenses and goodwill, net of accumulated amortization
  of $1,047,768 in 1996 and $3,912,167 in 1995..............   346,234,719      229,004,546      20,767,625
Other intangible assets, net................................     1,001,278        3,178,469       1,761,306
Deferred charges, net.......................................     9,711,614        1,800,234       3,910,582
Deposits and other assets...................................     1,943,413          931,340         982,876
                                                              ------------    -------------    ------------
        Total assets........................................  $444,100,491    $ 264,928,254    $ 52,810,780
                                                              ============    =============    ============
                              LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
  Accounts payable and accrued expenses.....................  $ 11,226,300    $   3,046,883    $  1,774,256
  Accrued compensation......................................       378,629          422,062         815,162
  Accrued interest..........................................     2,400,228        1,810,292         960,368
  Accrued income taxes......................................     1,268,418               --          16,840
  Current maturities of capital lease obligations...........       124,056           16,056          11,977
  Current maturities of long-term debt......................            --        3,750,000              --
  Due to affiliate..........................................        92,421          536,738              --
                                                              ------------    -------------    ------------
        Total current liabilities...........................    15,490,052        9,582,031       3,578,603
Long-term capital lease obligation..........................       262,025           49,629          43,130
Long-term debt..............................................   229,955,145      132,622,467      66,261,339
Noncurrent compensation.....................................     1,022,655               --       1,482,275
Deferred income taxes.......................................    56,472,630       31,531,580              --
                                                              ------------    -------------    ------------
        Total liabilities...................................   303,202,507      173,785,707      71,365,347
                                                              ------------    -------------    ------------
Stockholders' equity (deficit):
  CAPSTAR PARTNERS:
  Preferred Stock, $.01 par value, 10,000,000 shares
    authorized, none issued and outstanding.................            --               --              --
  Class A Common Stock, $.01 par value; 200,000,000 shares
    authorized, 128,578,160 and 94,155,000 shares issued and
    outstanding at March 31, 1997 and December 31, 1996,
    respectively............................................     1,285,782          941,550
  Class B Common Stock, convertible into Class A Common
    Stock, $.01 par value, 50,000,000 shares authorized,
    18,181,818 issued and outstanding at March 31, 1997,
    none issued and outstanding at December 31, 1996........       181,818               --              --
  Additional paid-in capital................................   151,254,380       93,957,450
  Accumulated deficit.......................................   (11,227,632)      (3,756,453)
  CAPSTAR RADIO:
  Common Stock, $.01 par value, 350,000,000 shares
    authorized; 106,757,000 shares issued and outstanding in
    1995....................................................            --               --       1,067,570
  Additional paid-in capital................................            --               --      22,492,943
  Accumulated deficit.......................................            --               --     (42,115,080)
                                                              ------------    -------------    ------------
                                                               141,494,348       91,142,547     (18,554,567)
  Receivables from stockholders.............................      (596,364)              --              --
                                                              ------------    -------------    ------------
        Total stockholders' equity (deficit)................   140,897,984       91,142,547     (18,554,567)
                                                              ------------    -------------    ------------
        Total liabilities and stockholders' equity
          (deficit).........................................  $444,100,491    $ 264,928,254    $ 52,810,780
                                                              ============    =============    ============
</TABLE>
    
 
                            See accompanying notes.
 
                                       F-6
<PAGE>   179
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                   PREDECESSOR                                PREDECESSOR
                                                   -----------                  ----------------------------------------
                                        THREE MONTHS ENDED              PERIOD ENDED
                                            MARCH 31,            ---------------------------    YEAR ENDED DECEMBER 31,
                                    --------------------------   DECEMBER 31,   OCTOBER 16,    -------------------------
                                        1997          1996           1996           1996          1995          1994
                                    ------------   -----------   ------------   ------------   -----------   -----------
                                           (UNAUDITED)
<S>                                 <C>            <C>           <C>            <C>            <C>           <C>
Total revenue.....................  $ 15,149,894   $ 8,047,568   $11,133,586    $ 34,826,060   $33,652,677   $28,686,381
Less agency commissions...........    (1,042,534)     (631,887)     (830,271)     (2,869,014)   (2,857,912)   (2,461,478)
                                    ------------   -----------   -----------    ------------   -----------   -----------
Net revenue.......................    14,107,360     7,415,681    10,303,315      31,957,046    30,794,765    26,224,903
Operating expenses:
  Programming, technical and
    news..........................     2,533,691     1,513,468     1,836,667       5,906,967     5,365,686     4,601,374
  Sales and promotion.............     4,015,973     2,421,153     2,935,890       9,303,914     8,796,481     7,325,549
  General and administrative......     2,767,300     1,440,612     1,511,143       6,081,262     4,870,463     4,556,515
  Direct programmed music and
    entertainment.................     1,039,250            --            --              --            --            --
Corporate expenses................     1,423,892       465,684       600,532       1,756,797     2,051,181     2,109,741
Depreciation and amortization.....     2,389,250       480,210     1,331,386       2,157,750     1,926,250     2,145,201
Other expense.....................            --            --       744,000      13,833,728     2,006,550     2,180,000
                                    ------------   -----------   -----------    ------------   -----------   -----------
Operating income (loss)...........       (61,996)    1,094,554     1,343,697      (7,083,372)    5,778,154     3,306,523
Interest expense..................     6,791,672     2,451,638     5,035,142       8,860,958     7,805,525     3,152,352
Interest income...................       127,621       115,252        34,063         221,806       420,659           266
Other expenses, net...............       100,562       167,594        99,071       1,980,908        48,796       381,550
                                    ------------   -----------   -----------    ------------   -----------   -----------
Loss before provision for income
  taxes and extraordinary loss....    (6,826,609)   (1,409,426)   (3,756,453)    (17,703,432)   (1,655,508)     (227,113)
Provision for income taxes........        46,345        27,000            --         133,000       140,634       300,000
                                    ------------   -----------   -----------    ------------   -----------   -----------
Loss before extraordinary loss....    (6,872,954)   (1,436,426)   (3,756,453)    (17,836,432)   (1,796,142)     (527,113)
Extraordinary loss on
  extinguishment of debt..........      (598,225)           --            --              --      (443,521)           --
                                    ------------   -----------   -----------    ------------   -----------   -----------
Net loss..........................  $ (7,471,179)  $(1,436,426)  $(3,756,453)   $(17,836,432)  $(2,239,663)  $  (527,113)
                                    ============   ===========   ===========    ============   ===========   ===========
Loss per common share:
  Loss before extraordinary
    loss..........................  $       (.05)                $      (.04)
                                    ============                 ===========
  Extraordinary loss..............  $       (.01)                $        --
                                    ============                 ===========
  Net loss........................  $       (.06)                $      (.04)
                                    ============                 ===========
Weighted average number of shares
  outstanding.....................   123,446,098                  93,691,842
</TABLE>
 
                            See accompanying notes.
 
                                       F-7
<PAGE>   180
 
    CAPSTAR BROADCASTING PARTNERS, INC. AND SUBSIDIARIES AND ITS PREDECESSOR
 
           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
 
<TABLE>
<CAPTION>
                                                               COMMON STOCK
                                                                PAR VALUE
                                                        --------------------------
                                                          COMMON                                                        TOTAL
                                                           STOCK       ADDITIONAL                    RECEIVABLES    STOCKHOLDERS'
                                                            PAR         PAID IN       ACCUMULATED        FROM          EQUITY
                                                           VALUE        CAPITAL         DEFICIT      STOCKHOLDERS     (DEFICIT)
                                                        -----------   ------------    -----------    ------------   -------------
<S>                                                     <C>           <C>            <C>             <C>            <C>
PREDECESSOR:
Balance at January 1, 1994............................  $ 1,020,597   $ 21,507,651   $(38,348,304)    $      --     $(15,820,056)
Cumulative dividends on redeemable preferred stock....           --       (690,660)            --            --         (690,660)
Adjustment to carrying value of redeemable warrant....           --             --     (1,000,000)           --       (1,000,000)
Loss for the year.....................................           --             --       (527,113)           --         (527,113)
                                                        -----------   ------------   ------------     ---------     ------------
Balance at December 31, 1994..........................    1,020,597     20,816,991    (39,875,417)           --      (18,037,829)
Cumulative dividends on redeemable preferred stock....           --       (252,175)            --            --         (252,175)
Allocation of net proceeds of debt offering to
  warrants............................................           --      2,000,000             --            --        2,000,000
Repurchase of common stock............................           --        (25,000)            --            --          (25,000)
Exercise of warrants..................................       46,973        (46,873)            --            --              100
Loss for the year.....................................           --             --     (2,239,663)           --       (2,239,663)
                                                        -----------   ------------   ------------     ---------     ------------
Balance at December 31, 1995..........................    1,067,570     22,492,943    (42,115,080)           --      (18,554,567)
Warrants issued with preferred stock facility.........           --        981,500             --            --          981,500
Dividends on senior exchangeable redeemable preferred
  stock...............................................           --       (359,957)            --            --         (359,957)
EFFECTS OF THE CAPSTAR RADIO ACQUISITION (NOTE 1):
Recapitalization and acquisition of common shares by
  Capstar Partners....................................                  32,112,081             --            --       32,112,081
Redemption of preferred stock.........................           --     (1,101,235)            --            --       (1,101,235)
Net loss for the period...............................           --             --    (17,836,432)           --      (17,836,432)
                                                        -----------   ------------   ------------     ---------     ------------
Balance at October 16, 1996...........................  $ 1,067,570   $ 54,125,332   $(59,951,512)    $      --     $ (4,758,610)
                                                        ===========   ============   ============     =========     ============
</TABLE>
 
<TABLE>
<CAPTION>
                                                 COMMON STOCK                                                           TOTAL
                                                  PAR VALUE            ADDITIONAL                    RECEIVABLES    STOCKHOLDERS'
                                           ------------------------     PAID IN       ACCUMULATED        FROM          EQUITY
                                            CLASS A       CLASS B       CAPITAL         DEFICIT      STOCKHOLDERS     (DEFICIT)
                                           ----------   -----------   ------------    -----------    ------------   -------------
<S>                                        <C>          <C>           <C>            <C>             <C>            <C>
CAPSTAR PARTNERS:
Balance at inception (October 11,
  1996)..................................  $       --   $        --   $         --   $         --            --     $         --
                                           ----------   -----------   ------------   ------------     ---------     ------------
Issuance of common stock in connection
  with the Capstar Radio Acquisition
  (Note 1)...............................     932,750            --     92,342,250             --            --       93,275,000
Issuance of warrants.....................          --            --        744,000             --            --          744,000
Issuance of common stock (November 26,
  1996)..................................       8,800            --        871,200             --            --          880,000
Net loss for the period..................          --            --             --     (3,756,453)           --       (3,756,453)
                                           ----------   -----------   ------------   ------------     ---------     ------------
Balance at December 31, 1996.............     941,550            --     93,957,450     (3,756,453)           --       91,142,547
Repurchase and cancellation of Class A
  Common Stock (unaudited)...............      (1,750)           --       (173,250)            --            --         (175,000)
Issuance of Class A Common Stock
  (unaudited)............................     345,982            --     37,651,998             --      (596,364)      37,401,616
Issuance of Class B Common Stock
  (unaudited)............................          --       181,818     19,818,182             --            --       20,000,000
Net loss for the period (unaudited)......          --            --             --     (7,471,179)           --       (7,471,179)
                                           ----------   -----------   ------------   ------------     ---------     ------------
Balance at March 31, 1997 (unaudited)....  $1,285,782   $   181,818   $151,254,380   $(11,227,632)    $(596,364)    $140,897,984
                                           ==========   ===========   ============   ============     =========     ============
</TABLE>
 
                            See accompanying notes.
 
                                       F-8
<PAGE>   181
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                         PREDECESSOR                                   PREDECESSOR
                                                         ------------                   -----------------------------------------
                                              THREE MONTHS ENDED                PERIOD ENDED
                                                  MARCH 31,             ----------------------------    YEAR ENDED DECEMBER 31,
                                         ----------------------------   DECEMBER 31,    OCTOBER 16,    --------------------------
                                             1997            1996           1996            1996           1995          1994
                                         -------------   ------------   -------------   ------------   ------------   -----------
                                                 (UNAUDITED)
<S>                                      <C>             <C>            <C>             <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss...............................  $  (7,471,179)  $ (1,436,426)  $  (3,756,453)  $(17,836,432)  $ (2,239,663)  $  (527,113)
Adjustments to reconcile net loss to
  net cash provided by operating
  activities:
  Loss on extinguishment of debt.......        598,225             --              --             --        443,521            --
  Depreciation and amortization........      2,389,250        480,210       1,331,386      2,157,750      2,311,162     2,365,111
  Noncash interest.....................      2,866,098        998,244       2,407,739      3,315,669      2,288,917            --
  Long-term incentive compensation.....             --             --              --      1,066,893         79,000     2,180,000
  Non-cash compensation................             --             --         744,000     12,731,587             --            --
  Provision for uncollectible accounts
    and notes receivable...............        136,013        104,981         104,838        488,320        556,137       468,155
  (Gain) loss on disposition of
    assets.............................             --        (44,864)             --             --          9,819       335,736
  Net barter income....................        (47,953)            --              --       (222,645)      (184,300)     (122,163)
  Initial public offering and pending
    merger expenses....................             --             --              --      1,909,648             --            --
  Write off of financing related
    costs..............................      1,014,000             --              --             --             --            --
  Changes in assets and liabilities,
    net of amounts acquired:
    Increase in accounts receivable....        735,840      1,137,320      (1,057,861)    (2,351,753)    (1,847,015)   (1,509,195)
    (Increase) decrease in prepaid
      expenses and other current
      assets...........................       (739,337)      (153,096)         91,280       (208,462)       (88,787)     (267,196)
    Increase (decrease) in accounts
      payable and accrued expenses.....        864,028       (159,141)        341,308       (337,896)      (158,855)      326,251
    (Decrease) increase in accrued
      compensation.....................        (43,794)      (457,120)        110,127       (496,177)      (230,645)      197,881
    (Decrease) increase in accrued
      interest.........................        551,757      1,452,360        (902,248)     1,752,172        582,525       351,639
    (Decrease) increase in accrued
      income taxes.....................             --        (31,908)             --         20,952       (277,135)      261,541
    Increase in due to affiliate.......       (444,317)            --         536,738             --             --            --
                                         -------------   ------------   -------------   ------------   ------------   -----------
        Total adjustments..............      7,879,810      3,326,986       3,707,307     19,826,058      3,484,344     4,587,760
                                         -------------   ------------   -------------   ------------   ------------   -----------
Net cash provided by operating
  activities...........................        408,631      1,890,560         (49,146)     1,989,626      1,244,681     4,060,647
CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from redemption of note.......             --             --              --             --             --       405,000
Proceeds from sale of property, plant
  and equipment........................             --             --              --             --             --       398,018
Repayment of loan by stockholder.......             --             --              --        250,375        182,988            --
Purchase of property, plant and
  equipment............................       (916,350)      (124,192)       (807,532)      (448,677)      (320,980)     (623,414)
Acquisition of Capstar Radio...........             --             --    (125,494,171)            --             --            --
Payments for acquisitions..............   (114,907,739)   (14,400,000)             --    (31,900,000)    (3,100,000)           --
Deferred acquisition costs incurred....             --             --      (1,070,262)    (1,326,673)      (417,020)     (172,558)
Deposits on pending acquisitions.......        (90,000)      (915,000)             --       (745,000)      (525,000)           --
Loans to employees.....................             --             --              --             --       (315,863)      (57,500)
Loan to Emerald City...................    (13,475,000)            --              --             --             --            --
Other investing activities, net........             --       (358,943)             --       (187,528)        87,528            --
                                         -------------   ------------   -------------   ------------   ------------   -----------
Net cash used in investing
  activities...........................   (129,389,089)   (15,798,135)   (127,371,965)   (34,357,503)    (4,408,347)      (50,454)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of Capstar Radio
  Notes and warrants...................             --             --              --             --     64,956,422            --
Proceeds from Existing Credit
  Facility.............................             --      8,500,000       6,000,000     18,700,000             --            --
Proceeds from Existing Term Loan
  Facility.............................             --             --      35,000,000             --             --            --
Proceeds from debt issuance............    150,283,580             --              --             --             --            --
Net proceeds from issuance of preferred
  stock................................             --             --              --      9,822,520             --            --
Proceeds from issuance of common
  stock................................     55,601,616             --      94,155,000             --            100            --
Payment of initial public offering and
  merger expenses......................             --             --              --     (1,007,297)            --            --
Repayment of amounts borrowed..........    (59,700,000)            --              --             --    (39,014,833)   (2,738,166)
Payment of financing related costs.....     (8,925,380)      (393,734)     (2,705,875)      (781,170)    (4,226,762)     (104,245)
Redemption of preferred stock..........             --             --              --             --     (8,665,835)           --
Purchase of redeemable warrant.........             --             --              --             --     (1,000,000)           --
Repurchase of common stock.............       (175,000)            --              --             --        (25,000)           --
Principal payments on capital leases...       (107,817)        (3,455)             --         (9,812)       (11,186)      (12,389)
                                         -------------   ------------   -------------   ------------   ------------   -----------
Net cash provided by (used in)
  financing activities.................    136,976,999      8,102,811     132,449,125     26,724,241     12,012,906    (2,854,800)
                                         -------------   ------------   -------------   ------------   ------------   -----------
Net (decrease) increase in cash and
  short-term cash investments..........      7,996,541     (5,804,764)      5,028,014     (5,643,636)     8,849,240     1,155,393
Cash and short-term cash investments at
  beginning of period..................      5,028,014     10,891,489              --     10,891,489      2,042,249       886,856
                                         -------------   ------------   -------------   ------------   ------------   -----------
Cash and short-term cash investments at
  end of period........................  $  13,024,555   $  5,086,725   $   5,028,014   $  5,247,853   $ 10,891,489   $ 2,042,249
                                         =============   ============   =============   ============   ============   ===========
SUPPLEMENTARY CASH FLOW INFORMATION
Cash paid for interest.................  $     337,097   $     46,738   $   3,529,651   $  3,793,117   $  4,474,789   $ 2,580,522
Cash paid for income taxes.............        164,386         58,908              --        112,049        417,769        38,209
SCHEDULE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES
Asset acquisitions recorded in
  connection with barter
  transactions.........................  $      76,400   $     35,599   $          --   $    189,982   $    112,636   $   144,500
</TABLE>
 
                            See accompanying notes.
 
                                       F-9
<PAGE>   182
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CAPSTAR RADIO ACQUISITION AND
   BASIS OF PRESENTATION
 
     The financial statements and following notes, insofar as they are
applicable to the three-month periods ended March 31, 1997 and 1996, and
transactions subsequent to February 14, 1997, the date of the Report of
Independent Accountants, are not covered by the Report of Independent
Accountants. In the opinion of management, all adjustments, consisting of only
normal recurring accruals considered necessary for a fair presentation of the
unaudited consolidated results of operations for the three-month periods ended
March 31, 1997 and 1996, have been included.
 
  Organization and Nature of Business
 
     Capstar Broadcasting Partners, Inc. (the "Company") was incorporated under
the laws of the State of Delaware on October 11, 1996. The Company's
wholly-owned subsidiary, Capstar Radio Broadcasting Partners, Inc. and
Subsidiaries ("Capstar Radio") , the Company's predecessor, and formerly known
as Commodore Media, Inc. is comprised of radio stations that derive their
revenue from local, regional and national advertisers. The radio stations are
located in the following markets: Wilmington, Delaware; Hartsdale, Brewster,
Patterson, Mt. Kisco, New York; Huntington, West Virginia -- Ashland, Kentucky;
Allentown -- Bethlehem, Pennsylvania; Fort Pierce -- Stuart -- Vero Beach,
Florida; and Fairfield County, Connecticut. Capstar Radio extends credit to its
customers in the normal course of business.
 
  Basis of Presentation
 
     The consolidated financial statements as of December 31, 1996 and for the
period from October 11, 1996 through December 31, 1996 include the accounts of
Capstar Partners and its wholly-owned subsidiary, Capstar Radio, since October
16, 1996, the date of the Capstar Radio Acquisition. The Company had no
substantive operations until its acquisition of Capstar Radio and Capstar Radio
is considered the Company's predecessor for financial reporting purposes. The
accompanying consolidated financial statements include the results of operations
of Capstar Radio and its Subsidiaries for the period ended October 16, 1996, and
as of and for the year ended December 31, 1995 and the results of its operations
for the year ended December 31, 1994. The financial position and results of
operations of Capstar Radio prior to the acquisition by the Company have not
been adjusted to give effect to the Capstar Radio Acquisition. All intercompany
accounts and transactions have been eliminated in consolidation.
 
  Capstar Radio Acquisition
 
     On October 16, 1996, the Company acquired Capstar Radio pursuant to a
merger agreement dated June 21, 1996 (the "Capstar Radio Acquisition"). The
purchase price was approximately $229.2 million including acquisition costs and
assumed liabilities of approximately $108.5 million. The purchase price was
funded through borrowings under the Former Term Loan Facility of approximately
$35.0 million, the assumption of liabilities referred to above and the
investment of common stock of the Company of approximately $93.3 million by an
affiliate of Hicks, Muse, Tate & Furst, Incorporated (Hicks Muse) and members of
management of the Company. The Capstar Radio Acquisition has been accounted for
under the purchase method of accounting. Accordingly, the purchase price has
been allocated to the assets and liabilities based upon their fair values at the
date of acquisition as described below.
 
                                      F-10
<PAGE>   183
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The acquisition is summarized as follows:
 
<TABLE>
<S>                                                           <C>
Cash........................................................  $  6,074,954
Accounts receivable, net....................................     7,960,367
Prepaid expenses and other..................................       535,180
Property and equipment......................................    15,343,939
FCC licenses, goodwill and other intangible assets..........   202,304,691
Other assets................................................     4,823,414
Accounts payable and accrued expenses.......................    (5,701,978)
Other long-term liabilities.................................       (93,757)
Deferred tax liability......................................    (2,031,580)
                                                              ------------
          Total purchase price..............................  $229,215,230
                                                              ============
</TABLE>
 
     At the time of the merger, the holders of Capstar Radio Class A Common
Stock and Class B Common Stock (collectively, the "Capstar Radio Common Stock"),
received $140 per share as consideration for their interest. Each of the option
and warrant holders received the difference between $140 per share and the
exercise price per share in consideration for their interest. In addition, the
senior exchangeable redeemable preferred stock, Series A, $.01 par value per
share, was redeemed, including all accrued and unpaid dividends.
 
     Capstar Radio recognized as other expense approximately $12.7 million in
stock option compensation expense, and approximately $1.4 million of merger
related fees and expenses during the period ended October 16, 1996 in connection
with the Capstar Radio Acquisition.
 
     As a result of the Capstar Radio Acquisition and the change of control
effected thereby, Capstar Radio was obligated to satisfy the existing deferred
compensation and employment agreements with its then President and Chief
Executive Officer and its deferred compensation agreement with its then Chief
Operating Officer resulting in a charge to other expense of approximately $1.1
million during the period ended October 16, 1996. Furthermore, Capstar Radio was
required to make an offer to purchase the outstanding 13 1/4% Senior
Subordinated Notes due 2003 ("Capstar Radio Notes") at a purchase price equal to
101% of their accreted value, plus any accrued and unpaid interest. No requests
for repurchase were made by the note holders.
 
     As a result of the merger, Capstar Radio did not proceed with its
previously announced intention to undertake an initial public equity offering
and has, therefore, withdrawn its registration statement filed on Form S-1 on
May 17, 1996 with the Securities and Exchange Commission. Included in other
expenses during the period ended October 16, 1996 are approximately $525,000 in
various fees and expenses incurred in connection with this filing.
 
  Short-Term Cash Investments
 
     The Company and Capstar Radio consider investments which have a remaining
maturity of three months or less at the time of purchase to be short-term cash
investments. The Company and Capstar Radio invest their excess cash in U.S.
Treasury Bills.
 
  Income Taxes
 
     The Company and Capstar Radio account for income taxes in accordance with
FASB Statement No. 109, "Accounting for Income Taxes." Under this method,
deferred income taxes are provided for differences between the book and tax
bases of assets and liabilities. The Company and its subsidiaries plan to file a
consolidated federal income tax return.
 
                                      F-11
<PAGE>   184
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Risks and Uncertainties -- Use of Estimates
 
     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 assets and liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
  Risks and Uncertainties -- Regulatory Environment
 
     The consummation of radio broadcasting acquisitions requires prior approval
of the Federal Communications Commission (the "FCC") with respect to the
transfer of control or assignment of the broadcast licenses of the acquired
stations. Certain of the pending acquisitions referred to in Note 7b have not
yet received FCC approval. There can be no assurance that the FCC will approve
future acquisitions by the Company, including the pending acquisitions.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the FCC, to relax its
numerical restrictions on local ownership and affords renewal applicants
significant new protections from competing applications for their broadcast
licenses. The new legislation will enable the Company to retain all of its
current radio stations and to acquire more properties. At the same time, this
legislation will also allow other broadcast entities to increase their ownership
in markets where the Company currently operates stations. The Company's
management is unable to determine the ultimate effect of this legislation on its
competitive environment.
 
     The consummation of certain acquisitions, including certain of the pending
acquisitions, is also subject to applicable waiting periods and possible review
by the U.S. Department of Justice (the "DOJ") or the Federal Trade Commission
under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the
"HSR Act"). The Company understands that since the passage of the Telecom Act
several radio broadcasting acquisitions have been the subject of "second
requests" for additional information by federal authorities under the HSR Act.
The Company also understands that the DOJ is currently reviewing its internal
guidelines for antitrust review of radio broadcasting acquisitions.
 
     As part of its increased scrutiny of radio station acquisitions, the DOJ
has stated publicly that it believes that local marketing agreements ("LMAs")
and other similar agreements customarily entered into in connection with radio
station transfers prior to the expiration of the waiting period under the HSR
Act could violate the HSR Act.
 
  Risks and Uncertainties -- Concentration of Credit
 
     Financial instruments which potentially subject the Company and Capstar
Radio to concentration of credit risk consist primarily of trade receivables.
The Company's and Capstar Radio's revenue is principally derived from local
broadcast advertisers who are impacted by the local economy.
 
     The Company and Capstar Radio routinely assess the financial strength of
its customers and do not require collateral or other security to support
customer receivables. Credit losses are provided for in the consolidated
financial statements in the form of an allowance for doubtful accounts.
 
  Accounting Periods
 
     Capstar Radio maintained its interim consolidated financial statements
based upon the broadcast month end which always ends on the last Sunday of the
calendar month or quarter. The Company's fiscal year end and fourth quarter end
on December 31.
 
                                      F-12
<PAGE>   185
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Fair Value of Financial Instruments
 
     In 1995, the Company adopted Statement of Financial Accounting Standards
("SFAS") No. 107, "Disclosure about Fair Value of Financial Instruments," which
requires disclosures of fair value information about financial instruments,
whether or not recognized in the balance sheet.
 
     The carrying amount reported in the balance sheets for cash, accounts
receivable, accounts payable and accrued liabilities approximate their fair
value due to the immediate or short-term maturity of such instruments. The
carrying amounts reported for the Existing Credit Facility and Existing Term
Loan Facility approximate fair value due to the debt being priced at floating
rates. The carrying amount reported for the Capstar Radio Notes at December 31,
1996 approximates fair value based on the published market prices for the
publicly traded indebtedness at the date of acquisition (October 16, 1996). The
fair value of the Capstar Radio Notes and associated warrants at December 31,
1996 were $930 per unit and $105 per warrant, respectively based on published
market prices.
 
  Property, Plant and Equipment
 
     Property, plant and equipment are stated at cost less accumulated
depreciation and amortization. Depreciation is provided on the straight-line
method based on the following estimated useful lives:
 
<TABLE>
<CAPTION>
                                                                ESTIMATED
                                                                   LIFE
                       CLASSIFICATION                            (YEARS)
                       --------------                         --------------
<S>                                                           <C>
Land improvements...........................................     20
Buildings...................................................     20
Furniture, fixtures and equipment...........................    7-10
Broadcasting and technical equipment........................    7-10
Towers and antennas.........................................     20
Music library...............................................      7
Leasehold improvements......................................    10-20
Vehicles....................................................      3
</TABLE>
 
     Expenditures for maintenance and repairs are charged to operations as
incurred. Expenditures for betterments and major renewals are capitalized and,
therefore, are included in property, plant and equipment.
 
  Property Held Under Capital Leases
 
     The Company and Capstar Radio are the lessees of office equipment under
capital leases expiring in various years through 2004. The assets and
liabilities under capital leases are recorded at the lower of the present value
of the minimum lease payments or the fair value of the asset. The assets are
depreciated over their estimated productive lives of seven to ten years.
 
  Revenue Recognition
 
     The Company and Capstar Radio recognize revenue upon the airing of
advertisements.
 
                                      F-13
<PAGE>   186
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Intangible Assets
 
     Intangible assets are being amortized by the straight-line method over the
following estimated useful lives:
 
<TABLE>
<CAPTION>
                                                                ESTIMATED
                                                                   LIFE
                       CLASSIFICATION                            (YEARS)
                       --------------                         --------------
<S>                                                           <C>
FCC licenses and goodwill...................................     40
Organization expenses.......................................      5
Network affiliation agreement...............................      5
Covenant not to compete.....................................      5
Tower site lease............................................      3
Contract rights.............................................      3
Software....................................................      3
Pre-sold advertising contracts..............................      1
</TABLE>
 
     Goodwill represents the excess of cost over the fair values of identifiable
tangible and other intangible net assets acquired. Management continually
reviews the appropriateness of the carrying value of goodwill of its
subsidiaries and the related amortization period based on their anticipated
undiscounted cash flows. The Company and Capstar Radio consider operating
results, trends and prospects of the Company's and Capstar Radio's stations, as
well as competitive comparisons. The Company and Capstar Radio also take into
consideration recent acquisition patterns within the broadcast industry, the
impact of recently, enacted or potential FCC rules and regulations and any other
events or circumstances which might indicate potential impairment.
 
  Deferred Charges
 
     Legal fees, bank loan closing costs and other expenses associated with debt
financing are being amortized using the effective interest rate method.
Amortization of debt expense charged to operations and included in interest
expense amounted to $1,691,172 for the period ended December 31, 1996 for the
Company, and $449,905 for the period ended October 16, 1996 and $384,908 and
$219,893 for the years ended December 31, 1995 and 1994, respectively, for
Capstar Radio.
 
  Advertising Costs
 
     The Company and Capstar Radio expense advertising costs related to their
radio station operations as incurred. Advertising expense amounted to $281,085
for the period ended December 31, 1996 for the Company, and $557,155 for the
period ended October 16, 1996 and $754,489 and $560,818 for the years ended
December 31, 1995 and 1994, respectively, for Capstar Radio.
 
                                      F-14
<PAGE>   187
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Barter Transactions
 
     The fair value of barter and trade-out transactions is included in
broadcast revenue and sales and promotion expense. Barter revenue is recorded
when advertisements are broadcast and barter expense is recorded when
merchandise or services are received. Barter transactions charged to operations
were as follows:
 
<TABLE>
<CAPTION>
                                                                 PREDECESSOR
                                                   ----------------------------------------
                                    PERIOD ENDED   PERIOD ENDED    YEAR ENDED DECEMBER 31,
                                    DECEMBER 31,   OCTOBER 16,    -------------------------
                                        1996           1996          1995          1994
                                    ------------   ------------   -----------   -----------
<S>                                 <C>            <C>            <C>           <C>
Trade sales.......................  $ 1,049,739    $ 3,204,468    $ 3,238,111   $ 2,473,002
Trade expense.....................   (1,003,987)    (2,981,823)    (3,053,811)   (2,350,839)
                                    -----------    -----------    -----------   -----------
Net barter transactions...........  $    45,752    $   222,645    $   184,300   $   122,163
                                    ===========    ===========    ===========   ===========
</TABLE>
 
  Loss Per Share
 
     Net loss per share is based on the weighted average number of shares of
common stock and common stock equivalents outstanding during each respective
period. Proceeds from the exercise of the dilutive stock options are assumed to
be used to repurchase outstanding shares of the Company's common stock at the
average fair market value during the period.
 
  Recent Pronouncements
 
     In February 1997, the FASB issued FASB Statement No. 128 "Earnings Per
Share ("SFAS No. 128")" which establishes standards for computing and presenting
earnings per share. SFAS No. 128 is effective for fiscal years beginning after
December 15, 1997. Management does not believe the implementation of SFAS No.
128 will have a material effect on its financial statements.
 
     In February 1997, the FASB issued FASB Statement No. 129 "Disclosure of
Information About Capital Structure ("SFAS No. 129")" which establishes
disclosure requirements for an entity's capital structure. SFAS No. 129 is
effective for fiscal years beginning after December 15, 1997. Management does
not believe the implementation of SFAS No. 129 will have a material effect on
its financial statements.
 
  Financial Statement Presentation
 
     Certain prior year financial statement items of Capstar Radio have been
reclassified to conform to the current year presentation.
 
2. THE RECAPITALIZATION TRANSACTION
 
     On April 21, 1995, Capstar Radio completed the offering of the Capstar
Radio Notes. The net proceeds of approximately $65.0 million were used to retire
existing senior indebtedness of approximately $36.2 million, fund the purchase
of assets (excluding cash and accounts receivable) and broadcasting license of
radio broadcast station WQOL-FM in Vero Beach, Florida (the "Treasure Coast
Acquisition") for $3.1 million, and repay the Note payable to Michael Hansen
("Hansen Note") and the Note payable to Radio Financial Partners, Inc. ("RFP
Note") for an aggregate amount of $2.4 million. In addition, Capstar Radio used
$8.7 million to redeem its preferred stock, paid $1.9 million in connection with
the long-term incentive compensation of its then President and its then Chief
Operating Officer (see Note 1), paid approximately $4.2 million in related
deferred fees of the offering, and used the balance of $8.5 million for general
corporate purposes. Capstar Radio converted all of its existing common stock for
486,373 shares of its Class B Common Stock ("Class B") and 119,212 shares
(including 85,524 treasury shares) of its Class A Common Stock ("Class A"). At
the time of conversion, Capstar Radio's then President and its then Chief
Operating Officer purchased 27,369 shares and 6,319 shares,
 
                                      F-15
<PAGE>   188
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
respectively, of Class A from Capstar Radio. In addition, William A.M. Burden
and Company, an affiliated entity, exercised its option to acquire 27,314 shares
of Class A from Capstar Radio. Each share of Class B is entitled to eight votes
and each share of Class A is entitled to one vote. The consolidated financial
statements of Capstar Radio have been retroactively adjusted for this
conversion.
 
3. PROPERTY, PLANT AND EQUIPMENT
 
     Property, plant and equipment, at cost, consisted of the following:
 
<TABLE>
<CAPTION>
                                                                             PREDECESSOR
                                                                             -----------
                                                                     DECEMBER 31,
                                                MARCH 31,     --------------------------
                                                  1997           1996           1995
                                               -----------    -----------    -----------
<S>                                            <C>            <C>            <C>
Land and land improvements...................  $ 6,668,092    $ 2,274,510    $ 2,813,139
Buildings....................................    8,719,560      2,404,538      2,499,399
Furniture, fixtures and equipment............    6,381,258      1,846,692      2,188,502
Broadcasting and technical equipment.........   20,085,626      5,548,233      5,907,905
Towers and antennas..........................    8,927,646      3,046,783      3,401,300
Music library................................      254,400        235,237        250,456
Leasehold improvements.......................    1,683,081        278,614        365,825
Vehicles.....................................      230,277        125,693        147,567
Property held under capital leases...........      430,261         41,399         81,497
                                               -----------    -----------    -----------
                                                53,380,201     15,801,699     17,655,590
Less accumulated depreciation and
  amortization...............................  (11,388,818)      (173,338)    (9,575,547)
                                               -----------    -----------    -----------
Property, plant and equipment, net...........  $41,991,383    $15,628,361    $ 8,080,043
                                               ===========    ===========    ===========
</TABLE>
 
     Accumulated amortization of property acquired under capital leases was
$21,663 as of December 31, 1996 for the Company and $12,728 as of December 31,
1995 for Capstar Radio. Depreciation as a charge to income amounted to $173,338
for the period ended December 31, 1996 for the Company, and $779,903 for the
period ended October 16, 1996, $831,656 in 1995 and $768,826 in 1994 for Capstar
Radio.
 
4. OTHER INTANGIBLE ASSETS
 
     Other intangible assets, at cost, consisted of the following:
 
<TABLE>
<CAPTION>
                                                                             PREDECESSOR
                                                                             -----------
                                                                     DECEMBER 31,
                                                              --------------------------
                                                                 1996           1995
                                                              -----------    -----------
<S>                                                           <C>            <C>
Covenant not to compete.....................................  $ 1,021,788     $1,325,000
Deferred acquisition expenses...............................    1,569,767        953,441
Pre-sold advertising contracts..............................      311,056        103,642
Network affiliation agreement...............................      232,738        260,000
Other.......................................................      153,400         14,516
                                                              -----------     ----------
                                                                3,288,749      2,656,599
Less accumulated amortization...............................     (110,280)      (895,293)
                                                              -----------     ----------
Other intangible assets, net................................  $ 3,178,469     $1,761,306
                                                              ===========     ==========
</TABLE>
 
     Amortization of the aforementioned intangible assets included as a charge
to income amounted to $130,569 for the period ended December 31, 1996 for the
Company, and $592,348 for the period ended October 16, 1996, $506,447 for 1995
and $817,087 for 1994 for Capstar Radio. Amortization of FCC licenses and
goodwill
 
                                      F-16
<PAGE>   189
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
amounted to $1,047,768 for the period ended December 31, 1996 for the Company,
and $501,482 for the period ended October 16, 1996, $588,149 for 1995 and
$559,304 for 1994 for Capstar Radio.
 
5. LONG-TERM DEBT
 
     Long-term debt consisted of the following:
 
<TABLE>
<CAPTION>
                                                                              PREDECESSOR
                                                                              -----------
                                                                     DECEMBER 31,
                                                MARCH 31,     ---------------------------
                                                   1997           1996           1995
                                               ------------   ------------    -----------
<S>                                            <C>            <C>             <C>
Former Credit Facility collateralized by
  capital stock of all subsidiaries, interest
  at 3.5% over LIBOR, due December 31,
  2002.......................................  $         --   $ 24,700,000    $        --
Capstar Radio Notes, $76,808,000 principal,
  including unamortized discount of $135,533
  at December 31, 1996 and unamortized
  discount of $10,546,661 at December 31,
  1995, due 2003.............................    77,613,740     76,672,467     66,261,339
Senior Discount Notes, $277,000,000
  Principal, including unamortized discount
  of 124,658,595 at March 31, 1997, due
  2009.......................................  $152,341,405             --             --
Former Term Loan Facility....................            --     35,000,000             --
                                               ------------   ------------    -----------
Total debt...................................   229,955,145    136,372,467     66,261,339
Less current maturities......................            --     (3,750,000)            --
                                               ------------   ------------    -----------
Long-term debt...............................  $229,955,145   $132,622,467    $66,261,339
                                               ============   ============    ===========
</TABLE>
 
  Former Credit Facility
 
     On March 13, 1996, Capstar Radio entered into a Senior Credit Facility (the
"Former Credit Facility") with AT&T Commercial Finance Corporation ("AT&T")
pursuant to which AT&T will make available to Capstar Radio senior secured (i)
revolving loans in an amount up to $30.0 million and (ii) accounts receivable
loans in an amount which shall be the lesser of (a) $5.0 million or (b) 85% of
the net book value of the accounts receivable of Capstar Radio (the "AT&T Senior
Credit Facility"). The indebtedness to AT&T is collateralized by the tangible
and intangible assets and the capital stock of all Capstar Radio's subsidiaries.
Interest is payable monthly at a rate of 3.5% over LIBOR (8.9% at September 29,
1996) and principal amortization of the revolving loans and accounts receivable
loans begins June 1, 1998 and November 30, 1997, respectively. At December 31,
1996, Capstar Radio had additional available borrowings under the revolving and
accounts receivable loans of approximately $9,000,000 and $1,300,000,
respectively. Capstar Radio pays a commitment fee of .25% every six months on
the unused commitment.
 
  Capstar Radio Notes
 
     The Capstar Radio Notes bear cash interest at a rate of 7 1/2% per annum on
the principal amount until May 1, 1998 then at a rate of 13 1/4% per annum until
maturity, with interest payment dates on May 1 and November 1. The Capstar Radio
Notes may be redeemed at the option of Capstar Radio at any time on or after May
1, 1999 at redemption prices specified in the indenture. The terms of the
Capstar Radio Notes contain various covenants for the benefit of the holders
that, among other things, restrict the ability of Capstar Radio to incur
additional indebtedness, pay dividends and make certain investments. Specified
events such as a failure to make principal or interest payments when due or
failure to observe or perform any covenant creates an event of default (as
defined) under the Capstar Radio Notes. Upon an event of default, the trustee
may or upon the request of 25% of the
 
                                      F-17
<PAGE>   190
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
holders declare the principal and unpaid interest due and payable. The Capstar
Radio Notes, excluding the notes that were held for the benefit of the former
President of Capstar Radio, were issued with detachable warrants to purchase
75,500 shares of Class A Common Stock at an exercise price of $.01 per warrant
less the exercise price. The warrant holders at the time of the merger received
$140 in cash for each warrant. Capstar Radio estimated the fair market value of
the warrants to be $2,000,000 as of the date of issuance and allocated this
amount out of the net proceeds of the debt offering to paid-in capital.
 
  Former Term Loan Facility
 
     The Former Term Loan Facility of the Company consists of a term loan
facility in the amount of $30.0 million and a second term loan facility in the
amount of $5.0 million. The Term Loans matured upon consummation of the Southern
Star Acquisition (Note 7b). As more fully described in Note 7b, the Company used
a portion of the proceeds of a private placement offering of 12 3/4% Senior
Discount Notes (the "Notes") to repay the balances owed under these term loans
(unaudited). Accordingly, amounts outstanding under the Former Term Loan
Facility at December 31, 1996 have been classified as "long-term" in the
accompanying financial statements.
 
     The weighted average effective interest rate at December 31, 1996 was
11.7%.
 
     Aggregate maturities of long-term debt due within the next five years
ending December 31 are as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $  3,750,000
1998........................................................            --
1999........................................................            --
2000........................................................            --
Thereafter..................................................   132,758,000
                                                              ------------
                                                              $136,508,000
                                                              ============
</TABLE>
 
     In connection with the debt restructuring of The Bank of New York loan on
December 28, 1993, Capstar Radio issued the bank a warrant to purchase 4.99% of
the common stock of Capstar Radio, on a fully diluted basis, for $100. The
warrant was exercisable at any time prior to its expiration on December 28, 2003
and contained a put option under which the bank could require Capstar Radio to
purchase the warrant at any time after January 1, 1997 up until expiration or
upon an initial public offering or a sale of Capstar Radio at a price based upon
(1) the actual proceeds received by Capstar Radio in an initial public offering
or sale, (2) negotiations between the parties, or (3) an independent appraisal.
No value was ascribed to the warrant at the time of issuance. The increase in
the fair value of the warrant in 1994 of $1,000,000 was recorded as a reduction
to retained earnings. Capstar Radio repurchased the warrant in March 1995 for a
negotiated price of $1,000,000.
 
     In 1995, Capstar Radio wrote off the balance of the unamortized deferred
financing costs on its retired debt of $443,521. Inasmuch as Capstar Radio had
no current federal taxable income and had fully reserved for its net deferred
tax assets, there was no tax effect attributable to this extraordinary item.
 
     The Former Credit Facility, the Capstar Radio Notes and the Former Term
Loan Facility indentures contain certain restrictive financial covenants,
including, among others, the maintenance of certain financial ratios.
 
6. PREFERRED STOCK
 
  Capstar Preferred Stock
 
     The board of directors is authorized, without further action by the
Company's stockholders to issue up to 10,000,000 shares of $.01 par value per
share preferred stock in one or more series and to fix, as to such series, the
voting rights, if any, applicable to such series and other such designations,
preferences and special rights as
 
                                      F-18
<PAGE>   191
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
the board of directors may determine, including dividend, conversion,
redemption, and liquidation rights and preferences.
 
  Senior Exchangeable Redeemable Preferred Stock
 
     On May 1, 1996, Capstar Radio entered into a Securities Purchase Agreement
with CIBC WG Argosy Merchant Fund 2, LLC ("CIBC Merchant Fund"), pursuant to
which the CIBC Merchant Fund agreed to purchase from Capstar Radio, if and when
requested by Capstar Radio, up to an aggregate liquidation value of $12,500,000
of Senior Exchangeable Redeemable Preferred Stock, Series A, $.01 par value per
share, of Capstar Radio in such amounts as Capstar Radio requested (the
"Preferred Stock Facility"). In connection with the Stamford Acquisition on May
30, 1996 and the Florida Acquisition on May 31, 1996 (see Note 7a), Capstar
Radio issued 5,700 shares and 4,300 shares, respectively, of Preferred Stock for
an aggregate purchase price of $10,000,000. The Preferred Stock accrued cash
dividends at the rate of 8.0% per annum and was redeemed, including accrued
dividends, in connection with the merger on October 16, 1996. In connection with
the Preferred Stock Facility, Capstar Radio issued to the CIBC Merchant Fund a
warrant to purchase 7,550 shares of Capstar Radio's Class A Common Stock, at an
exercise price of $.01 per warrant, which were valued in the aggregate at the
date of issue at $981,500. This warrant was redeemed in connection with the
merger for $140 per share less the exercise price.
 
  8.87% Cumulative Redeemable Preferred Stock
 
     On December 28, 1993, Radio Financial Partners, Inc., formerly a related
entity of Capstar Radio, converted $7.7 million of outstanding debt and accrued
interest into 10,000 shares of Capstar Radio's newly issued 8.87% cumulative
redeemable preferred stock. Capstar Radio redeemed all outstanding shares of the
preferred stock on April 21, 1995; the total liquidation value as of the date of
redemption was $8.7 million which included $942,835 in accumulated dividends.
 
7(a) CONSUMMATED ACQUISITIONS
 
     On October 16, 1996, Capstar Radio purchased certain defined assets of
radio stations WKEE-FM and WKEE-AM in Huntington, West Virginia, WZZW-AM in
Milton, West Virginia, WBVB-FM in Coal Grove, Ohio and WIRO-AM in Ironton, Ohio
from Adventure Communications, Inc. for $7.7 million and certain defined assets
of WFXN-FM in Milton, West Virginia and WMLV-FM in Ironton, Ohio for $4.3
million (collectively, the "Huntington Acquisition"). The transactions were
funded with borrowings from the AT&T Senior Credit Facility and with funds
provided from the Company. Capstar Radio provided programming to these stations
under an LMA effective April 1996 until the purchase date. In addition, Capstar
Radio has an option to purchase WHRD-AM in Huntington, West Virginia and
provides programming services to the station under an LMA arrangement.
 
     On May 31, 1996, Capstar Radio purchased certain defined assets of radio
stations WBBE-FM (formerly WKQS-FM), WAVW-FM and WAXE-AM in the Fort
Pierce-Stuart-Vero Beach, Florida market from Media VI for $8.0 million (the
"Florida Acquisition"). The transaction was funded with borrowings from the AT&T
Senior Credit Facility and funds from the Preferred Stock Facility. Capstar
Radio sold advertising time on these stations under a JSA from February 1996
until the purchase date.
 
     On May 30, 1996, Capstar Radio purchased certain defined assets of radio
stations WKHL-FM and WSTC-AM in Stamford, Connecticut from Q Broadcasting, Inc.
for $9.5 million. The transaction was financed with borrowings from the AT&T
Senior Credit Facility and funds from the Preferred Stock Facility.
 
     On March 27, 1996, Capstar Radio purchased (i) certain defined assets of
radio stations WZZN-FM in Mount Kisco, New York, WAXB-FM in Patterson, New York
and WPUT-AM in Brewster, New York from
 
                                      F-19
<PAGE>   192
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Hudson Valley Growth, L.P. for $5.5 million and (ii) all of the issued and
outstanding common stock of Danbury Broadcasting, Inc., owner of WRKI-FM, and
WINE-AM in Brookfield, Connecticut, plus certain real property for $10.0
million. The transaction was financed with Capstar Radio's existing cash and
borrowings under the AT&T Senior Credit Facility. Capstar Radio provided
programming to these stations under LMAs from October 1995 until the purchase
date.
 
     On June 27, 1995, Capstar Radio purchased the assets (excluding cash and
accounts receivable) and broadcasting license of radio broadcast station WQOL-FM
in Vero Beach, Florida (the "Treasure Coast" Acquisition) for a total purchase
price of $3.0 million.
 
     All of the transactions described above were accounted for under the
purchase method of accounting. The total purchase price of the transactions
described above of approximately $57.5 million has been preliminary allocated as
follows: (1) approximately $6.4 million to property, plant and equipment, (2)
approximately $52.8 million to FCC licenses and goodwill and other intangible
assets and (3) approximately $1.7 million to deferred income taxes. Unaudited
pro forma results of operations for the Company as if the aforementioned
acquisitions and the Capstar Radio Acquisition had been consummated on January
1, 1995 are as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED     YEAR ENDED
                                                              DECEMBER 31,   DECEMBER 31,
                                                                  1996           1995
                                                              ------------   ------------
<S>                                                           <C>            <C>
Net revenue.................................................    $ 44,615      $  42,467
Net loss before extraordinary loss..........................     (13,633)       (14,366)
Net loss....................................................     (13,633)       (14,810)
Net loss before extraordinary loss per share................       (0.15)         (0.15)
Net loss per share..........................................       (0.15)         (0.16)
</TABLE>
 
7(b) ACQUISITIONS CONSUMMATED SUBSEQUENT TO DECEMBER 31, 1996 (UNAUDITED)
 
  Space Coast Acquisitions
 
     On April 8, 1997, the Company acquired substantially all of the assets of
City Broadcasting Co. ("City"), EZY Com, Inc. ("EZY") and Roper Broadcasting,
Inc. ("Roper"), (collectively, the "Space Coast Acquisitions"). The purchase
price of the City acquisition was approximately $3.0 million. City owned and
operated two radio stations (one FM and one AM) in the Melbourne, Florida
market. The purchase price of the EZY acquisition was approximately $5.0
million. EZY owned and operated two radio stations (one FM and one AM) in the
Cocoa, Florida market. The purchase price of the Roper acquisition was
approximately $4.0 million. Roper owned and operated one FM radio station in the
Rockledge, Florida market.
 
  The Southern Star Acquisition
 
     On February 20, 1997, the Company acquired Southern Star Communications,
Inc., formerly known as Osborn Communications Corporation, ("Southern Star").
The purchase price of the Southern Star Acquisition was approximately $118.8
million (excluding $17.4 million in transaction fees and expenses) payable in
cash and common stock.
 
   
     The purchase price includes $113.0 million for the eighteen stations which
are owned and operated or to which services have been provided by the Company
since consummation of the transaction and $25.7 million for the five stations in
the Huntsville and Tuscaloosa, Alabama markets which were pending acquisitions
of Southern Star and excludes $11.0 million to be received by the Company upon
the disposition of three stations in the Ft. Myers, Florida market currently
under sale agreements by Southern Star.
    
 
                                      F-20
<PAGE>   193
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In April 1997, the Company acquired substantially all the assets of Taylor
Communications Corporation ("Taylor") in Tuscaloosa, Alabama. The purchase price
of the Taylor Acquisition was approximately $1.0 million payable in cash.
 
     In April 1997, the Company disposed of substantially all of the assets used
or held for use in connection with the operation of the Company's stations in
the Port Charlotte and Ft. Myers, Florida markets for a sale price of $11.0
million in cash.
 
     In May 1997, the Company acquired all of the outstanding capital stock of
Dixie Broadcasting, Inc. and Radio WBHP, Inc., the owners of three radio
stations (one FM and two AM) in the Huntsville, Alabama market (the "Huntsville
Acquisition"). The purchase price of the acquisition was $24.5 million.
 
   
  Community Pacific Acquisition
    
 
   
     In July 1997, the Company acquired substantially all of the assets of
Community Pacific (the "Community Pacific Acquisition"). The purchase price of
the Community Pacific Acquisition was approximately $35.0 million. Community
Pacific owns and operates twelve radio stations (six FM and six AM) in four
markets located in the Western United States and Iowa, including Anchorage,
Alaska, Modesto and Stockton, California and Des Moines, Iowa.
    
 
   
  Cavalier Acquisition
    
 
   
     In July 1997, the Company acquired substantially all of the assets of
Cavalier (the "Cavalier Acquisition"). The enterprise value of the Cavalier
Acquisition was approximately $8.3 million. Cavalier owns and operates five
radio stations (four FM and one AM) in the Roanoke/Lynchburg, Virginia market.
    
 
   
  GulfStar Merger
    
 
   
     In July 1997, Capstar Broadcasting Corporation ("Capstar Broadcasting")
executed an agreement with GulfStar Communications, Inc. ("GulfStar") whereby
Capstar Broadcasting acquired GulfStar through a merger (the "GulfStar Merger").
Capstar Broadcasting will contribute the surviving entity in the GulfStar Merger
through the Company to Capstar Radio.
    
 
   
  McForhun and Livingston Acquisitions
    
 
   
     In July 1997, the Company acquired substantially all of the assets of
McForhun, Inc. and Livingston Communications, Inc. for approximately $7.1
million and $250,000, respectively.
    
 
     Unaudited pro forma results of the Company for the aforementioned
acquisitions which were completed during the period ended March 31, 1997 are as
follows:
 
<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED
                                                                  MARCH 31,
                                                              ------------------
                                                               1997       1996
                                                              -------    -------
<S>                                                           <C>        <C>
Net revenue.................................................  $17,684    $16,534
                                                              =======    =======
Loss before extraordinary item..............................    2,641      1,741
                                                              =======    =======
Net loss....................................................    3,239      1,741
                                                              =======    =======
</TABLE>
 
     On February 20, 1997, the Company completed a private placement of $277.0
million 12 3/4% Senior Discount Notes which mature in 2009. The proceeds of the
offering of $145.0 million, net of $5.3 million of fees and expenses, and
proceeds from a sale of the Company's common stock of approximately $54.8
million to an
 
                                      F-21
<PAGE>   194
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
affiliate of Hicks Muse, and additional sales of equity to management were used
to finance the Southern Star purchase price and certain other acquisitions and
repay certain existing indebtedness of Southern Star, Capstar Radio and the
Company. Also in February 1997 and in connection with the Southern Star
Acquisition, the Company obtained a $50.0 million credit facility which was not
utilized at the time of the acquisition and which the Company intends to
refinance in connection with the Benchmark Acquisition.
 
7(C) PENDING ACQUISITIONS
 
  Benchmark Acquisition
 
   
     On December 9, 1996, the Company agreed to acquire directly or indirectly
all of the outstanding partnership interests of the Benchmark Partnerships (the
"Benchmark Acquisition") ("Benchmark"). The purchase price of the Benchmark
Acquisition is estimated to be approximately $176,200,000 (including $13.0
million in transaction fees and expenses). Benchmark owns and operates
twenty-eight radio stations (nineteen FM and nine AM), has agreed to acquire two
radio stations in the Montgomery, Alabama market (the "Benchmark Montgomery
Acquisition") and has agreed to acquire substantially all of the assets of
WSCQ-FM in the Columbia, South Carolina market (the "Benchmark Columbia
Acquisition"). Those stations are located in ten markets in the Southeastern
United States, including Dover, Delaware, Salisbury-Ocean City, Maryland,
Montgomery, Alabama, Shreveport, Louisiana, Jackson, Mississippi, Statesville,
North Carolina, Columbia, South Carolina, Greenville, South Carolina,
Roanoke-Lynchburg, Virginia and Winchester, Virginia markets. The Company
anticipates that the Benchmark Acquisition will be consummated in August 1997.
    
 
     Under the terms of several acquisition agreements, each dated as of
December 9, 1996 (collectively, the "Benchmark Acquisition Agreements"), entered
into by Benchmark, the Company, certain affiliates of Hicks Muse and other
signatories thereto, Benchmark will become an indirect wholly-owned subsidiary
of the Company through a series of mergers and stock purchases with acquisition
subsidiaries, (each a "Fund III Acquisition Sub"). A Fund III Acquisition Sub
has arranged to borrow up to approximately $62.0 million the proceeds of which
may be loaned to Benchmark to provide funds to close the Benchmark Montgomery
Acquisition and the Benchmark Columbia Acquisition, and to provide additional
working capital to cover other corporate expenses. The Company has
unconditionally guaranteed all of the Fund III Acquisition Subs' indebtedness
under the senior credit agreement. As of December 31, 1996, $12.6 million had
been loaned to Benchmark by Fund III Acquisition Subs for acquisitions, and
during January, 1997, $26.1 million was loaned to Benchmark for acquisitions.
Through January 1997, a Fund III Acquisition Sub has borrowed $40.5 million
under the senior credit agreement. (Approximately $60.0 million through April
1997 (unaudited).)
 
     The Benchmark Acquisition Agreements may be terminated by Benchmark prior
to consummation of the Benchmark Acquisition under various circumstances,
including a breach of one or more representations, warranties, covenants or
agreements by a Fund III Acquisition Sub, which in the aggregate has, or would
reasonably be expected to have, a material adverse effect on Benchmark and its
subsidiaries, taken as a whole. If the Benchmark Acquisition is not consummated
due to a breach of one or more representations, warranties, covenants or
agreements in the Benchmark Acquisition Agreements by a Fund III Acquisition
Sub, which in the aggregate has, or would reasonably be expected to have, a
material adverse effect on Benchmark and its subsidiaries, taken as a whole,
then Benchmark will be entitled to liquidated damages in the amount of $8.2
million as Benchmark's exclusive remedy. The Fund III Acquisition Subs have
secured their obligations to consummate the Benchmark Acquisition by placing
into escrow $410,000 in cash and a letter of credit in the amount of $6.7
million. An additional $1.0 million in letters of credit may also be placed in
escrow under the terms of the Benchmark Acquisition Agreements.
 
                                      F-22
<PAGE>   195
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
  COMCO Acquisition
    
 
     On February 3, 1997, the Company agreed to acquire substantially all of the
assets of COMCO (the "COMCO Acquisition"). The purchase price of the COMCO
Acquisition will equal approximately $6.7 million. COMCO owns and operates six
radio stations (two AM and four FM) in the Anchorage and Fairbanks, Alaska
markets. The Company anticipates that the COMCO Acquisition will be consummated
in October 1997. COMCO Acquisition Co. has secured its obligation to consummate
the asset purchase by placing into escrow a letter of credit in the amount of
$335,000.
 
     Upon consummation of the Community Pacific Acquisition and the COMCO
Acquisition, the Company will own and operate seven radio stations (four FM and
three AM) in the Anchorage, Alaska market, which number exceeds the ownership
limitations under the Telecom Act. Accordingly, the Company intends to obtain
permission from the FCC to consummate both the Community Pacific Acquisition and
the COMCO Acquisition provided that the Company sell radio station KASH-AM in
Anchorage, Alaska within eighteen months of the date on which the Community
Pacific Acquisition is consummated. The Company will comply with the ownership
limitations of the Telecom Act in the Anchorage, Alaska market once it disposes
of KASH-AM. No assurances can be given that the Company will be able to sell
KASH-AM or that if the Company is able to sell KASH-AM, the Company will not
recognize a loss on the sale.
 
  Madison Acquisition
 
     On February 4, 1997, the Company agreed to acquire substantially all of the
assets of Madison (the "Madison Acquisition"). The purchase price of the Madison
Acquisition will be approximately $38.8 million. Madison owns and operates six
radio stations (four FM and two AM) in Madison, Wisconsin. The Company
anticipates that the Madison Acquisition will be consummated in October 1997.
 
     Under the terms of the acquisition agreement, which was entered into by
Point Madison Acquisition Company, Inc., a subsidiary of the Company ("Madison
Acquisition Co."), the acquisition agreement may be terminated by Madison prior
to consummation of the asset purchase under various circumstances, including a
breach of any representation or warranty, or any material breach of any covenant
or agreement, by Madison Acquisition Co. If the acquisition agreement is
terminated due to a breach of any representation or warranty, or any material
breach of any covenant or agreement, by Madison Acquisition Co., then Madison
will be entitled to liquidated damages in the amount of $3.2 million as
Madison's exclusive remedy. Madison Acquisition Co. has secured its obligation
to consummate the asset purchase by placing into escrow a letter of credit in
the amount of $3.2 million.
 
  Commonwealth Acquisition
 
     In January 1997, the Company agreed to acquire substantially all of the
assets of Commonwealth (the "Commonwealth Acquisition"). The purchase price of
the Commonwealth Acquisition will equal approximately $5.3 million. Commonwealth
owns and operates three radio stations (two FM and one AM) in Yuma, Arizona. The
Company anticipates that the Commonwealth Acquisition will be consummated in
October 1997.
 
     Under the terms of the acquisition agreement, which was entered into by
Pacific Star, the acquisition agreement may be terminated by Commonwealth prior
to consummation of the asset purchase under various circumstances, including a
breach of any representation or warranty, or any material breach of any covenant
or agreement, by Pacific Star. If the acquisition agreement is terminated due to
a breach of any representation or warranty, or any material breach of any
covenant or agreement, by Pacific Star, then Commonwealth will be entitled to
liquidated damages in the amount of $262,500 as Commonwealth's exclusive remedy.
Pacific Star has secured its obligation to consummate the asset purchase by
placing into escrow a letter of credit in the amount of $262,500.
 
                                      F-23
<PAGE>   196
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
  Emerald City Acquisition (Unaudited)
    
 
   
     On March 10, 1997, the Company entered into an Asset Purchase Agreement
with Emerald City Radio Partners, L.P. (the "Emerald City Acquisition") to
purchase substantially all of the assets of radio stations WNOK-FM, WMFX-FM and
WOIC-AM located in Columbia, South Carolina. Because of certain multiple station
ownership limitations under the Telecommunications Act of 1996, the Company has
agreed to assign the right to acquire WMFX-FM and WOIC-AM on or before the date
on which the Company acquires WNOK-FM. The purchase price will equal
approximately $14.9 million in cash, of which approximately $9.5 million has
been allocated to WNOK-FM and will be payable by the Company. The Company
anticipates that the Emerald City Acquisition will be consummated in August
1997.
    
 
     Under the terms of the agreement, which was entered into by WNOK
Acquisition Company, Inc., a subsidiary of the Company ("WNOK Acquisition Co."),
the acquisition agreement may be terminated by Emerald City prior to
consummation of the asset purchase under various circumstances, including a
material breach of any representation, warranty, covenant or agreement by WNOK
Acquisition Co. If the acquisition agreement is terminated due to a material
breach of any representation, warranty, covenant or agreement by WNOK
Acquisition Co., then Emerald City will be entitled to liquidated damages in the
amount of $500,000 as Emerald City's exclusive remedy. WNOK Acquisition Co. has
secured its obligation to consummate the asset purchase by placing into escrow
cash in the amount of $75,000 and has agreed that $425,000 of the loan described
below will be forgiven if Emerald City becomes entitled to liquidated damages.
 
     In connection with the Emerald City Acquisition, the Company has loaned
Emerald City approximately $13.5 million, the proceeds of which were used by
Emerald City (i) to pay matured indebtedness of Emerald City to Clear
ChannelRadio, Inc. in the amount of approximately $13.3 million, including
principal and interest, and (ii) for other business purposes in the amount of
approximately $200,000. The loan matures on the earlier to occur of (i) October
31, 1997, (ii) the closing of the Emerald City Acquisition or (iii) within 75
days after the termination of the acquisition agreement with WNOK Acquisition
Co.
 
  WRIS Acquisition (Unaudited)
 
     On April 11, 1997, the Company agreed to acquire substantially all of the
assets of WRIS used or held for use in the operation of station WJLM-FM in
Salem, Virginia (the "WRIS Acquisition"). The purchase price of the WRIS
Acquisition will equal approximately $3.1 million payable in cash. In April
1997, the Company and WRIS will file an application with the FCC for approval to
transfer control of such radio station to the Company. No filing under the HSR
Act is required. The Company anticipates that the WRIS Acquisition will be
consummated in August 1997.
 
     Under the terms of the acquisition agreement, which was entered into by
Capstar Acquisition Company, Inc., a subsidiary of the Company ("Capstar
Acquisition Co."), the acquisition agreement may be terminated by WRIS prior to
consummation of the asset purchase under various circumstances, including a
material breach of any representation, warranty, covenant or agreement by
Capstar Acquisition Co. If the acquisition agreement is terminated due to a
material breach of any representation, warranty, covenant or agreement by
Capstar Acquisition Co., then WRIS will be entitled to liquidated damages in the
amount of $150,000 as WRIS's exclusive remedy. Capstar Acquisition Co. has
secured its obligation to consummate the asset purchase by placing into escrow a
letter of credit in the amount of $150,000.
 
  Ameron Acquisition (Unaudited)
 
     In April 1997, the Company agreed to acquire substantially all of the
assets of Ameron Broadcasting, Inc. used or held for use in the operation of
three radio stations (two FM and one AM) in the Birmingham, Alabama market (the
"Ameron Acquisition"). The purchase price of the Ameron Acquisition will equal
approximately
 
                                      F-24
<PAGE>   197
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
$31.5 million payable in cash. FCC approval is pending. The Company anticipates
that the Ameron Acquisition will be consummated in October 1997.
 
  SFX Exchange (Unaudited)
 
     In May 1997, the Company agreed to exchange substantially all of the assets
used or useful in the Company's operation of three radio stations (two FM and
one AM) in the Greenville, South Carolina market for substantially all of the
assets used or useful in SFX's operation of four radio stations (three FM and
one AM) in Wichita, Kansas and Daytona Beach, Florida (the "SFX Exchange"). The
Company anticipates that the SFX Exchange will be consummated in September 1997.
 
  Quass Acquisition (Unaudited)
 
     In June 1997, the Company agreed to acquire all of the outstanding common
stock of Quass (the "Quass Acquisition"). The purchase price of the Quass
Acquisition will equal approximately $14.9 million payable in cash. Quass owns
and operates three radio stations (two FM and one AM) in the Cedar Rapids, Iowa
market. The Company anticipates that the Quass Acquisition will be consummated
in January 1998.
 
  Patterson Acquisition (Unaudited)
 
   
     In June 1997, the Company entered into an agreement to acquire all of the
outstanding preferred stock, common stock and common stock equivalents of
Patterson (the "Patterson Acquisition"). The purchase price of the Patterson
Acquisition will equal approximately $215.0 million payable in cash. Patterson
owns and operates thirty-nine radio stations (twenty-five FM and fourteen AM) in
the Savannah, Georgia; Allentown and Harrisburg, Pennsylvania; Fresno,
California; Honolulu, Hawaii; Battle Creek and Grand Rapids, Michigan; Reno,
Nevada; Springfield, Illinois; and Pensacola, Florida markets. The Company
anticipates that the Patterson Acquisition will be consummated in February 1998.
    
 
   
  Grant Acquisition (Unaudited)
    
 
     In June 1997, the Company agreed to acquire all of the assets of Grant used
or held for use in the operations of their FM radio station in the Tuscaloosa,
Alabama market (the "Grant Acquisition"). The purchase price of the Grant
Acquisition will equal approximately $3.2 million payable in cash. FCC approval
is pending. The Company anticipates the Grant Acquisition will be consummated in
September 1997.
 
  Knight Quality (Unaudited)
 
     In June 1997, the Company agreed to acquire all of the assets of Knight
Quality. Knight Quality owns and operates eight radio stations (five FM and
three AM) in five markets located in Worcester, Massachusetts, Manchester, New
Hampshire, Burlington, Vermont, Portsmouth, New Hampshire, and York Center, Main
(the "Knight Quality Acquisition"). The purchase price of the Knight Quality
Acquisition will equal approximately $60 million payable in cash. FCC approval
is pending. The Company anticipates the Knight Quality Acquisition will be
consummated in January 1998.
 
  Griffith Acquisition (Unaudited)
 
     In May 1997, the Company agreed to acquire all of the assets of Griffith
Broadcasting, Inc. used or held for use in the operation of stations WTAK-FM,
WXQW-FM and WWXQ-FM which serve the Huntsville, Alabama market (the "Griffith
Acquisition"). The purchase price of the Griffith Acquisition will equal
approximately $5.4 million payable in cash. FCC approval is pending. The Company
anticipates that the Griffith Acquisition will be consummated in September 1997.
 
                                      F-25
<PAGE>   198
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Letters of Intent (Unaudited)
 
   
     The Company has entered into six separate nonbinding letters of intent to
acquire and/or exchange substantially all of the assets of the respective
potential sellers used or useful in the operations of each seller's radio
stations, each of which is subject to various conditions, including the ability
of the Company to enter into a definitive agreement to acquire such assets. No
assurances can be given that definitive agreements will be entered into to
acquire such assets or that such acquisitions will be consummated. As part of
the Company's ongoing acquisition strategy, the Company is continually
evaluating certain other potential acquisition opportunities.
    
 
7(D) LOCAL MARKETING AND JOINT SALES AGREEMENTS
 
     The Company and Capstar Radio have entered into various LMAs and JSAs.
While each agreement is unique in its terms and conditions, generally under an
LMA or JSA the brokering station purchases substantially all of the commercial
time available on the brokered station and provides promotional and sales
related services. Under an LMA, the brokering station may also provide
programming; a JSA does not involve programming. The brokering station pays a
fee to the brokered station for the services provided based upon a flat monthly
amount, and/or an amount contingent on the net revenue or profit as calculated
in the agreement. As the brokering station, Capstar Radio currently has LMAs or
JSAs with WKAP-AM, Allentown, PA, WPAW-FM, Vero Beach, FL and WHRD-AM in
Huntington, WV. Capstar Radio provided programming to and sold advertising time
on various stations that were under contract to purchase under LMAs or JSAs.
 
                                      F-26
<PAGE>   199
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
8. INCOME TAXES
 
     The Company and Capstar Radio have recorded a provision for income taxes as
follows:
 
<TABLE>
<CAPTION>
                                                                     PREDECESSOR
                                                       ---------------------------------------
                                          PERIOD         PERIOD
                                          ENDED           ENDED       YEAR ENDED DECEMBER 31,
                                       DECEMBER 31,    OCTOBER 16,    ------------------------
                                           1996           1996           1995          1994
                                       ------------    -----------    ----------    ----------
<S>                                    <C>             <C>            <C>           <C>
Current:
  Federal............................     $   --        $     --        $     --      $ 70,400
  State and local....................         --         133,000         140,634       229,600
Deferred:
  Federal............................         --              --              --            --
  State and local....................         --              --              --            --
                                          ------        --------        --------      --------
          Total......................     $   --        $133,000        $140,634      $300,000
                                          ======        ========        ========      ========
</TABLE>
 
     The Company did not record a federal tax benefit on the taxable loss for
the period ended December 31, 1996, nor did Capstar Radio record a federal tax
benefit on the taxable loss for the period ended October 16, 1996 or for the
year ended December 31, 1995 since it was not assured that they could realize a
benefit for such losses in the future. During 1994, Capstar Radio utilized
approximately $2.5 million of Federal net operating losses to offset current
taxable income. Since the valuation allowance remained at 100% at the end of
1994, there was no deferred tax effect on 1994 earnings. Capstar Radio recorded
a provision for federal alternative minimum tax in 1994 because net operating
loss carryforwards may be used to offset only 90% of a corporation's alternative
minimum taxable income.
 
     Capstar Radio received Internal Revenue Service approval and changed its
tax method of accounting for Federal Communications Commission ("the FCC")
licenses for the tax year ended December 31, 1995. The aggregate amount of
cumulative amortization that will be deductible ratably over six taxable years
for the Company and Capstar Radio for tax purposes is approximately $12.1
million.
 
     The reconciliation of income tax computed at the U.S. federal statutory
rates to effective income tax expense is as follows:
 
<TABLE>
<CAPTION>
                                                                      PREDECESSOR
                                                       ------------------------------------------
                                                                          YEAR ENDED DECEMBER 31,
                                     PERIOD ENDED        PERIOD ENDED     -----------------------
                                   DECEMBER 31, 1996   OCTOBER 16, 1996      1995         1994
                                   -----------------   ----------------   ----------    ---------
<S>                                <C>                 <C>                <C>           <C>
Provision at statutory rate......     $(1,277,194)       $(1,184,000)      $(734,695)    $(79,400)
State and local taxes............              --            133,000         140,634      229,600
Nondeductible expense............           8,888             33,800           8,286       36,575
Increase in valuation allowance,
  net of rate changes............       1,268,306          1,150,200         726,409       42,825
Alternative minimum tax..........              --                 --              --       70,400
                                      -----------        -----------       ---------     --------
Total............................     $        --        $   133,000       $ 140,634     $300,000
                                      ===========        ===========       =========     ========
</TABLE>
 
                                      F-27
<PAGE>   200
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Deferred income taxes reflect the net tax effect of temporary differences
between the carrying amount of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. The approximate effect of
temporary differences were as follows:
 
<TABLE>
<CAPTION>
                                                                          PREDECESSOR
                                                                          ------------
                                                                  DECEMBER 31,
                                                          ----------------------------
                                                              1996            1995
                                                          ------------    ------------
<S>                                                       <C>             <C>
Deferred tax assets:
  Allowance for bad debts...............................  $    370,800    $    312,100
  Deferred compensation.................................       126,400       1,244,100
  Unamortized discount on Capstar Radio Notes...........        54,000         959,200
  Intangibles...........................................            --         290,300
  Depreciation..........................................            --          76,460
  Non-cash stock option compensation....................       297,600              --
  Other.................................................        78,200              --
     Net operating loss carryforwards...................    22,789,543      12,405,800
                                                          ------------    ------------
          Total deferred tax assets.....................    23,716,543      15,287,960
Deferred tax liabilities:
  Intangibles...........................................   (52,180,900)             --
  Depreciation..........................................      (848,080)       (537,260)
  Unamortized premium on Capstar Radio Notes............            --              --
  Other.................................................            --          (4,800)
                                                          ------------    ------------
          Total deferred tax liabilities................   (53,028,980)       (542,060)
                                                          ------------    ------------
Net deferred tax (liability) asset......................   (29,312,437)     14,745,900
Less valuation allowance................................    (2,219,143)    (14,745,900)
                                                          ------------    ------------
Net deferred tax liability, net of allowance............  $(31,531,580)   $         --
                                                          ============    ============
</TABLE>
 
     The Company and Capstar Radio have provided valuation allowances equivalent
to their net deferred tax assets in 1995, 1994 and 1993 as the historical
results of the Company and Capstar Radio make the realization of taxable income
in the future years uncertain. During 1996, the Company and Capstar Radio have
provided valuation allowances in excess of the net deferred tax asset as certain
temporary differences will not reverse in the net operating loss carryforward
period. As of December 31, 1996, the Company had net operating loss
carryforwards of approximately $54.9 million for federal purposes that expire in
the years 1999 through 2011. Due to the change in control which occurred at the
time the Company acquired Capstar Radio, the utilization of net operating losses
of Capstar Radio incurred through the date of acquisition, approximately $49.2
million, are limited under Section 382 of the Internal Revenue Code. Capstar
Radio also has available as of December 31, 1996, $36.2 million for state
purposes that expire in the years 1996 to 2011 and $6.1 million of carryforward
deductions related to the change in accounting for FCC licenses that will be
deductible in the tax years 1996 to 2000.
 
     The increase in the net deferred tax liability, net of allowance, from
December 31, 1996 to March 31, 1997 relates primarily to the net tax effect of
temporary differences associated with the recording of the Osborn and Space
Coast Acquisitions (unaudited).
 
                                      F-28
<PAGE>   201
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
9. COMMITMENTS
 
  Lease Commitments
 
     The principal types of property leased by the Company and its subsidiaries
and Capstar Radio are office space, towers, real estate related to tower sites,
office equipment and transmitting equipment.
 
     Total rent expense was approximately $188,000 for the period ended December
31, 1996 for the Company, and $383,000 for the period ended October 16, 1996 and
$332,000 and $306,400 for the years ended December 31, 1995 and 1994,
respectively for Capstar Radio.
 
     The minimum rental commitments of the Company, under all noncancellable
operating leases, are set forth below:
 
<TABLE>
<CAPTION>
                                                                AMOUNT
                                                              ----------
<S>                                                           <C>
Year ended December 31,:
       1997.................................................  $  656,044
       1998.................................................     630,478
       1999.................................................     556,492
       2000.................................................     364,302
     Thereafter.............................................   1,003,780
                                                              ----------
          Total minimum lease payments......................  $3,211,096
                                                              ==========
</TABLE>
 
  Other Commitments
 
     Capstar Radio entered into a separation agreement with its former President
effective December 31, 1993, under which Capstar Radio agreed to pay him an
aggregate amount of $1.7 million; a portion was paid in cash, and the remainder
of $1.0 million became payable in semi-monthly installments through December 31,
1997. A present value discount of $154,000 was recorded against the total
installment liability of $1.0 million as of December 31, 1993. At December 31,
1995, the current portion under this obligation of $219,816 is included in
accounts payable and accrued expenses and the remainder of $239,275 is reflected
in noncurrent compensation.
 
10. EMPLOYMENT AGREEMENTS
 
     The Company has entered into employment agreements with several executives
of the Company including its President and Chief Executive Officer, its
Executive Vice President and Chief Financial Officer, its Executive Vice
President and General Counsel and the current President of Capstar Radio. The
agreements generally provide for terms of employment, annual salaries, bonuses,
eligibility for option awards and severance benefits.
 
     Effective January 1, 1994, Capstar Radio entered into an agreement with its
then President and Chief Executive Officer under which he would be employed in
that capacity through 1996 and provided for annual salary requirements and
bonuses, and a Long-Term Incentive Payment ("LTIP"). A fair value amount of $1.8
million was charged to income as long-term incentive compensation in 1994
relating to the LTIP. On April 21, 1995, the then President's employment
agreement was amended and restated. In lieu of the LTIP, Capstar Radio paid the
then President $1.5 million in cash, issued $1.3 million principal ($1.1 million
net of discount) of Capstar Radio's Capstar Radio Notes to a trust for his
benefit and agreed to provide $1.5 million in deferred compensation which
accrues interest at a rate of 7% and is payable in 2003. Capstar Radio recorded
the deferred compensation on April 21, 1995 at its calculated net present value
of $921,000. The aggregate effect of the employment agreement restructuring was
to charge $1.8 million to long-term incentive compensation expense during 1995.
In addition, the then President's amended employment agreement extended his date
of employment through April 30, 1998, granted stock options to him to acquire
28,313 shares of Class A Common Stock at an
 
                                      F-29
<PAGE>   202
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
exercise price of $45 per share and provided for annual bonuses based upon
specific operating results of Capstar Radio.
 
     Capstar Radio also amended its then existing employment agreement with its
then Chief Operating Officer on April 21, 1995. The prior employment agreement
provided for a long-term incentive based upon the increase in certain station
values. As of December 31, 1994, $430,000 had been accrued as long-term
incentive compensation. The amended employment agreement provided for a cash
payment of $400,000 on April 21, 1995 and deferred compensation of $346,000
which accrues interest at a rate of 7% and is payable in 2003. Capstar Radio
recorded the deferred compensation on April 21, 1995 at its calculated net
present value of $213,000. The aggregate effect of the employment agreement
restructuring was to charge $188,800 to long-term incentive compensation expense
during 1995. In addition, the amended employment agreement extended his date of
employment through April 30, 1999, granted stock options to acquire 28,313
shares of Class A Common Stock at an exercise price of $45 per share and
provides for annual bonuses based upon specific operating results of Capstar
Radio.
 
     As a result of the merger and the change of control effected thereby,
Capstar Radio was obligated to satisfy the existing deferred compensation and
employment agreements with its then President and Chief Executive Officer and
its deferred compensation agreement with its then Chief Operating Officer,
resulting in an additional charge to operations of approximately $1.1 million
which was recorded in the period ended October 16, 1996. Furthermore, all stock
options for the aforementioned officers, as well as for all holders, were
redeemed at $140 per share, less the exercise price of $45 per share at the time
of the merger. Capstar Radio's then President and Chief Executive Officer
resigned his position effective October 16, 1996 as required by the Merger
Agreement.
 
11. RELATED PARTY TRANSACTIONS
 
  Monitoring and Oversight Agreement
 
     The Company has entered into a monitoring and oversight agreement (the
"Monitoring and Oversight Agreement") with Hicks, Muse & Co. Partners, L.P.
("Hicks Muse Partners"). Pursuant thereto, the Company has agreed to pay to
Hicks Muse Partners an annual fee of $100,000 for ongoing financial oversight
and monitoring services. The annual fee is adjustable upward or downward at the
end of each fiscal year to an amount equal to 0.2% of the budgeted consolidated
annual net sales of the Company for the then-current fiscal year; provided, that
such fee shall at no time be less than $100,000 per year.
 
     The Monitoring and Oversight Agreement makes available on an ongoing basis
the resources of Hicks Muse Partners concerning a variety of financial matters.
The services that have been and will continue to be provided by Hicks Muse
Partners could not otherwise be obtained by the Company without the addition of
personnel or the engagement of outside professional advisors.
 
  Financial Advisory Agreement
 
     The Company is a party to a financial advisory agreement (the "Financial
Advisory Agreement") with Hicks Muse Partners. Pursuant to the Financial
Advisory Agreement, Hicks Muse Partners is entitled to receive a fee equal to
1.5% of the transaction value (as defined in the Financial Advisory Agreement)
for each add-on transaction (as defined) in which the Company or any of its
subsidiaries is involved.
 
     Pursuant to the Financial Advisory Agreement, Hicks Muse Partners provides
investment banking, financial advisory and other similar services with respect
to the add-on transactions in which the Company is involved. Such transactions
require additional attention beyond that required to monitor and advise the
Company on an ongoing basis and accordingly the Company pays separate financial
advisory fees with respect to such matters in addition to those paid in
connection with the Monitoring and Oversight Agreement. The services that have
been
 
                                      F-30
<PAGE>   203
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
and will continue to be provided by Hicks Muse Partners could not otherwise be
obtained by the Company without the addition of personnel or the engagement of
outside professional advisors. The Company paid Hicks Muse Partners a financial
advisory fee in the amount of approximately $3.4 million upon consummation of
the Capstar Radio Acquisition.
 
  Registration Rights Agreement (Unaudited)
 
     Frank D. Osborn entered into a registration rights agreement with the
Company upon consummation of the Southern Star Acquisition which provides, among
other things, that Mr. Osborn may require the Company to effect a demand
registration of his Common Stock under the Securities Act at any time within 30
days after the tenth anniversary of the date of the registration rights
agreement. Mr. Osborn's right to demand a registration will terminate upon the
first to occur of a Qualified IPO or a change in control (both as defined in the
registration rights agreement). Accordingly, Mr. Osborn's right to demand a
registration will terminate upon completion of the Offering. If the Offering is
not completed, then after receipt of a demand for registration of Common Stock
pursuant to the registration rights agreement, the Company would have the option
to purchase all of the shares of Common Stock, then held by Mr. Osborn for a
30-day period, at appraised value (as defined in the registration rights
agreement).
 
  Stockholders Agreements
 
     Affiliate Stockholders Agreement. R. Steven Hicks, five of his children and
Capstar L.P. (the "Affiliate Stockholders") have entered into a Stockholders
Agreement (the "Affiliate Stockholders Agreement") with the Company and Hicks
Muse that provides, among other things, that the Affiliate Stockholders may
require the Company, subject to certain registration volume limitations, to
effect up to three demand registrations of their Common Stock under the
Securities Act at any time after consummation of a Qualified IPO (as defined in
the Affiliate Stockholders Agreement). The Affiliate Stockholders Agreement also
provides that in the event the Company proposes to register any shares of its
Common Stock under the Securities Act, whether or not for its own account, the
Affiliate Stockholders will be entitled, with certain exceptions, to include
their shares of Common Stock in such registration.
 
     The Affiliate Stockholders Agreement also requires the Affiliate
Stockholders, subject to certain conditions, to vote their shares (i) in favor
of the election to the Company's Board of Directors of such individuals as may
be designated by Hicks Muse and its affiliates (including Capstar L.P.) and (ii)
on other matters as the holders of a majority of the voting power of the
outstanding shares of Common Stock vote on such matters. If certain conditions
are met, including Mr. Hicks serving as the President and Chief Executive
Officer of the Company or holding not less than 3.0% of the fully-diluted Common
Stock of the Company, the Affiliate Stockholders Agreement provides that Mr.
Hicks shall be one of such designees to serve on the Company's Board of
Directors.
 
     The Affiliate Stockholders Agreement provides that, in connection with any
transfer of the Company's securities held by Hicks Muse and its affiliates
(which would constitute a "sale" thereof within the meaning of the Securities
Act) representing more than 50.0% of the shares of Common Stock then held by
Hicks Muse and its affiliates, Hicks Muse and its affiliates have the right to
require the Affiliate Stockholders to also transfer a portion of their shares of
Common Stock. If Hicks Muse and its affiliates desire to effect a sale of more
than 50.0% of the shares of Common Stock then held by Hicks Muse and its
affiliates, such stockholders may "tag along" and sell a portion of their shares
of Common Stock on the same terms.
 
     Prior to the transfer of any securities subject to the Affiliate
Stockholders Agreement by any stockholder other than an affiliate of Hicks Muse,
Hicks Muse has the right to acquire such securities on the same terms and
conditions as the proposed transfer. If R. Steven Hicks is no longer an officer,
director or employee of the Company or any of its subsidiaries or a change of
control (as defined in the Affiliate Stockholders Agreement) occurs, the Company
has the option to purchase all or any portion of the Company's securities held
by Mr. Hicks
 
                                      F-31
<PAGE>   204
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
and his children. The Affiliate Stockholders Agreement provides that (i) R.
Steven Hicks shall retain the voting rights of any securities (subject to such
agreement) which he transfers, conveys, assigns or hypothecates to an affiliate
or any of his family members and (ii) Mr. Hicks may not transfer, convey, assign
or hypothecate any of his securities (subject to the Affiliate Stockholders
Agreement) to an affiliate or any family member of Mr. Hicks unless such
affiliate or family member joins in the Affiliate Stockholders Agreement.
 
     Subject to certain exceptions, if the Company proposes to issue or sell any
shares of Common Stock to Hicks Muse or any of its affiliates, Mr. Hicks has the
right to purchase a pro rata share of such shares of Common Stock. Mr. Hicks has
waived his preemptive right to acquire additional shares of Common Stock in
connection with the Hicks Muse Equity Investment. Mr. Hicks is entitled to
receive, for no additional consideration, a warrant to acquire additional shares
of Common Stock (determined as provided in the Affiliate Stockholders Agreement)
if Hicks Muse or any of its affiliates otherwise acquires additional shares of
Common Stock.
 
     Management Stockholders Agreement. Certain employees of the Company and its
subsidiaries have entered into a Stockholders Agreement (the "Management
Stockholders Agreement") with the Company and Hicks Muse that provides, among
other things, that in the event the Company proposes to register any shares of
its Common Stock under the Securities Act, whether or not for its own account,
the stockholders that are parties to the Management Stockholders Agreement will
be entitled, with certain exceptions, to include their shares of Common Stock in
such registration. The Management Stockholders Agreement also requires the
parties thereto to vote their shares in favor of the election to the Company's
Board of Directors of such individuals as may be designated by Hicks Muse and
its affiliates.
 
     The Management Stockholders Agreement provides that, in connection with any
transfer of the Company's securities held by Hicks Muse and its affiliates
(which would constitute a "sale" thereof within the meaning of the Securities
Act) representing more than 50.0% of the shares of Common Stock then held by
Hicks Muse and its affiliates, Hicks Muse and its affiliates have the right to
require the stockholders subject to the Management Stockholders Agreement also
to transfer a portion of their shares of Common Stock. If Hicks Muse and its
affiliates desire to effect a sale of more than 50.0% of the shares of Common
Stock then held by Hicks Muse and its affiliates, such stockholders may "tag
along" and sell a portion of their shares of Common Stock on the same terms.
 
     Prior to the transfer of any securities subject to the Management
Stockholders Agreement by any stockholder other than an affiliate of Hicks Muse,
Hicks Muse has the right to acquire such securities on the same terms and
conditions as the proposed transfer. If at any time a stockholder subject to the
Management Stockholders Agreement is no longer an officer, director or employee
of the Company or any of its subsidiaries or a change of control (as defined in
the Management Stockholders Agreement) of the Company occurs, the Company has
the option to purchase all or any portion of the Company's securities held by
such stockholder.
 
     During the period ended October 16, 1996 and the year ended December 31,
1995, Capstar Radio paid the majority stockholder a salary of approximately
$185,000 and $175,000, respectively. In addition, the majority stockholder
repaid an outstanding loan of $182,988, of which $65,488 was advanced in the
year ended December 31, 1995; the majority stockholder owed Capstar Radio
$117,500 as of December 31, 1994, which was reflected in other current assets.
 
     On April 10, 1992, Capstar Radio obtained $9.3 million from Radio Financial
Partners ("RFP") in exchange for a subordinated note bearing interest at 7% and
maturing in 1997. On December 28, 1993, RFP agreed to convert a total of
$7,247,000 of the unpaid principal on the subordinated note and $476,000 of
accrued interest into 10,000 shares of Redeemable Preferred Stock (see Note 6).
The remaining principal balance of $2.1 million was converted into a
noninterest-bearing subordinated note with a final maturity of April 10, 1997.
Capstar Radio repaid the outstanding balance of the note and redeemed the
preferred stock on April 21, 1995.
 
                                      F-32
<PAGE>   205
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     During May 1995, Capstar Radio loaned approximately $250,000 to certain
executive officers as evidenced by 7% promissory notes that mature in 2001, with
all accrued interest and principal due on the maturity date. The total amount
owed Capstar Radio at December 31, 1995 was $261,329, which was included in
noncurrent assets. These loans were repaid in October 1996.
 
     In connection with the debt restructuring described above, on December 28,
1993, Capstar Radio granted a warrant to an affiliate to purchase 4.99% of its
common stock at an exercise price of $100, on a fully diluted basis. The warrant
was exercised during 1995.
 
     The Company is involved in certain transactions in the normal course of
operations with GulfStar Communications, Inc., an affiliated entity. At December
31, 1996, the Company owed GulfStar Communications, Inc. approximately $277,000
and owed Hicks Muse approximately $260,000 for certain costs paid on behalf of
the Company.
 
12. STOCK OPTION AND WARRANT AGREEMENTS
 
     The Company's 1996 Stock Option Plan (the "Stock Option Plan") gives
certain individuals and key employees of the Company and any parent corporation
or subsidiary corporation thereof (such parent and subsidiary corporations are
referred to as "Related Entities") who are responsible for the continued growth
of the Company an opportunity to acquire a proprietary interest in the Company,
and thus to create in such persons an increased interest in and a greater
concern for the welfare of the Company and any Related Entities. The Board of
Directors has authorized issuance of options to acquire up to 9,000,000 shares
of common stock, and 9,000,000 shares of common stock have been reserved for
issuance. Through December 31, 1996, the Board of Directors had authorized
grants of stock options with respect to 4,100,000 shares of common stock under
the Stock Option Plan, and had reserved 4,100,000 shares of common stock for
issuance under the Plan.
 
     In connection with employment agreements executed with current key
employees and to be executed with certain future key employees upon the
consummation of certain pending acquisitions (see Note 10), the Company has
committed to grant stock options for the purchase of 4,127,400 common shares at
$1.10 per share. These stock options generally will vest with respect to 20% of
the shares of the first anniversary of the grant, and 1/60th of the shares
monthly thereafter. The maximum term of options granted is ten years.
 
     Subsequent to December 31, 1996, grants of stock options for 795,880 shares
of common stock have terminated.
 
     On April 21, 1995, Capstar Radio adopted a stock option plan (the "Plan")
which provided for the granting of incentive stock options and nonqualified
stock options to executives and key employees. On October 16, 1996, all
outstanding options were redeemed at $140 per share less their exercise price of
$45 per option.
 
                                      F-33
<PAGE>   206
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following table summarizes the transactions of the Stock Option Plan
and the Plan for the periods ended December 31, 1996 and October 16, 1996, and
the year ended December 31, 1995:
 
<TABLE>
<CAPTION>
                                                                        PREDECESSOR
                                                                ---------------------------
                                                DECEMBER 31,    OCTOBER 16,    DECEMBER 31,
                                                    1996           1996            1995
                                                ------------    -----------    ------------
<S>                                             <C>             <C>            <C>
Outstanding options, beginning of period......           --        96,670             --
Granted.......................................    3,737,430            --         96,670
Canceled or expired...........................           --            --             --
Exercised.....................................           --       (96,670)            --
                                                -----------      --------        -------
Outstanding options, end of year..............    3,737,430            --         96,670
                                                ===========      ========        =======
Average price of options exercised............  $        --      $     45        $    --
Weighted average exercise price, end of period
  and weighted average fair market value at
  date of grant...............................         1.00            --             45
Options exercisable, end of period............           --            --         96,670
Options available for future grant............      362,570            --         35,455
Weighted average remaining contractual life...    ten years
Range of exercise prices......................  $1.00-$1.00
</TABLE>
 
     The Company and Capstar Radio apply Accounting Principles Board Opinion No.
25, Accounting for Stock Issued to Employees, and related interpretations, in
accounting for their stock option plans. As options are generally issued at an
exercise price which approximates the fair market value of the Company's common
stock at the date of grant, no compensation expense has been recognized for the
plans. Had compensation cost for the plans been determined based upon the fair
value at the grant date for awards under the plans consistent with the
methodology prescribed under Statement of Financial Accounting Standards No.
123, Accounting for Stock-Based Compensation, Capstar Radio's net loss would
have decreased by approximately $11.5 million and increased by approximately
$176,225, for the period ended October 16, 1996 and for the year ended December
31, 1995, respectively, using the minimum valuation method option-pricing model
with the following assumptions: dividend yield of 0.0%, risk-free interest rate
of 6.93% and an expected life of four years. The Company's net loss would have
decreased by approximately $600,000 for the period from October 16, 1996 through
December 31, 1996 using the minimum valuation method option-pricing model with
the following assumptions: dividend yield of 0.0%, risk free interest rate of
6.0%, expected volatility of 0.0% and an expected life of ten years.
Accordingly, on a pro forma basis, the Company's net loss and net loss per share
would have been $3.2 million and $0.03, respectively, for the period ended
December 31, 1996.
 
     The Company's 1996 Stock Purchase Plan (the "Stock Purchase Plan") gives
certain key employees of the Company who are expected to contribute materially
to the success of the Company an opportunity to acquire a proprietary interest
in the Company, and thus to retain such persons and create in such persons an
increased interest in and a greater concern for the welfare of the Company. The
Company has reserved for issuance 3,155,000 shares of common stock under the
Stock Purchase Plan. To date, grants of stock purchase rights with respect to
1,155,000 shares of common stock have been made under the Stock Purchase Plan,
all of which have been exercised.
 
     On October 16, 1996, the Company issued a warrant (the "Warrant") to R.
Steven Hicks. Pursuant to the terms of the Warrant, Mr. Hicks is entitled to
purchase 7,440,000 shares of common stock of the Company at any time or from
time to time and, upon the fulfillment of a certain triggering event, may
purchase an additional 1,860,000 shares of Common Stock. The exercise price of
the Warrant is equal to a per share price of $1.00, representing the fair market
value of the date of grant, as increased by an annual rate of interest equal to
8.0% per year commencing as of October 16, 1996. The term "triggering event"
means the date upon which distributions
 
                                      F-34
<PAGE>   207
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
equal to an internal rate of return of at least 30.0%, calculated in accordance
with generally accepted financial practice, on the initial investment of Capstar
L.P. of $90.0 million in the Company (which investment was made on October 16,
1996) have been made to Hicks Muse and its affiliates and its and their
respective officers, directors and employees (and members of their respective
families (other than Mr. Hicks) and trusts for the primary benefit of those
family members). The Warrant will terminate on October 16, 2006. The Warrant and
the Common Stock issuable thereunder are subject to the Affiliate Stockholders
Agreement. The Company recorded non-cash compensation expense of approximately
$744,000 in the period ended December 31, 1996 in connection with the estimated
increase in value of the underlying common stock since the issuance date of the
warrant.
 
     Under the terms of the Affiliate Stockholders Agreement, the Company will
issue a new warrant (the "New Warrant") to Mr. Hicks upon completion of the
Hicks Muse Equity Investment. Pursuant to the terms of the New Warrant, Mr.
Hicks will be entitled to purchase 2,042,550 shares of Common Stock at any time
or from time to time and, upon the fulfillment of the triggering event, may
purchase an additional 510,630 shares of Common Stock. If an affiliate of the
underwriter of the private placement of 12 3/4% Senior Discount Notes purchases
shares of common stock that would otherwise be purchased by HM Fund III and its
affiliates, a proportionately lesser number of shares of Common Stock will be
purchasable under the New Warrant. The exercise price of the New Warrant will be
equal to a per share price of $1.10 per share as increased by an annual rate of
interest equal to 8.0% per year. The New Warrant will terminate ten years from
the date of grant.
 
                                      F-35
<PAGE>   208
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following table summarizes the stock options and warrants granted from
May 1, 1996 through May 27, 1997.
 
   
<TABLE>
<CAPTION>
OPTIONS
                                                                                         NUMBER
                                                      DATE              OPTION PRICE    OF SHARES
                                                    --------            ------------    ---------
<S>                                                 <C>                 <C>             <C>
Nonqualified
                                                    11/26/96               $1.00          841,760
                                                                                        ---------
  Total issued as of 12/31/96.....................                                        841,760
 
                                                     2/20/97(unaudited)    $1.10        2,686,365
                                                     3/31/97(unaudited)    $1.00         (420,880)
                                                                                        ---------
                                                                                        3,107,245
                                                                                        =========
 
Incentive
                                                    10/16/96               $1.00          685,140
                                                    11/18/96               $1.00          856,350
                                                    11/26/96               $1.00        1,354,180
                                                                                        ---------
  Total issued as of 12/31/96.....................                                      2,895,670
 
                                                     1/03/97               $1.00          (75,000)
                                                     2/03/97               $1.00           27,400
                                                     2/20/97(unaudited)    $1.10        1,693,635
                                                     3/31/97(unaudited)    $1.00         (300,000)
                                                     4/24/97(unaudited)    $1.00           65,360
                                                                                        ---------
                                                                                        4,307,065
                                                                                        =========
</TABLE>
    
 
<TABLE>
<CAPTION>
WARRANTS
                                                                          EXERCISE        NUMBER
                                                      DATE                 PRICE        OF WARRANTS
                                                    --------              --------      -----------
<S>                                                 <C>                 <C>             <C>
                                                    10/16/96               $1.00          7,440,000
</TABLE>
 
13. DEFINED CONTRIBUTION PLAN
 
     During 1995, Capstar Radio established a 401(K) Plan for the benefit of all
eligible employees. Eligible participants under this plan are defined as all
full-time employees with one year of service. All eligible participants may
elect to contribute a portion of their compensation to the plan subject to
Internal Revenue Service limitations. Capstar Radio may make discretionary
matching contributions to the plan, subject to board approval; no contributions
were made during the period ended October 16, 1996 and for the period ended
December 31, 1996.
 
14. LEGAL PROCEEDINGS
 
     Capstar Radio is involved in various legal proceedings from time to time in
the normal course of business. In management's opinion, the litigation in which
Capstar Radio is currently involved, individually and in the aggregate, is not
material to Capstar Radio's financial condition or results of operations.
 
                                      F-36
<PAGE>   209
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
15. SUBSEQUENT EVENTS (UNAUDITED)
 
  Stockholder's Equity
 
     On February 20, 1997, the Company issued 31,634,527 shares of Class A
Common Stock and 18,181,818 shares of Class B Common Stock (as defined) to
affiliates of Hicks, Muse, Tate & Furst Incorporated ("Hicks Muse") at a
purchase price of $1.10 per share. The proceeds were used in part to fund the
Southern Star Acquisition and retire existing indebtedness of Capstar Radio and
Southern Star. In addition, on February 20, 1997 the Company exchanged 1,636,361
shares of Class A Common Stock having a deemed value of $1.8 million for shares
of common stock of Southern Star as part of the purchase price of the Southern
Star Acquisition and contributed its interest in Southern Star to Capstar Radio.
Additionally, during the three months ended March 31, 1997, the Company issued
1,327,272 shares of Class A Common Stock to related parties in exchange for cash
and receivables totaling $1.4 million.
 
  Extraordinary Item
 
     On February 20, 1997, in connection with the financing of the Southern Star
Acquisition, the Company repaid the outstanding loan balance under the Former
Credit Facility of Capstar Radio with AT&T Commercial Finance Corporation and
recognized an extraordinary loss of $598,000 as a result of a prepayment
penalty. On February 20, 1997, in connection with Capstar's offering of 12 3/4%
Senior Discount Note, the Company repaid its Former Term Loan Facility.
 
  Existing Credit Facility
 
     On February 20, 1997, the Company entered into a credit facility (the
"Existing Credit Facility") with various banks and Bankers Trust Company, as
administrative agent, which consists of a $50,000,000 revolving loan facility.
The indebtedness under the Existing Credit Facility is secured by a first
property perfected pledge of substantially all of Capstar's assets, including,
without limitation, the capital stock of the subsidiaries of Capstar, and is
guaranteed by Capstar and all of the direct and indirect subsidiaries of Capstar
(other than the Company). Borrowings under the Existing Credit Facility bear
interest at floating rates and require interest payments on varying dates
depending on the interest rate option selected by the Company. All loans
outstanding under the Existing Credit Facility will mature in 2002.
 
  Private Placement Financings
 
     In June 1997, the Company commenced a private placement of $100,000,000
senior exchangeable preferred stock and Capstar Radio commenced a private
placement of $200,000,000 senior subordinated notes, the proceeds of which will
be held in escrow to finance future acquisitions.
 
   
  Recent Pronouncements
    
 
   
     In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 130, "Reporting Comprehensive Income," which establishes standards for
reporting and display of comprehensive income and its components in a full set
of general-purpose financial statements. SFAS No. 130 is effective for fiscal
years beginning after December 15, 1997.
    
 
   
     Also in June 1997, the FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information," which establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements and requires that those enterprises
report selected information about operating segments in interim financial
reports issued to shareholders. It also establishes standards for related
disclosures about products and services, geographic areas, and major customers.
SFAS No. 131 is effective for financial statements for periods beginning after
December 15, 1997.
    
 
                                      F-37
<PAGE>   210
 
                         REPORT OF INDEPENDENT AUDITORS
 
The Board of Directors and Stockholders
Southern Star Communications, Inc.
 
     We have audited the accompanying consolidated balance sheets of Southern
Star Communications Inc., formerly known as Osborn Communications Corporation,
as of December 31, 1996 and 1995, and the related consolidated statements of
operations, changes in stockholders' equity and cash flows for each of the three
years in the period ended December 31, 1996. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
Southern Star Communications, Inc. at December 31, 1996 and 1995, and the
consolidated results of its operations and its cash flows for each of the three
years in the period ended December 31, 1996, in conformity with generally
accepted accounting principles.
 
                                            ERNST & YOUNG LLP
 
New York, New York
February 3, 1997
 
                                      F-38
<PAGE>   211
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
                          CONSOLIDATED BALANCE SHEETS
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                     DECEMBER 31,
                                                              ---------------------------
                                                                 1996            1995
                                                              -----------    ------------
<S>                                                           <C>            <C>
Current assets:
  Cash and cash equivalents.................................  $ 2,944,205    $ 12,994,779
  Accounts receivable, less allowance for doubtful accounts
     of $468,597 in 1996 and $518,157 in 1995...............    5,032,903       5,759,562
  Inventory.................................................    1,095,157         889,942
  Prepaid expenses and other current assets.................    1,018,701       1,525,308
  Assets held for sale......................................    7,539,190              --
                                                              -----------    ------------
          Total current assets..............................   17,630,156      21,169,591
Investment in affiliated companies..........................      512,088         524,084
Property, plant and equipment, at cost, less accumulated
  depreciation of $15,894,081 in 1996 and $18,624,021 in
  1995......................................................   11,676,395      15,358,070
Intangible assets, net of accumulated amortization of
  $15,437,481 in 1996 and $15,238,193 in 1995...............   26,711,629      40,463,595
Other noncurrent assets.....................................      925,000         118,753
                                                              -----------    ------------
          Total assets......................................  $57,455,268    $ 77,634,093
                                                              ===========    ============
                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses.....................  $ 4,809,264    $  4,509,292
  Accrued wages and sales commissions.......................      434,986         434,309
  Accrued interest payable..................................       46,173         459,114
  Accrued income taxes......................................    1,492,114         825,712
  Current portion of long-term debt.........................      320,000       2,718,000
                                                              -----------    ------------
          Total current liabilities.........................    7,102,537       8,946,427
Long-term debt..............................................   13,880,000      44,482,000
Deferred income taxes.......................................    3,061,298       2,275,711
Other noncurrent liabilities................................    1,501,279         432,916
Commitments and contingencies
Stockholders' equity:
  Preferred stock, par value $.01 per share; authorized
     5,000,000 shares, none issued and outstanding..........           --              --
  Common stock, par value $.01 per share; authorized
     7,425,000 shares, issued and outstanding shares:
     5,547,497 and 5,537,497, respectively, in 1996;
     5,286,347 and 5,276,347, respectively, in 1995.........       55,376          52,764
  Non-voting common stock, par value $.01 per share;
     authorized 75,000 shares, none issued and
     outstanding............................................           --              --
Additional paid-in capital..................................   40,869,408      39,694,601
Accumulated deficit.........................................   (9,014,630)    (18,250,326)
                                                              -----------    ------------
          Total stockholders' equity........................   31,910,154      21,497,039
                                                              -----------    ------------
          Total liabilities and stockholders' equity........  $57,455,268    $ 77,634,093
                                                              ===========    ============
</TABLE>
 
                            See accompanying notes.
 
                                      F-39
<PAGE>   212
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31,
                                                    -------------------------------------------
                                                       1996            1995            1994
                                                    -----------    ------------    ------------
<S>                                                 <C>            <C>             <C>
Net revenues......................................  $37,215,048    $ 39,505,193    $ 34,982,110
Operating expenses:
  Selling, technical and program..................    9,656,347      11,785,471       9,487,815
  Direct programmed music and entertainment.......   12,426,740      10,489,513       9,807,495
  General and administrative......................    6,740,352       7,526,897       6,611,035
  Depreciation and amortization...................    4,756,325       5,782,404       5,285,280
  Corporate expenses..............................    1,849,820       1,705,850       2,475,675
  Other...........................................    1,200,000              --              --
                                                    -----------    ------------    ------------
          Total operating expenses................   36,629,584      37,290,135      33,667,300
Operating income..................................      585,464       2,215,058       1,314,810
Other income (expense)............................     (291,163)      2,314,508       2,246,450
Interest expense..................................    2,201,616       5,212,999       4,385,827
Equity in results of affiliated company...........           --         (11,829)             --
Other gains, including gains on sales of
  stations........................................   13,521,760       8,094,993              --
                                                    -----------    ------------    ------------
Income (loss) before income taxes and
  extraordinary item..............................   11,614,445       7,399,731        (824,567)
Provision for income taxes........................    2,378,749         775,982         289,220
                                                    -----------    ------------    ------------
Income (loss) before extraordinary item...........    9,235,696       6,623,749      (1,113,787)
Extraordinary item:
  Loss on debt extinguishment.....................           --      (3,921,061)       (436,329)
                                                    -----------    ------------    ------------
Net income (loss).................................  $ 9,235,696    $  2,702,688    $ (1,550,116)
                                                    ===========    ============    ============
Primary earnings per common share:
  Income (loss) before extraordinary item.........  $      1.65    $       1.23    $      (0.21)
  Loss on extinguishment of debt..................           --           (0.73)          (0.08)
                                                    -----------    ------------    ------------
Net income (loss) per common share................  $      1.65    $       0.50    $      (0.29)
                                                    ===========    ============    ============
Fully diluted earnings per common share:
  Income (loss) before extraordinary item.........  $      1.62    $       1.22    $      (0.21)
  Loss on extinguishment of debt..................           --           (0.72)          (0.08)
                                                    -----------    ------------    ------------
Net income (loss) per common share................  $      1.62    $       0.50    $      (0.29)
                                                    ===========    ============    ============
Weighted average common shares outstanding:
  Primary shares..................................    5,598,237       5,388,001       5,376,715
                                                    ===========    ============    ============
  Fully diluted shares............................    5,687,927       5,459,353       5,376,715
                                                    ===========    ============    ============
</TABLE>
 
                            See accompanying notes.
 
                                      F-40
<PAGE>   213
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                          VOTING             NON-VOTING      ADDITIONAL
                                                  ----------------------   --------------   ------------
                                                                  PAR                PAR      PAID-IN      ACCUMULATED
                                                    SHARES       VALUE     SHARES   VALUE     CAPITAL        DEFICIT
                                                  -----------   --------   ------   -----   ------------   ------------
<S>                                               <C>           <C>        <C>      <C>     <C>            <C>
Balance at December 31, 1993....................   10,752,181   $107,523     --      --     $ 38,453,555   $(19,402,898)
  Exercise of stock options.....................        1,500         15     --      --            5,984             --
  Issuance of stock warrant.....................           --         --     --      --        1,774,837             --
  Effect of 1-for-2 reverse stock split.........   (5,376,091)   (53,762)    --      --           53,762             --
  Purchase and retirement of treasury stock.....      (17,843)      (178)    --      --         (106,880)            --
  Net loss......................................           --         --     --      --               --     (1,550,116)
                                                  -----------   --------     --      --     ------------   ------------
Balance at December 31, 1994....................    5,359,747     53,598     --      --       40,181,258    (20,953,014)
  Purchase and retirement of treasury stock.....     (107,059)    (1,071)    --      --         (641,283)            --
  Exercise of stock options.....................       23,659        237     --      --          154,626             --
  Net income....................................           --         --     --      --               --      2,702,688
                                                  -----------   --------     --      --     ------------   ------------
Balance at December 31, 1995....................    5,276,347     52,764     --      --       39,694,601    (18,250,326)
  Exercise of stock options.....................      173,667      1,737     --      --          732,182             --
  Issuance of common stock......................      132,500      1,325     --      --        1,106,175             --
  Acquisition and retirement of treasury
    stock.......................................      (45,017)      (450)    --      --         (663,550)            --
  Net income....................................           --         --     --      --               --      9,235,696
                                                  -----------   --------     --      --     ------------   ------------
  Balance at December 31, 1996..................    5,537,497   $ 55,376     --      --     $ 40,869,408   $ (9,014,630)
                                                  ===========   ========     ==      ==     ============   ============
</TABLE>
 
                            See accompanying notes.
 
                                      F-41
<PAGE>   214
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                        YEAR ENDED DECEMBER 31,
                                                              --------------------------------------------
                                                                  1996            1995            1994
                                                              ------------    ------------    ------------
<S>                                                           <C>             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)...........................................  $  9,235,696    $  2,702,688    $ (1,550,116)
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
  Depreciation and amortization.............................     4,756,325       5,782,404       5,285,280
  Other gains (losses), including gains on sales of
    stations................................................   (13,521,760)     (8,094,993)             --
  Other operating expenses..................................     1,200,000              --              --
  Deferred income taxes.....................................       785,587         240,664         175,000
  Transaction costs for proposed merger.....................       479,754              --              --
  Loss on extinguishment of debt............................            --       3,921,061         436,329
  Write-off of registration statement costs.................            --              --         397,583
  Non-cash interest expense.................................       244,363         332,284         210,421
  Equity in results of affiliated company...................            --          11,829              --
  Distributions from affiliated companies...................       (62,500)     (1,942,731)             --
  Changes in current assets and current liabilities:
    Decrease (increase) in accounts receivable..............       254,211        (323,770)     (2,165,123)
    (Increase) decrease in inventory........................      (205,215)        190,705        (214,241)
    Decrease (increase) in prepaid expenses and other
      current assets........................................       506,607        (742,764)       (177,499)
    Acquisition deposit held in escrow......................            --         180,000              --
    Increase in distribution receivable.....................            --              --      (2,264,552)
    Increase in accounts payable and accrued expenses.......       299,972         721,764       1,069,534
    (Decrease) increase in accrued wages and sales
      commissions...........................................           677         129,528         (96,287)
    Increase (decrease) in accrued interest payable.........      (412,941)     (1,485,673)      1,632,742
    Increase in accrued income taxes........................       666,402         290,223          15,009
                                                              ------------    ------------    ------------
        Total adjustments...................................    (5,008,518)       (789,469)      4,304,196
                                                              ------------    ------------    ------------
        Net cash provided by operating activities...........     4,227,178       1,913,219       2,754,080
                                                              ------------    ------------    ------------
 
CASH FLOWS FROM INVESTING ACTIVITIES
Distributions from affiliated companies.....................        62,500       4,207,283              --
Payments for business acquisitions..........................   (13,605,591)             --     (21,825,094)
Net proceeds from sale of stations..........................    34,687,928      10,000,000              --
Accrued transaction costs...................................      (479,754)     (1,411,981)             --
Net proceeds from sale of other assets......................       580,653              --              --
Proceeds from note receivable...............................            --       1,620,455         329,545
Capital expenditures........................................    (1,707,351)     (1,326,492)       (942,771)
Acquisition deposit held in escrow..........................      (925,000)       (180,000)             --
Reclassification of other noncurrent assets.................       118,753              --              --
Expenditures for intangible assets..........................            --        (524,863)             --
                                                              ------------    ------------    ------------
Net cash provided by (used in) investing activities.........    18,732,138      12,384,402     (22,438,320)
                                                              ------------    ------------    ------------
 
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of long-term debt....................            --      44,500,000      48,460,982
Proceeds from issuance of stock warrant.....................            --              --       1,774,837
Debt issuance costs.........................................       (79,807)     (1,183,824)     (1,887,965)
Registration statement costs................................            --              --        (228,587)
Proceeds from exercise of stock options.....................        69,917         154,863           6,000
Purchase and retirement of treasury stock...................            --        (642,354)       (107,058)
Prepayment penalty on debt retirement.......................            --        (500,000)             --
Principal payments on long-term debt and notes payable......   (33,000,000)    (50,000,000)    (23,286,671)
                                                              ------------    ------------    ------------
Net cash (used in) provided by financing activities.........   (33,009,890)     (7,671,315)     24,731,538
                                                              ------------    ------------    ------------
Net (decrease) increase in cash and cash equivalents........   (10,050,574)      6,626,306       5,047,298
Cash and cash equivalents at beginning of period............    12,994,779       6,368,473       1,321,175
                                                              ------------    ------------    ------------
Cash and cash equivalents at end of period..................  $  2,944,205    $ 12,994,779    $  6,368,473
                                                              ============    ============    ============
 
SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid for interest......................................  $  2,370,194    $  6,366,388    $  2,542,664
                                                              ============    ============    ============
Cash paid for income taxes..................................  $    926,760    $    245,095    $     99,211
                                                              ============    ============    ============
</TABLE>
 
                            See accompanying notes.
 
                                      F-42
<PAGE>   215
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1996
 
1. NATURE OF BUSINESS AND ORGANIZATION
 
     Southern Star Communications, Inc. (the "Company" or "Southern Star"),
formerly known as Osborn Communications Corporation, is engaged in the operation
of radio stations, programmed music, cable television and other communications
properties throughout the United States.
 
2. PLAN OF MERGER
 
     On July 23, 1996, Southern Star entered into an agreement and plan of
merger with a subsidiary of Capstar Radio Broadcasting Partners, Inc. ("Capstar
Radio") whereby Capstar Radio will acquire all of Southern Star's common stock
for $15.375 per share. A majority of the holders of the Southern Star's common
stock voted to approve the merger in December 1996 and the Federal
Communications Commission ("FCC") approved the transfer of Southern Star's
broadcast licenses to Capstar Radio in January 1997. The merger is expected to
be completed in February 1997.
 
     Concurrently with the execution of the merger agreement and as security for
liquidated damages that may be payable by Capstar Radio to Southern Star for
Capstar Radio's failure to consummate the merger, Capstar Radio has deposited in
an escrow account an irrevocable letter of credit in favor of Southern Star for
the sum of $5.0 million. If Southern Star terminates the merger agreement by
reason of receiving an alternative proposal which is deemed more favorable to
Southern Star's stockholders, Southern Star must pay a termination fee of
$3,750,000 to Capstar Radio.
 
3. SIGNIFICANT ACCOUNTING POLICIES
 
  Basis of Presentation
 
     The accompanying consolidated financial statements include the accounts of
Southern Star and its subsidiaries. All material intercompany items and
transactions have been eliminated. Investments in affiliated companies are
accounted for using the equity method. Certain prior years' amounts have been
reclassified to conform with the current year's presentation.
 
  Change of Name
 
     The Company changed its name from Osborn Communications Corporation to
Southern Star Communications, Inc. in May 1997.
 
  Depreciation
 
     Property, plant and equipment are recorded at cost and depreciated using
the straight-line method over the estimated useful lives of the assets, as
follows:
 
<TABLE>
<S>                                                           <C>
Buildings...................................................  10-39 years
Furniture and fixtures......................................  5-7 years
Broadcasting equipment......................................  3-19 years
Transportation equipment....................................  2-5 years
</TABLE>
 
     Expenditures for maintenance and repairs are charged to operations as
incurred.
 
  Intangible Assets
 
     Intangible assets include $2.6 million and $2.5 million in 1996 and 1995,
respectively, for agreements not to compete relating to certain transactions
described in Note 4, and $3.4 million in 1996 and 1995 assigned to
 
                                      F-43
<PAGE>   216
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Muzak customer contracts acquired in 1990 and 1986, which are being amortized
over their estimated useful lives. Deferred financing costs of $1.3 million and
$1.2 million in 1996 and 1995, respectively, are being amortized over the term
of the related debt on a straight-line basis, which approximates the interest
method. The remainder in the amount of $34.7 million and $48.6 million in 1996
and 1995, respectively, represents the excess of acquisition cost over the
amounts assigned to other assets acquired in Southern Star's acquisitions, and
is being amortized on a straight-line basis principally over a 40-year period.
 
     It is Southern Star's policy to account for goodwill and all other
intangible assets at the lower of amortized cost or estimated realizable value.
As part of an ongoing review of the valuation and amortization of intangible
assets of Southern Star and its subsidiaries, management assesses the carrying
value of the intangible assets, if facts and circumstances suggest that there
may be impairment. If this review indicates that the intangibles will not be
recoverable as determined by a non-discounted cash flow analysis of the
operating assets over the remaining amortization period, the carrying value of
the intangible assets would be reduced to estimated realizable value.
 
     During 1996, Southern Star adopted SFAS No. 121, Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of,
which established standards for the recognition and measurement of impairment
losses on long-lived assets, certain identifiable intangible assets, and
goodwill (see Note 5).
 
  Barter Transactions
 
     Revenue from barter transactions (advertising provided in exchange for
goods and services) is recognized as income when advertisements are broadcast,
and merchandise or services received are charged to expense (or capitalized as
appropriate) when received or used.
 
  Revenue
 
     Broadcast revenue is presented net of advertising commissions of
approximately $1.3 million, $2.1 million and $1.7 million for the years ended
December 31, 1996, 1995 and 1994, respectively.
 
  Per Share Data
 
     Primary earnings per common share for 1996 and 1995 is based on the net
income for the year divided by the weighted average number of common and common
equivalent shares. Common stock equivalents consist of stock options and
warrants (see Notes 12 and 13). Shares issuable upon the exercise of all common
stock equivalents and other potentially dilutive securities are not included in
the computations for 1994 since their effect is not dilutive.
 
  Cash Equivalents
 
     Cash equivalents consist of short-term, highly liquid investments which are
readily convertible into cash and have an original maturity of three months or
less when purchased.
 
  Inventory
 
     Inventories, consisting of merchandise for Southern Star's entertainment
properties, sound equipment held for resale by Southern Star's Muzak franchises
and equipment held for resale by Southern Star's healthcare cable business, are
valued at the lower of cost or market using the first-in, first-out method.
 
  Risks and Uncertainties
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires Southern Star to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
 
                                      F-44
<PAGE>   217
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the reported
period. Actual results may differ from those estimates.
 
4. ACQUISITIONS/DISPOSITIONS/PENDING TRANSACTIONS
 
     At December 31, 1996, Southern Star owned and operated ten FM and six AM
radio stations, four programmed music and sound equipment distributorships, a
hospital cable television company and certain entertainment properties.
 
  1996
 
     In March 1996, Southern Star acquired substantially all the assets of radio
station WRIR-FM (formerly WHLX-FM), Wheeling, West Virginia, for $0.8 million
plus transaction costs. In June 1996, Southern Star acquired substantially all
the assets of radio stations WBBD-AM/WKWK-FM (formerly WKWK-AM/FM), Wheeling,
West Virginia, for $2.7 million plus transaction costs. Southern Star programmed
WBBD-AM/WKWK-FM pursuant to a local marketing agreement ("LMA") from March 1996
through the closing of the acquisition. In October 1996, Southern Star acquired
substantially all the assets of radio station WEGW-FM, Wheeling, West Virginia,
for $0.8 million. Southern Star already owned radio stations WWVA-AM/WOVK-FM in
Wheeling, West Virginia.
 
     In April 1996, Southern Star acquired substantially all the assets of radio
stations WKII-AM/WFSN-FM (formerly WKII-AM/WEEJ-FM). Port Charlotte, Florida,
for $2.85 million plus transaction costs. Upon completion of the relocation of
WFSN-FM's broadcast antenna to Southern Star's Pine Island, Florida tower in
order to better serve the Port Charlotte/Ft. Myers market, additional
consideration of $750,000 will be paid. The additional consideration is included
in other noncurrent liabilities in the consolidated balance sheet at December
31, 1996. The additional consideration was paid in January 1997. Pending the
closing of the acquisition, the stations were programmed by Southern Star
pursuant to an LMA since September 1995. Southern Star already owns radio
station WOLZ-FM, Ft. Myers, and has a 50% non-voting ownership interest in radio
station WDRR-FM, San Carlos Park/Ft. Myers. Southern Star plans to dispose of
radio stations WOLZ-FM/WFSN-FM/ WKII-AM in 1997 (see Pending Transactions
below).
 
     In May 1996, Southern Star acquired substantially all the assets of radio
stations KNAX-FM/KRBT-FM, Fresno, California. Consideration for the acquisition
consisted of $6.0 million plus 120,000 shares of Southern Star's common stock.
Pending the closing of the acquisition, the stations were programmed by Southern
Star since January 1996 pursuant to an LMA. In December 1996, Southern Star sold
substantially all the assets of radio stations KNAX-FM/ KRBT-FM for $11.0
million, resulting in a pre-tax gain of approximately $3.5 million. Pending the
closing of the transaction, the purchaser managed the stations pursuant to an
LMA since August 1, 1996.
 
     In January 1996, Southern Star sold substantially all the assets of radio
station WWRD-FM, Jacksonville, Florida/Brunswick, Georgia, for $2.5 million,
resulting in a pre-tax gain of approximately $0.8 million. Pending the closing
of the disposition, the station was programmed by the purchaser pursuant to an
LMA.
 
     In February 1996, Southern Star sold substantially all the assets of radio
stations WNDR-AM/WNTQ-FM, Syracuse, New York, for $12.5 million, resulting in a
pre-tax gain of approximately $6.0 million. Pending the closing of the
disposition, the stations were programmed by the purchaser pursuant to an LMA.
 
     In June 1996, Southern Star sold substantially all the assets of radio
station WFXK-FM, Raleigh/Tarboro, North Carolina, for $5.9 million, resulting in
a pre-tax gain of approximately $2.2 million. Pending the closing of the
transaction, the purchaser programmed the station pursuant to an LMA.
 
                                      F-45
<PAGE>   218
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In June 1996, Southern Star sold substantially all the assets of radio
station WAYV-FM, Atlantic City, New Jersey, for $3.1 million, resulting in a
pre-tax gain of approximately $0.2 million. Pending the closing of the
transaction, the purchaser programmed the station pursuant to an LMA since March
1996.
 
     In June 1996, Southern Star sold substantially all the assets of radio
station WFKS-FM, Daytona Beach/Palatka, Florida, for $4.0 million, resulting in
a pre-tax gain of approximately $0.8 million. Pending the closing of the
transaction, the purchaser programmed the station pursuant to an LMA.
 
     The net cash proceeds from each of the dispositions were used principally
to repay long-term debt and fund transaction costs.
 
     All of the acquisitions have been accounted for using the purchase method
of accounting. Accordingly, the purchase price of each acquisition has been
allocated to the assets based upon their fair values at the date of acquisition.
The results of operations of the properties acquired are included in Southern
Star's consolidated results of operations from the respective dates of
acquisition and until the date of disposition for properties disposed.
 
  1995
 
     In December 1995, Southern Star entered into an option agreement with
Allbritton Communications Company for the sale of television station WJSU-TV,
Anniston, Alabama, and an associated 10-year LMA. In consideration for the
option, Southern Star received a nonrefundable cash payment of $10.0 million.
Because the cash proceeds from the option are nonrefundable, Southern Star
accounted for the economic substance of the transaction as if a sale of
substantially all the assets of the station had occurred. Accordingly, a gain of
approximately $8.1 million was recorded. In addition, upon the exercise of the
option and the necessary FCC consent, Southern Star will receive an additional
cash payment of $2.0 million. Upon the grant of the necessary regulatory
approvals to relocate the station's broadcast transmitter to maximize broadcast
coverage of the facility, Southern Star could have received additional cash
payments of up to $7.0 million. In January 1997, the regulatory approvals were
granted for the relocation of the station's broadcast transmitter, and a cash
payment of approximately $5.3 million was paid to Southern Star. An additional
payment relating to the transmitter relocation of approximately $1.4 million
will be payable upon exercise of the option.
 
  1994
 
     In June 1994, Southern Star acquired substantially all the assets of three
FM radio stations and one AM radio station for $20.0 million plus transaction
costs. The acquisition included radio stations WWNC-AM/ WKSF-FM, Asheville,
North Carolina; WOLZ-FM, Ft. Myers, Florida; and WFKS-FM, Daytona Beach,
Florida. In August 1994, Southern Star acquired substantially all the assets of
radio stations WAAX-AM/WQEN-FM, Gadsden, Alabama, (the "Gadsden Acquisition")
for $1.75 million plus transaction costs. Prior to the grant of the waiver of
the FCC's cross-ownership regulations, the Gadsden acquisition was accounted for
using the equity method of accounting. Accordingly, prior year financial
statements have been reclassified to reflect the consolidation of the Gadsden
radio stations.
 
     In March 1994, Southern Star, through a wholly-owned subsidiary, acquired
radio station WAYV-FM, Atlantic City, New Jersey, for consideration of
approximately $2.5 million.
 
  Pending Transactions
 
     In January 1997, Southern Star acquired substantially all the assets of
radio station WYNU-FM, Jackson/ Milan, Tennessee for $3.6 million plus
transaction costs. Southern Star already owns one FM and one AM radio station in
the market.
 
                                      F-46
<PAGE>   219
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In November 1996, Southern Star agreed to acquire substantially all the
assets of radio station WTXT-FM, Tuscaloosa/Fayette, Alabama from Tuscaloosa
Broadcasting Company, Inc. for approximately $5.8 million, subject to FCC
approval. The transaction is expected to close in February 1997. In December
1996, Southern Star agreed to acquire substantially all the assets of radio
stations WACT-AM/FM, Tuscaloosa, Alabama from Taylor Communications Corporation
for $1.0 million, subject to FCC approval. Pending the closing of the
transaction, which is expected in the first quarter of 1997, Southern Star is
managing the stations pursuant to an LMA.
 
     In November 1996, Southern Star agreed to acquire the stock of Dixie
Broadcasting, Inc. and Radio WBHP, Inc., the owners of radio stations
WDRM-FM/WHOS-AM/WBHP-AM, Huntsville, Alabama. Consideration for the acquisition
consists of (i) $23.0 million; (ii) a three year consulting agreement valued at
$2.5 million; and (iii) a $1.5 million earn-out based on future operating
results. The transaction, which is subject to FCC approval, is expected to close
in 1997.
 
     In December 1996, Southern Star agreed to sell substantially all the assets
of WOLZ-FM, WFSN-FM and WKII-AM, Fort Myers/Port Charlotte, Florida for
approximately $11.0 million to Clear Channel Radio, Inc., subject to FCC
approval. Pending the closing of the transaction, which is expected in 1997, the
stations are being managed by the Purchaser pursuant to a LMA starting in
January 1997.
 
  Other Investments
 
     In 1989, Southern Star acquired, for $620,000, a 50% non-voting ownership
interest (without control) in a corporation that owns and operates radio station
WDRR-FM, San Carlos Park, Florida. The station became operational in September
1995. Southern Star's net investment is included in investment in affiliated
companies on the consolidated balance sheet.
 
     In 1989, Southern Star acquired a 32% ownership interest in Northstar
Television Group, Inc. ("Northstar") for $329,000. From Northstar's inception
through May 1994, Southern Star managed Northstar's four television stations for
an annual fee of up to $250,000, plus reimbursement of out-of-pocket expenses
and allocated overhead costs. In 1994, as a result of a proposed restructuring
of Northstar, Southern Star agreed, as payment for prior services rendered, to
receive an immediate payment of $250,000, another payment of $250,000 within two
years, and the retention of an economic interest. Southern Star's management
agreement terminated following the restructuring. In 1995, three of Northstar's
four television stations were sold and Southern Star received a distribution of
$1.6 million, classified as other income in the consolidated statement of
operations, plus accrued management fees of $250,000.
 
     In 1987, Southern Star acquired 25% of the stock of Fairmont Communications
Corporation ("Fairmont") for $500,000. Fairmont owned seven radio stations in
four large and medium sized markets. In August 1992, Fairmont filed for
protection from its creditors under Chapter 11 of the U.S. Bankruptcy Code. In
September 1993, Fairmont emerged from Chapter 11 upon approval by the bankruptcy
court of a plan of reorganization (the "Plan"). The Plan provided for the sale
of Fairmont's assets, distribution of the proceeds in accordance with the Plan,
and subsequent liquidation of Fairmont. All of Fairmont's stations were sold by
the second quarter of 1994. Southern Star will continue to manage Fairmont
pursuant to a management agreement which expires upon the liquidation of
Fairmont, which is expected in 1997. For managing Fairmont, Southern Star
receives an annual fee of $125,000, plus reimbursement of out-of-pocket expenses
and allocated overhead costs. In 1994, Southern Star received additional
management fees of $728,000 related to the sale of Fairmont's stations. Southern
Star also earned distributions of $400,000 and $2.3 million in 1995 and 1994,
respectively, classified as other income and distribution receivable in the
consolidated financial statements, determined by the amount realized by Fairmont
from sales of its assets.
 
                                      F-47
<PAGE>   220
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
5. OSBORN HEALTHCARE
 
     Osborn Healthcare, a division of Osborn Entertainment Enterprises
Corporation, continued to experience operating losses through the second quarter
of 1996. Consistent with Southern Star's previously stated intention to evaluate
options to increase shareholder value, management has reviewed the strategic
direction and long-term prospects of the Osborn Healthcare operations and has
restructured the operations. Southern Star plans to focus resources on only the
more profitable product lines. In conjunction with these plans, Southern Star
has combined the Osborn Healthcare operations and Southern Star's programmed
music operations, terminating certain employees of the Osborn Healthcare
operations, and consolidating certain overhead. In the second quarter of 1996,
Southern Star accrued costs of approximately $300,000, principally severance
costs, in connection with the consolidation of operations. In addition, Southern
Star has reduced goodwill by approximately $900,000 to reflect the anticipated
discounted cash flow from the remaining healthcare operations. The charges,
totaling $1.2 million, are included in other operating expenses in the
consolidated statement of operations.
 
6. PRO FORMA FINANCIAL INFORMATION (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                             YEAR ENDED DECEMBER 31,
                                                            --------------------------
                                                               1996           1995
                                                            -----------    -----------
<S>                                                         <C>            <C>
Net revenues..............................................  $36,131,000    $32,667,000
Income (loss) before extraordinary item...................      633,000       (808,000)
Net income (loss).........................................      633,000     (4,729,000)
Net income (loss) per share...............................  $      0.11    $     (0.87)
</TABLE>
 
     The unaudited pro forma information for the years ended December 31, 1996
and 1995 assumes that the acquisitions and dispositions described in Note 4,
excluding pending transactions, had occurred on January 1, 1995. The gains on
sales of stations and the loss from Osborn Healthcare's restructuring in 1996
and the distributions from Northstar Television Group in 1995 are excluded from
the pro forma information because of their nonrecurring nature. The pro forma
information is not necessarily indicative either of the results of operations
that would have occurred had these transactions been made on the date indicated,
or of future results of operations.
 
     Net assets of properties to be disposed in Ft. Myers aggregated $7.5
million at December 31, 1996, consisting of current assets of $500,000, plant
and equipment of $2.0 million, and net intangible assets of $5.0 million.
 
                                      F-48
<PAGE>   221
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
7. LONG-TERM DEBT
 
     A summary of long-term debt is as follows:
 
<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                              -------------------------
                                                                 1996          1995
                                                              -----------   -----------
<S>                                                           <C>           <C>
Note payable to KeyBank National Association, at the prime
  rate plus 0.5%; interest payable quarterly; quarterly
  commitment reductions from December 31, 1996 through
  December 31, 2001(A)......................................  $   200,000   $14,500,000
Note payable to KeyBank National Association, at LIBOR plus
  1.75%; principal due in quarterly installments from
  December 31, 1996 through December 31, 2001(A)............   14,000,000    30,000,000
Term loan payable to National Westminster Bank, net of
  unamortized debt discount of $700,000; interest payable
  quarterly at LIBOR plus 2.5%; principal due in quarterly
  installments in varying amounts from June 1996 through
  March 2000(B).............................................           --     2,700,000
                                                              -----------   -----------
                                                               14,200,000    47,200,000
Less current portion........................................      320,000     2,718,000
                                                              -----------   -----------
                                                              $13,880,000   $44,482,000
                                                              ===========   ===========
</TABLE>
 
- ---------------
 
(A)  In August 1995, Southern Star entered into a credit facility of $56.0
     million with KeyBank National Association (the "Credit Facility"). The
     Credit Facility consists of a $46.0 million revolving credit facility and a
     $10.0 million facility which may be used for acquisitions. The initial
     drawdown of $44.5 million, along with Southern Star's internally generated
     funds, was used to repay existing loans totaling $50.0 million and pay
     transaction costs. The Credit Facility contains covenants which require,
     among other things, that Southern Star and its subsidiaries (excluding
     Atlantic City Broadcasting Corp.) maintain certain financial levels,
     principally with respect to EBITDA (earnings before interest, income tax,
     depreciation and amortization) and leverage ratios, and limit the amount of
     capital expenditures. The Credit Facility also restricts the payment of
     cash dividends. The Credit Facility is collateralized by pledges of the
     tangible and intangible assets of Southern Star and its subsidiaries, as
     well as the stock of those subsidiaries. At December 31, 1996, Southern
     Star has additional availability under the revolving credit facility of
     $14.1 million. Effective December 31, 1996 the outstanding balance under
     the acquisition facility will convert to a term loan. Under the current
     terms of the Credit Facility, no additional amounts under the acquisition
     facility may be borrowed after December 31, 1996 unless the terms are
     modified. Southern Star pays an annual commitment fee of 0.5% of the unused
     commitment.
 
(B)  The term loan contained covenants with respect to Southern Star's
     wholly-owned subsidiary, Atlantic City Broadcasting Corp., which, among
     other things, restricted cash distributions to Southern Star and limited
     the amount of annual capital expenditures. The loan was collateralized by
     pledges of the tangible and intangible assets and stock of Atlantic City
     Broadcasting Corp. ("Atlantic City"), and were otherwise nonrecourse to
     Southern Star and its other assets. In June 1996, Southern Star sold
     substantially all the assets of Atlantic City. The net proceeds were used
     primarily to repay long-term debt and fund transaction costs.
 
                                      F-49
<PAGE>   222
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     At December 31, 1996, the aggregate amounts of long-term debt due during
the next five years are as follows:
 
<TABLE>
<CAPTION>
                                                                AMOUNT
                                                              -----------
<S>                                                           <C>
Year:
  1997......................................................  $   320,000
  1998......................................................      640,000
  1999......................................................      640,000
  2000......................................................      800,000
  2001......................................................   11,800,000
</TABLE>
 
     The fair value of the debt approximates net book value.
 
8. PROPERTY, PLANT AND EQUIPMENT
 
     Property, plant and equipment consists of the following:
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31,
                                                          ----------------------------
                                                              1996            1995
                                                          ------------    ------------
<S>                                                       <C>             <C>
Land....................................................  $  3,095,266    $  4,256,414
Buildings...............................................     3,967,805       4,168,839
Equipment...............................................    20,507,405      25,556,838
                                                          ------------    ------------
                                                            27,570,476      33,982,091
Less accumulated depreciation...........................   (15,894,081)    (18,624,021)
                                                          ------------    ------------
                                                          $ 11,676,395    $ 15,358,070
                                                          ============    ============
</TABLE>
 
     At December 31, 1996, all property, plant and equipment is pledged as
collateral for the debt disclosed in Note 7.
 
9. INCOME TAXES
 
     At December 31, 1996, Southern Star has consolidated net operating loss
carryforwards for income tax purposes of $20.6 million that expire in years 2006
through 2010. Of the total net operating loss carryforwards, $11.0 million may
be used only to offset future income of Southern Star's subsidiary, Osborn
Entertainment Enterprises Corporation.
 
                                      F-50
<PAGE>   223
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
Southern Star's deferred tax assets and liabilities are as follows:
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31,
                                                            --------------------------
                                                               1996           1995
                                                            -----------    -----------
<S>                                                         <C>            <C>
Deferred tax assets:
  Net operating loss carryforwards........................  $ 8,237,540    $13,577,873
  Other...................................................      971,542        713,951
                                                            -----------    -----------
                                                              9,209,082     14,291,824
Valuation allowance.......................................   (5,940,696)    (9,088,722)
                                                            -----------    -----------
                                                              3,268,386      5,203,102
Deferred tax liabilities:
  Depreciation and amortization...........................    2,865,184      4,014,313
  Sale of station.........................................    3,289,500      3,289,500
  Other...................................................      175,000        175,000
                                                            -----------    -----------
                                                              6,329,684      7,478,813
                                                            -----------    -----------
Net deferred tax liabilities..............................  $ 3,061,298    $ 2,275,711
                                                            ===========    ===========
</TABLE>
 
     The provision for income taxes for 1996 consists of federal taxes of
$269,000, state and local taxes of $1,324,000 and deferred federal, state and
local taxes of $786,000. The provision for income taxes for 1995 and 1994
consists entirely of state and local taxes, of which $535,000 and $114,000,
respectively, is current and $241,000 and $175,000, respectively, is deferred.
The valuation allowance decreased to approximately $5,941,000 from approximately
$9,089,000 during 1996.
 
     The reconciliation of income tax computed at the U.S. federal statutory tax
rate to income tax expense is as follows:
 
<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                ---------------------------------------
                                                   1996           1995          1994
                                                -----------    -----------    ---------
<S>                                             <C>            <C>            <C>
Amount computed using statutory rate..........  $ 4,065,056    $ 1,217,532    $(428,705)
State and local taxes, net of federal
  benefit.....................................      860,748        504,388      190,885
Net operating losses (utilized) generated.....   (2,673,429)    (1,228,507)     234,539
Nondeductible expenses........................      126,374        282,569      292,501
                                                -----------    -----------    ---------
                                                $ 2,378,749    $   775,982    $ 289,220
                                                ===========    ===========    =========
</TABLE>
 
                                      F-51
<PAGE>   224
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
10. COMMITMENTS
 
     Southern Star leases office and broadcast tower space, vehicles and office
equipment. Rental expense amounted to $1,113,000, $994,000 and $768,000 for the
years ended December 31, 1996, 1995 and 1994, respectively.
 
     The minimum aggregate annual rentals under noncancellable operating leases
are payable as follows:
 
<TABLE>
<CAPTION>
                                                                AMOUNT
                                                              ----------
<S>                                                           <C>
Year:
  1997......................................................  $1,038,000
  1998......................................................     752,000
  1999......................................................     532,000
  2000......................................................     305,000
  2001......................................................     244,000
  Thereafter................................................   2,693,000
                                                              ----------
                                                              $5,564,000
                                                              ==========
</TABLE>
 
11. EMPLOYEE BENEFIT PLANS
 
     Southern Star sponsors a profit sharing plan which qualifies under Section
401(k) of the Internal Revenue Code (the "IRC"). The Plan is available to all
full-time employees with at least one year of employment with Southern Star. All
eligible employees may elect to contribute a portion of their compensation to
the profit sharing plan, subject to IRC limitations. Effective January 1, 1996,
the Plan provides for employer contributions based upon an employee's salary. In
December 1994, Southern Star adopted a non-qualified deferred compensation plan
available to certain management employees.
 
12. STOCK OPTION PLAN
 
     Southern Star's Incentive Stock Option Plan (the "Plan") provides for the
granting to officers and key employees of incentive and non-qualified stock
options to purchase Southern Star's voting common stock as defined under current
tax laws. Incentive stock options are exercisable at a price equal to the fair
market value, as defined, on the date of grant, for a maximum 10-year period
from the date of grant. Non-qualified stock options may be granted at an
exercise price equal to at least 85% of the fair market value on the date of
grant, for a maximum 11-year period from the date of grant. The exercise prices
of all options granted in 1994 through 1996 were at fair market value at the
date of grant.
 
                                      F-52
<PAGE>   225
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following table summarizes the Plan's transactions for the years ended
December 31, 1996, 1995 and 1994:
 
<TABLE>
<CAPTION>
                                                               DECEMBER 31,
                                                     ---------------------------------
                                                       1996         1995        1994
                                                     ---------    --------    --------
<S>                                                  <C>          <C>         <C>
Outstanding options, beginning of year.............    447,341     417,000     382,750
Granted............................................     52,000      66,500     108,250
Cancelled or expired...............................     (8,299)    (12,500)    (72,500)
Exercised..........................................   (173,667)    (23,659)     (1,500)
                                                     ---------    --------    --------
Outstanding options, end of year...................    317,375     447,341     417,000
                                                     =========    ========    ========
Weighted average price of options granted..........  $   10.10    $   6.76    $   6.26
Weighted average price of options canceled or
  expired..........................................  $    6.46    $   7.00    $   6.61
Weighted average price of options exercised........  $    4.23    $   6.55    $   4.00
Weighted average exercise price, end of year.......  $    8.55    $   6.66    $   6.64
Options exercisable, end of year...................    205,125     283,921     280,083
Options available for future grant.................     35,299      79,000     133,000
</TABLE>
 
     At December 31, 1996, the range of exercise prices for outstanding options
was $4.00 through $14.40 These outstanding options have a remaining contractual
life of five years.
 
     Southern Star applies Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees, and related interpretations in
accounting for its Plan. Had compensation cost for the Plan been determined
based upon the fair value at the grant date for awards under the Plan consistent
with the methodology prescribed under Statement of Financial Accounting
Standards No. 123, Accounting for Stock-Based Compensation, Southern Star's net
income and earnings per share would have been reduced by approximately $144,000,
or $0.03 per share, and $46,000, or $0.01 per share for the years ended December
31, 1996 and 1995, respectively. The fair value of the options granted during
the years ended December 31, 1996 and 1995 is estimated as $102,000 and
$114,000, respectively, on the date of grant using the Black-Scholes
option-pricing model with the following assumptions: dividend yield of 0.0%,
volatility of 40.7%, risk-free interest rate of 6.5%, assumed forfeiture rate of
0.0%, and an expected life of 1 to 2 years. The assumptions used assume that the
proposed merger as described in Note 2 is consummated in the first quarter of
1997.
 
13. STOCKHOLDERS' EQUITY
 
     During 1996, approximately 174,000 shares of common stock were issued
pursuant to the exercise of stock options. Approximately 45,000 existing shares
were retired to fund the exercise of certain of these options.
 
     In January 1995, Southern Star paid $642,000 to repurchase and subsequently
retired 107,059 unregistered shares of its common stock which were held by an
institution. In December 1994, Southern Star paid $107,000 to repurchase and
subsequently retired 17,843 shares of its common stock at $6.00 per share.
 
     In June 1994, Southern Star entered into two credit agreements totaling
$50.0 million with Citicorp Mezzanine Investment Fund ("CMIF"). As partial
consideration for making the loans, CMIF received a warrant to purchase
1,014,193 shares (after giving effect to the reverse stock split described
below) of Southern Star's common stock at $7.00 per share. The warrant is
exercisable for a 10-year period. Under the terms of the warrant agreement, in
the event that the CMIF loans were repaid by December 31, 1995, purchase rights
with respect to 676,162 warrant shares will be canceled. The loans were repaid
in August 1995 and, accordingly, the purchase rights with respect to 676,162
warrant shares were canceled.
 
                                      F-53
<PAGE>   226
 
                       SOUTHERN STAR COMMUNICATIONS, INC.
             (FORMERLY KNOWN AS OSBORN COMMUNICATIONS CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In July 1994, Southern Star effected a 1-for-2 reverse stock split for
shareholders of record on that date. Cash was paid in lieu of fractional shares.
All per share amounts in the consolidated statement of operations reflect the
reverse stock split.
 
14. SUBSEQUENT EVENT (UNAUDITED)
 
     On February 20, 1997, Capstar Radio Broadcasting Partners, Inc. acquired
all of Southern Star's common stock and Southern Star was merged with Capstar
Radio.
 
                                      F-54
<PAGE>   227
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors
GulfStar Communications, Inc.:
 
   
     We have audited the accompanying consolidated balance sheets of GulfStar
Communications, Inc. and Subsidiaries (the "Company") as of December 31, 1996
and 1995 and the related consolidated statements of operations, changes in
stockholders' equity, and cash flows for each of the three years in the period
ended December 31, 1996. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.
    
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
the Company as of December 31, 1996 and 1995 and the consolidated results of
their operations and their cash flows for each of the three years in the period
ended December 31, 1996, in conformity with generally accepted accounting
principles.
 
COOPERS & LYBRAND L.L.P.
 
Austin, Texas
April 4, 1997
 
                                      F-55
<PAGE>   228
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
 
                                     ASSETS
 
   
<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                               MARCH 31,      --------------------------
                                                                  1997           1996           1995
                                                              ------------    -----------    -----------
                                                              (UNAUDITED)
<S>                                                           <C>             <C>            <C>
Current assets:
  Cash and cash equivalents.................................  $  5,978,752    $ 4,792,847    $   220,049
  Accounts receivable, net of allowance for doubtful
    accounts of $410,910, $328,753 and $136,206,
    respectively............................................     8,232,489      8,336,005      3,560,050
  Refundable income taxes...................................     1,111,940      1,111,940             --
  Cash held in escrow.......................................            --      2,100,000         10,000
  Prepaid expenses and other................................       423,827        156,306        120,359
                                                              ------------    -----------    -----------
        Total current assets                                    15,747,008     16,497,098      3,910,458
Property and equipment, net.................................    17,484,782     13,697,163      6,086,683
Intangible assets, net......................................    79,207,856     60,369,684     33,048,036
Deferred station acquisition costs..........................     2,696,134         68,144      3,100,776
Deferred financing costs, net...............................     2,271,701        229,528      2,113,617
Other assets................................................       629,045        468,315        740,587
                                                              ------------    -----------    -----------
        Total assets........................................  $118,036,526    $91,329,932    $49,000,157
                                                              ============    ===========    ===========
 
                                  LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................  $  2,098,443    $ 2,428,048    $ 1,137,230
  Accrued liabilities.......................................     2,288,430      2,739,576      2,142,055
  Accrued interest..........................................       308,964         36,390        513,232
  Current portion of long-term debt.........................       213,683         90,667      2,107,390
  Current portion of capital lease obligations..............       123,921         79,594         36,886
                                                              ------------    -----------    -----------
        Total current liabilities...........................     5,033,441      5,374,275      5,936,793
Long-term debt, net of current portion......................    82,346,102     54,393,419     35,192,650
Capital lease obligations...................................       342,107        168,457         89,608
Deferred income taxes.......................................     5,597,176      5,702,283      4,460,652
                                                              ------------    -----------    -----------
        Total liabilities...................................    93,318,826     65,638,434     45,679,703
                                                              ------------    -----------    -----------
Commitments and contingencies (Notes 13 and 14)
Redeemable preferred stocks, aggregate liquidation
  preference of $27,000,000, $27,052,500 and $757,500,
  respectively..............................................    23,080,611     23,097,788        757,500
                                                              ------------    -----------    -----------
Stockholders' equity:
  Common stock, voting, $0.01 par value, 100,000, 100,000
    and 2,000,000 shares authorized, 11,342, 10,986 and
    10,151 shares issued and outstanding at March 31, 1997
    and at December 31, 1996 and 1995, respectively.........           113            109            101
  Common stock, Class A, nonvoting, $0.01 par value, 60,000,
    60,000 and 600,000 shares authorized, 10,000, 49,033 and
    37,500 shares issued and outstanding at March 31, 1997
    and at December 31, 1996 and 1995, respectively.........           100            490            375
  Common stock, Class B, nonvoting, $0.01 par value, 10,000,
    10,000 and 600,000 shares authorized, no shares issued
    and outstanding at March 31, 1997 and at December 31,
    1996, respectively and 6,081 at December 31, 1995.......            --             --             61
  Common stock, Class C, voting, $0.01 par value, 100,000
    shares authorized, 42,205 and 3,172 shares issued and
    outstanding at March 31, 1997 and at December 31, 1996,
    respectively............................................           421             31             --
  Additional paid-in capital................................    15,006,417     11,871,525        366,091
  Stock subscriptions receivable............................    (2,414,365)    (2,090,024)      (333,525)
  Retained earnings (accumulated deficit)...................    (8,319,221)    (5,670,301)     2,529,851
  Unearned compensation.....................................    (2,636,376)    (1,518,120)            --
                                                              ------------    -----------    -----------
        Total stockholders' equity..........................     1,637,089      2,593,710      2,562,954
                                                              ------------    -----------    -----------
            Total liabilities and stockholders' equity......  $118,036,526    $91,329,932    $49,000,157
                                                              ============    ===========    ===========
</TABLE>
    
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      F-56
<PAGE>   229
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
   
<TABLE>
<CAPTION>
                                       THREE MONTHS ENDED
                                           MARCH 31,                  YEARS ENDED DECEMBER 31,
                                    ------------------------   ---------------------------------------
                                       1997          1996         1996          1995          1994
                                    -----------   ----------   -----------   -----------   -----------
                                          (UNAUDITED)
<S>                                 <C>           <C>          <C>           <C>           <C>
Gross broadcasting revenues.......  $12,030,130   $5,082,621   $36,066,561   $17,321,673   $10,639,226
Less agency commissions...........    1,035,526      487,838     3,503,610     1,525,088       805,332
                                    -----------   ----------   -----------   -----------   -----------
Net revenues......................   10,994,604    4,594,783    32,562,951    15,796,585     9,833,894
                                    -----------   ----------   -----------   -----------   -----------
Operating expenses:
  Programming, technical and
     news.........................    2,784,013    1,217,956     7,534,906     2,873,677     2,122,044
  Sales and promotion.............    2,720,534    1,313,343     9,871,778     4,638,142     2,470,962
  General and administrative......    2,442,706    1,072,519     6,892,971     4,225,281     2,069,388
  Depreciation and amortization...    1,001,150      676,940     2,809,677     1,133,901       711,622
  Corporate expenses..............      517,926      170,765     1,922,744       513,153       338,799
  Non-cash compensation expense...    2,469,162      272,644     5,431,880            --            --
                                    -----------   ----------   -----------   -----------   -----------
          Total operating
            expenses..............   11,935,491    4,724,167    34,463,956    13,384,154     7,712,815
                                    -----------   ----------   -----------   -----------   -----------
Gain on sale of broadcasting
  property........................           --           --            --     2,389,567            --
                                    -----------   ----------   -----------   -----------   -----------
Income (loss) from operations.....     (940,887)    (129,384)   (1,901,005)    4,801,998     2,121,079
Other expense (income):
  Interest expense................    1,846,320      851,171     4,604,115     2,146,151       964,638
  Other...........................      (36,256)      (4,044)      829,544        53,590        42,344
                                    -----------   ----------   -----------   -----------   -----------
Income (loss) before provision
  (benefit) for income taxes and
  extraordinary loss..............   (2,750,951)    (976,511)   (7,334,664)    2,602,257     1,114,097
Provision (benefit) for income
  taxes...........................     (101,892)    (190,889)     (322,330)    1,032,476       469,526
                                    -----------   ----------   -----------   -----------   -----------
Income (loss) before extraordinary
  loss............................   (2,649,059)    (785,622)   (7,012,334)    1,569,781       644,571
Extraordinary charge, net of tax
  benefit of $707,535.............           --           --     1,187,818            --            --
                                    -----------   ----------   -----------   -----------   -----------
Net income (loss).................   (2,649,059)    (785,622)   (8,200,152)    1,569,781       644,571
Dividends and accretion on
  preferred stocks................      793,697           --     1,350,115         7,500            --
                                    -----------   ----------   -----------   -----------   -----------
Net income (loss) attributable to
  common stock....................  $(3,442,756)  $ (785,622)  $(9,550,267)  $ 1,562,281   $   644,571
                                    ===========   ==========   ===========   ===========   ===========
</TABLE>
    
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      F-57
<PAGE>   230
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                               CLASS A                 CLASS B
                                                    COMMON STOCK            COMMON STOCK            COMMON STOCK
                                                ---------------------   ---------------------   ---------------------
                                                NUMBER OF               NUMBER OF               NUMBER OF
                                                 SHARES     PAR VALUE    SHARES     PAR VALUE    SHARES     PAR VALUE
                                                ---------   ---------   ---------   ---------   ---------   ---------
<S>                                             <C>         <C>         <C>         <C>         <C>         <C>
Balance, January 1, 1994......................        --      $  --           --     $    --          --      $  --
 Issuance of voting common stock..............    10,000        100           --          --          --         --
 Issuance of Class A common stock.............        --         --       40,000         400          --         --
 Net income...................................        --         --           --          --          --         --
                                                 -------      -----      -------     -------     -------        ---
 Balance, December 31, 1994...................    10,000        100       40,000         400          --         --
 Shares of Class A common stock contributed to
   the Company by a stockholder...............        --         --       (2,500)        (25)         --         --
 Issuance of voting common....................       151          1           --          --          --         --
 Issuance of Class B common stock.............        --         --           --          --       6,081         61
 Accrued interest on subscriptions
   receivable.................................        --         --           --          --          --         --
 Dividends on preferred stock.................        --         --           --          --          --         --
 Net income...................................        --         --           --          --          --         --
                                                 -------      -----      -------     -------     -------        ---
Balance, December 31, 1995....................    10,151        101       37,500         375       6,081         61
 Issuance of common stock.....................     4,504         45           --          --          --         --
 Issuance of Class A common stock.............        --         --        1,626          16          --         --
 Issuance of Class B common stock.............        --         --           --          --         157          1
 Issuance of Class C common stock.............        --         --           --          --          --         --
 Conversion of common stock to Class A common
   stock......................................   (10,151)      (101)      10,151         101          --         --
 Conversion of Class A and B common stock to
   common stock...............................     6,482         64         (244)         (2)     (6,238)       (62)
 Issuance of preferred stock..................        --         --           --          --          --         --
 Accrued interest on subscriptions
   receivable.................................        --         --           --          --          --         --
 Dividends and accretion on preferred
   stocks.....................................        --         --           --          --          --         --
 Unearned compensation -- stock issued for
   nonrecourse notes..........................        --         --           --          --          --         --
 Net loss.....................................        --         --           --          --          --         --
                                                 -------      -----      -------     -------     -------        ---
Balance, December 31, 1996....................    10,986        109       49,033         490          --         --
 Issuance of common stock (unaudited).........       356          4           --          --          --         --
 Conversion of Class A common stock to Class C
   common stock (unaudited)...................        --         --      (39,033)       (390)         --         --
 Payment received on subscribed stock
   (unaudited)................................        --         --           --          --          --         --
 Accrued interest on subscriptions receivable
   (unaudited)................................        --         --           --          --          --         --
 Dividends and accretion on preferred stocks
   (unaudited)................................        --         --           --          --          --         --
 Unearned compensation-stock issued for
   nonrecourse notes (unaudited)..............        --         --           --          --          --         --
 Net loss (unaudited).........................        --         --           --          --          --         --
                                                 -------      -----      -------     -------     -------        ---
Balance, March 31, 1997 (unaudited)...........    11,342      $ 113       10,000     $   100           0      $   0
                                                 =======      =====      =======     =======     =======        ===
 
<CAPTION>
                                                       CLASS C
                                                    COMMON STOCK                                        RETAINED
                                                ---------------------   ADDITIONAL        STOCK         EARNINGS
                                                NUMBER OF                 PAID-IN     SUBSCRIPTIONS   (ACCUMULATED     UNEARNED
                                                 SHARES     PAR VALUE     CAPITAL      RECEIVABLE       DEFICIT)     COMPENSATION
                                                ---------   ---------   -----------   -------------   ------------   ------------
<S>                                             <C>         <C>         <C>           <C>             <C>            <C>
Balance, January 1, 1994......................       --       $ --      $        --    $        --    $   322,999    $        --
 Issuance of voting common stock..............       --         --              300             --             --             --
 Issuance of Class A common stock.............       --         --            1,200             --             --             --
 Net income...................................       --         --               --             --        644,571             --
                                                 ------        ---      -----------    -----------    -----------    -----------
 Balance, December 31, 1994...................       --         --            1,500             --        967,570             --
 Shares of Class A common stock contributed to
   the Company by a stockholder...............       --         --               25             --             --             --
 Issuance of voting common....................       --         --            8,530         (4,265)            --             --
 Issuance of Class B common stock.............       --         --          330,637       (303,861)            --             --
 Accrued interest on subscriptions
   receivable.................................       --         --           25,399        (25,399)            --             --
 Dividends on preferred stock.................       --         --               --             --         (7,500)            --
 Net income...................................       --         --               --             --      1,569,781             --
                                                 ------        ---      -----------    -----------    -----------    -----------
Balance, December 31, 1995....................       --         --          366,091       (333,525)     2,529,851             --
 Issuance of common stock.....................       --         --        1,378,840     (1,390,385)            --             --
 Issuance of Class A common stock.............       --         --          183,722             --             --             --
 Issuance of Class B common stock.............       --         --           31,399             --             --             --
 Issuance of Class C common stock.............    3,172         31          358,405       (297,190)            --             --
 Conversion of common stock to Class A common
   stock......................................       --         --               --             --             --             --
 Conversion of Class A and B common stock to
   common stock...............................       --         --               --             --             --             --
 Issuance of preferred stock..................       --         --        3,884,259             --             --             --
 Accrued interest on subscriptions
   receivable.................................       --         --           68,924        (68,924)            --             --
 Dividends and accretion on preferred
   stocks.....................................       --         --       (1,350,115)            --             --             --
 Unearned compensation -- stock issued for
   nonrecourse notes..........................       --         --        6,950,000             --             --     (1,518,120)
 Net loss.....................................       --         --               --             --     (8,200,152)            --
                                                 ------        ---      -----------    -----------    -----------    -----------
Balance, December 31, 1996....................    3,172         31       11,871,525     (2,090,024)    (5,670,301)    (1,518,120)
 Issuance of common stock (unaudited).........       --         --          299,621       (299,625)            --             --
 Conversion of Class A common stock to Class C
   common stock (unaudited)...................   39,033        390               --             --             --             --
 Payment received on subscribed stock
   (unaudited)................................       --         --               --         16,973             --             --
 Accrued interest on subscriptions receivable
   (unaudited)................................       --         --           41,689        (41,689)            --             --
 Dividends and accretion on preferred stocks
   (unaudited)................................       --         --         (793,836)            --            139             --
 Unearned compensation-stock issued for
   nonrecourse notes (unaudited)..............       --         --        3,587,418             --             --     (1,118,256)
 Net loss (unaudited).........................       --         --               --             --     (2,649,059)            --
                                                 ------        ---      -----------    -----------    -----------    -----------
Balance, March 31, 1997 (unaudited)...........   42,205       $421      $15,006,417    $(2,414,365)   $(8,319,221)   $(2,636,376)
                                                 ======        ===      ===========    ===========    ===========    ===========
 
<CAPTION>
 
                                                    TOTAL
                                                STOCKHOLDERS'
                                                   EQUITY
                                                -------------
<S>                                             <C>
Balance, January 1, 1994......................   $   322,999
 Issuance of voting common stock..............           400
 Issuance of Class A common stock.............         1,600
 Net income...................................       644,571
                                                 -----------
 Balance, December 31, 1994...................       969,570
 Shares of Class A common stock contributed to
   the Company by a stockholder...............            --
 Issuance of voting common....................         4,266
 Issuance of Class B common stock.............        26,837
 Accrued interest on subscriptions
   receivable.................................            --
 Dividends on preferred stock.................        (7,500)
 Net income...................................     1,569,781
                                                 -----------
Balance, December 31, 1995....................     2,562,954
 Issuance of common stock.....................       (11,500)
 Issuance of Class A common stock.............       183,738
 Issuance of Class B common stock.............        31,400
 Issuance of Class C common stock.............        61,246
 Conversion of common stock to Class A common
   stock......................................            --
 Conversion of Class A and B common stock to
   common stock...............................            --
 Issuance of preferred stock..................     3,884,259
 Accrued interest on subscriptions
   receivable.................................            --
 Dividends and accretion on preferred
   stocks.....................................    (1,350,115)
 Unearned compensation -- stock issued for
   nonrecourse notes..........................     5,431,880
 Net loss.....................................    (8,200,152)
                                                 -----------
Balance, December 31, 1996....................     2,593,710
 Issuance of common stock (unaudited).........            --
 Conversion of Class A common stock to Class C
   common stock (unaudited)...................            --
 Payment received on subscribed stock
   (unaudited)................................        16,973
 Accrued interest on subscriptions receivable
   (unaudited)................................            --
 Dividends and accretion on preferred stocks
   (unaudited)................................      (793,697)
 Unearned compensation-stock issued for
   nonrecourse notes (unaudited)..............     2,469,162
 Net loss (unaudited).........................    (2,649,059)
                                                 -----------
Balance, March 31, 1997 (unaudited)...........   $ 1,637,089
                                                 ===========
</TABLE>
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      F-58
<PAGE>   231
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
   
<TABLE>
<CAPTION>
                                                      THREE MONTHS ENDED
                                                           MARCH 31,                    YEARS ENDED DECEMBER 31,
                                                   -------------------------   ------------------------------------------
                                                       1997          1996          1996           1995           1994
                                                   ------------   ----------   ------------   ------------   ------------
                                                          (UNAUDITED)
<S>                                                <C>            <C>          <C>            <C>            <C>
Cash flows from operating activities:
  Net income (loss)..............................  $ (2,649,059)  $ (785,622)  $ (8,200,152)  $  1,569,781   $    644,571
  Adjustments to reconcile net income (loss) to
    net cash provided by operating activities:
    Depreciation and amortization................     1,001,150      676,940      2,809,677      1,133,901        711,622
    Provision for doubtful accounts..............        86,614       68,737        555,765        194,572        105,381
    Deferred income taxes........................      (105,107)          --        546,754        (63,928)       261,197
    Gain (loss) on sale of assets................            --           --             --     (2,389,567)            --
    Noncash interest expense.....................            --           --        218,264        247,625        204,070
    Noncash compensation expense.................     2,469,162      272,644      5,431,880             --             --
    Interest expense financed through long-term
      borrowing..................................        54,228      108,440             --         75,971         41,198
    Extraordinary loss...........................            --           --      1,187,818             --             --
    Write-off of deferred acquisition costs......            --           --        104,182             --             --
    Other........................................            --           --             --             --          2,744
    Changes in assets and liabilities, net of
      affects of acquired businesses:
      Accounts receivable........................        16,902       30,517     (4,272,007)    (1,689,985)      (479,903)
      Refundable income taxes....................            --     (190,889)    (1,111,940)            --             --
      Prepaid expenses and other.................      (267,522)     (85,582)        18,744        159,791        (22,271)
      Accounts payable...........................      (329,605)    (222,807)     1,181,671        932,228         31,047
      Accrued liabilities........................      (178,555)     (28,352)      (760,928)     1,088,809        333,447
                                                   ------------   ----------   ------------   ------------   ------------
        Net cash provided by (used in) operating
          activities.............................        98,208     (155,974)    (2,290,272)     1,259,198      1,833,103
                                                   ------------   ----------   ------------   ------------   ------------
Cash flows from investing activities:
  Purchases of broadcasting properties...........   (14,735,669)          --    (24,118,028)   (20,217,242)    (9,205,860)
  Transfers to escrow accounts for broadcasting
    property acquisition.........................            --           --     (2,100,000)       (10,000)    (1,041,000)
  Purchases of property, equipment and
    intangibles..................................      (763,043)    (426,001)    (1,669,587)      (494,651)    (1,192,497)
  Payments for pending broadcasting property
    acquisitions.................................    (2,628,005)          --       (172,326)    (1,968,203)       (91,573)
  Proceeds from sale of broadcasting property....            --           --             --      3,650,000             --
  Increase in other assets.......................      (160,730)    (403,125)      (147,037)      (608,300)            --
                                                   ------------   ----------   ------------   ------------   ------------
        Net cash used in investing activities....   (18,287,447)    (829,126)   (28,206,978)   (19,648,396)   (11,530,930)
                                                   ------------   ----------   ------------   ------------   ------------
Cash flows from financing activities:
  Proceeds from term loan........................            --           --             --      6,000,000     12,708,415
  Proceeds from borrowings under revolving debt
    facility.....................................    22,300,000      800,000     23,647,309     30,145,561             --
  Repayment of term loan.........................            --           --     (6,000,000)   (17,500,000)      (770,750)
  Repayment of notes payable and debt assumed in
    acquisitions.................................       (14,301)          --     (7,158,327)            --             --
  Proceeds from issuance of common and preferred
    stocks, net..................................        16,973           --     24,862,932         31,103          2,000
  Payments for redemption of preferred stock.....      (811,014)          --             --             --             --
  Repayment of capital lease obligations.........       (20,113)      (7,285)       (52,338)       (83,595)       (30,624)
  Payment of financing costs.....................    (2,096,401)          --       (229,528)      (897,000)    (1,584,000)
                                                   ------------   ----------   ------------   ------------   ------------
        Net cash provided by financing
          activities.............................    19,375,144      792,715     35,070,048     17,696,069     10,325,041
                                                   ------------   ----------   ------------   ------------   ------------
Net increase (decrease) in cash..................     1,185,905     (192,385)     4,572,798       (693,129)       627,214
Cash and cash equivalents, at beginning of
  period.........................................     4,792,847      220,049        220,049        913,178        285,964
                                                   ------------   ----------   ------------   ------------   ------------
Cash and cash equivalents, at end of period......  $  5,978,752   $   27,664   $  4,792,847   $    220,049   $    913,178
                                                   ============   ==========   ============   ============   ============
</TABLE>
    
 
   The accompanying notes are an integral part of the consolidated financial
                                  statements.
 
                                      F-59
<PAGE>   232
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
      (DATA WITH REGARD TO MARCH 31, 1997 AND FOR THE THREE-MONTH PERIODS
                  ENDED MARCH 31, 1997 AND 1996 ARE UNAUDITED)
 
1. BUSINESS AND ORGANIZATION:
 
   
     The consolidated financial statements and following notes, insofar as they
are applicable to the three-month periods ended March 31, 1997 and 1996, and
transactions subsequent to April 4, 1997, the date of the Report of Independent
Accountants, are not covered by the Report of Independent Accountants. In the
opinion of management, all adjustments, consisting of only normal recurring
accruals considered necessary for a fair presentation of the unaudited
consolidated results of operations for the three-month periods ended March 31,
1997 and 1996, have been included.
    
 
   
     The consolidated results of operations for the three months ended March 31,
1997 are not necessarily indicative of the results to be expected for the entire
year.
    
 
   
     GulfStar Communications, Inc. (the "Company") was incorporated as a
Delaware corporation to own and operate radio stations. Effective April 18,
1994, the Company's stockholders contributed to the Company, their interests in
GulfStar Broadcasting L.C., a Texas limited liability company wholly-owned by
the Company's stockholders. For financial reporting purposes, this transaction
was treated in a manner similar to a pooling-of-interests. Consequently, the
historical cost and income statement data of the separate enterprises have been
combined for presentation of the Company's consolidated financial statements for
1994.
    
 
     At December 31, 1996, the Company operated thirty radio stations that it
owns and twelve radio stations that it manages under time brokerage agreements.
From time to time, the Company enters into time brokerage agreements with radio
stations which it intends to acquire. Under these agreements, the Company is
responsible for fixed, monthly payments for the use of the owners' broadcast
rights and for the operating expenses of the stations. The Company classifies
the payments as interest expense to the extent interest is imputed based on the
purchase price of the radio station. These payments are expensed as incurred.
The radio stations are located in the following markets: Beaumont, Tyler,
Texarkana, Waco, Lufkin, Victoria, Corpus Christi, Lubbock, Killeen, Bryan,
Texas; Baton Rouge, Louisiana; and Fayetteville, Fort Smith, Arkansas. The
Company extends credit to its customers in the ordinary course of business.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
  Basis of Presentation
 
     The consolidated financial statements include the accounts of the Company
and its wholly-owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated in consolidation.
 
  Revenue Recognition
 
     Broadcasting operations derive revenue primarily from the sale of program
time and commercial announcements to local, regional and national advertisers.
Revenue is recognized when the programs and commercial announcements are
broadcast.
 
  Cash and Cash Equivalents
 
   
     For purposes of the consolidated statements of cash flow, the Company
considers highly liquid investments with original maturities of three months or
less to be cash equivalents.
    
 
  Risks and Uncertainties and Use of Estimates
 
     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 assets and liabilities and
 
                                      F-60
<PAGE>   233
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the Federal
Communications Commission to relax its numerical restrictions on local ownership
and affords renewal applicants significant new protections from competing
applications for their broadcast licenses. The ultimate effect of this
legislation on the competitive environment is currently undeterminable.
 
Property and Equipment
 
   
     Property and equipment are stated at cost, less accumulated depreciation
and amortization. Equipment under capital lease obligations is recorded at the
lower of cost or fair market value at the inception of the lease. Depreciation
is determined using the straight-line method over the estimated useful lives of
the various classes of assets, which range from three to twenty years. Leasehold
improvements are amortized over the shorter of their useful lives or the terms
of the related leases. Costs of ordinary repairs and maintenance are charged to
operations as incurred; betterments which increase the value or materially
extend the life of the related asset are capitalized. Upon sale or disposal, the
asset cost and accumulated depreciation and amortization are removed and any
gain or loss is recognized in earnings.
    
 
Intangible Assets
 
   
     FCC licenses represent the excess of cost over the fair values of the
identifiable tangible and other intangible net assets acquired and is being
amortized using the straight-line method over 40 years. Other intangible assets
comprise amounts paid for agreements not to compete, favorable tower and
facility leases and organization costs incurred in the incorporation of the
Company. Other intangibles are being amortized using the straight-line method
over their estimated useful lives ranging from three to 14 years.
    
 
     The Company evaluates intangible assets for potential impairment by
analyzing the operating results, future cash flows on an undiscounted basis,
trends and prospects of the Company's stations, as well as by comparing them to
their competitors. The Company also takes into consideration recent acquisition
patterns within the broadcast industry, the impact of recently enacted or
potential FCC rules and regulations and any other events or circumstances which
might indicate potential impairment.
 
  Deferred Station Acquisition Costs
 
   
     Costs incurred by the Company for acquisitions of radio stations expected
to be consummated upon approval by the FCC are included as deferred station
acquisition costs in the accompanying consolidated financial statements. Such
costs are not being amortized and will be included as acquisition costs upon
consummation of the transaction to acquire the station.
    
 
  Deferred Financing Costs
 
     Costs associated with obtaining debt financing are capitalized and
amortized using the interest method over the term of the related debt.
 
   
  Stock Subscriptions Receivable
    
 
   
     Stock subscriptions receivable represent promissory notes issued in
connection with the purchase of capital stock. Capital stock issued in
connection with such promissory notes is reported as issued and outstanding and
included in capital stock and additional paid-in capital in the accompanying
consolidated financial statements in the amount of the related promissory note
plus accrued interest. The promissory notes and related accrued interest
    
 
                                      F-61
<PAGE>   234
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
receivable are classified as stock subscriptions receivable and included as a
reduction of consolidated stockholders' equity.
    
 
  Income Taxes
 
     Deferred income taxes are recognized for the tax consequences in future
years of differences between the tax bases of assets and liabilities and their
financial reporting amounts at each period-end based on enacted tax laws and
statutory tax rates applicable to the periods in which the differences are
expected to affect taxable earnings. Valuation allowances are established when
necessary to reduce deferred tax assets to the amount more likely than not to be
realized. Income tax expense is the tax payable for the period and the change
during the period in deferred tax assets and liabilities.
 
  Advertising Costs
 
     The Company incurs various marketing and promotional costs to add and
maintain listenership. These costs are expensed as incurred and totaled
approximately $2,387,000, $575,000 and $345,000 for the years ended December 31,
1996, 1995 and 1994, respectively.
 
  Concentration of Credit Risk
 
     As of December 31, 1996, the Company had cash deposits with financial
institutions of $3,223,369 in excess of the amount insured by the Federal
Deposit Insurance Corporation. Management believes that credit risk in these
deposits is minimal.
 
     The Company's revenue and accounts receivable primarily relate to
advertising of products and services within the radio stations' broadcast areas.
The Company performs ongoing credit evaluations of its customers' financial
condition and, generally, requires no collateral from its customers. Credit
losses have been within management's expectations and adequate allowances for
any uncollectible trade receivables are maintained.
 
  Fair Value of Financial Instruments
 
     The carrying values of cash, receivables, payables, and accrued liabilities
approximate the fair values of these instruments because of their short-term
maturities. The carrying value of the Company's debt also approximates fair
value as interest rates on the Company's existing debt approximates market.
Redeemable preferred stock is not traded in the open market and as such, a
market price is not readily available.
 
  Barter Transactions
 
   
     Barter transactions represent advertising time exchanged for promotional
items, advertising, supplies, equipment, and services. Barter revenue is
recorded at the fair value of the goods or services received and is recognized
in income when the advertisements are broadcast. Goods or services are charged
to expense when received or used. Advertising time owed and goods or services
due the Company are included in accounts payable and accounts receivable,
respectively.
    
 
  Financial Statement Presentation
 
     Certain prior year financial statement items of Capstar Radio have been
reclassified to conform to the current year presentation.
 
                                      F-62
<PAGE>   235
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
3. PROPERTY AND EQUIPMENT:
 
     Property and equipment consist of the following:
 
<TABLE>
<CAPTION>
                                         DEPRECIABLE                       DECEMBER 31,
                                            LIFE        MARCH 31,    -------------------------
                                           (YEARS)        1997          1996          1995
                                         -----------   -----------   -----------   -----------
<S>                                      <C>           <C>           <C>           <C>
Land...................................     --         $ 1,273,391   $ 1,203,022   $   358,958
Building and building improvements.....   5 to 20        3,185,731     2,128,101       994,998
Broadcast and other equipment..........   3 to 20       16,191,879    13,259,746     6,458,201
Equipment under capital lease
  obligations..........................   3 to 5           605,730       358,944       171,138
                                                       -----------   -----------   -----------
                                                        21,256,731    16,949,813     7,983,295
Less accumulated depreciation and
  amortization.........................                 (3,771,949)   (3,252,650)   (1,896,612)
                                                       -----------   -----------   -----------
                                                       $17,484,782   $13,697,163   $ 6,086,683
                                                       ===========   ===========   ===========
</TABLE>
 
     Depreciation expense for the three-month periods ended March 31, 1997 and
1996 and the years ended December 31, 1996, 1995 and 1994 was $519,299,
$370,549, $1,361,564, $580,336 and $393,871, respectively.
 
4. INTANGIBLE ASSETS:
 
     Intangible assets consist of the following:
 
<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                 MARCH 31,    -------------------------
                                                   1997          1996          1995
                                                -----------   -----------   -----------
<S>                                             <C>           <C>           <C>
Noncompete agreements.........................  $ 2,735,000   $ 1,335,000   $ 1,085,000
FCC licenses..................................   78,972,867    61,052,844    32,499,190
Favorable tower and facility leases...........      406,817       406,817       406,817
Organization and start-up costs...............      360,718       360,718       360,718
                                                -----------   -----------   -----------
                                                 82,475,402    63,155,379    34,351,725
Less accumulated amortization.................   (3,267,546)   (2,785,695)   (1,303,689)
                                                -----------   -----------   -----------
                                                $79,207,856   $60,369,684   $33,048,036
                                                ===========   ===========   ===========
</TABLE>
 
     The significant change in intangible assets between periods is due to
acquisitions of broadcast properties.
 
     Amortization expense for intangible assets for the three-month periods
ended March 31, 1997 and 1996 and the years ended December 31, 1996, 1995 and
1994 was $481,851, $306,391, $1,448,113, $553,565 and $317,751, respectively.
 
5. DISPOSITIONS OF BROADCASTING PROPERTIES:
 
   
     Effective June 1, 1992, the Company entered into a broadcast time brokerage
agreement for a period of five years to lease the KLTN-FM station in Port
Arthur, Texas, to another broadcasting company. Under the terms of the
agreement, the time broker had the option to purchase the FCC license and
broadcast facilities for a price which escalated from $3,375,000 to $4,500,000.
On June 16, 1995, the time broker exercised the option to purchase the KLTN-FM
station in Port Arthur, Texas, for cash in the amount of $3,650,000, resulting
in a gain of $2,389,567. In connection with this transaction, the purchaser also
assumed the Company's obligation for a tower lease. The Company recorded time
brokerage revenues prior to the sale of the KLTN-FM station of approximately
$275,000 and $630,000 for the years ended December 31, 1995 and 1994,
respectively.
    
 
                                      F-63
<PAGE>   236
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In August 1996, the Company entered into an agreement to exchange KLTX-FM
and $1.3 million in cash, including acquisition costs, for KCKR-FM. The exchange
has been accounted for using the fair values of the assets exchanged plus the
$1.3 million of additional cash, including acquisition costs, and was allocated
to the net assets acquired based upon their estimated fair market values.
 
6. ACQUISITIONS OF BROADCASTING PROPERTIES:
 
   
     During the three months ended March 31, 1997 and the years ended December
31, 1996, 1995 and 1994, the Company acquired numerous broadcasting properties,
all of which have been accounted for as purchases and, accordingly, the results
of operations associated with the acquired properties have been included in the
accompanying consolidated financial statements from the dates of acquisition.
    
 
     Acquisition activity during the periods is as follows:
 
<TABLE>
<CAPTION>
                                                     DATE OF
               PROPERTY ACQUIRED                   ACQUISITION     PURCHASE OF        COST
               -----------------                  --------------   ------------    -----------
<S>                                               <C>              <C>             <C>
1997 (Unaudited):
  KNCN-FM.......................................  January 1997     Assets          $ 2,289,873
  KFYO-FM, KZII-FM..............................  February 1997    Assets            3,209,375
  KTRA-FM, KDAG-FM, KCQL-AM, KKFG-FM............  March 1997       Assets            5,407,469
  KKIX-FM, KKZQ-FM..............................  March 1997       Assets           11,478,952
                                                                                   -----------
                                                                                   $22,385,669
                                                                                   ===========
</TABLE>
 
     Unaudited proforma results of the Company for the aforementioned
acquisitions which were completed during the three months ended March 31, 1997,
which were accounted for using the purchase method of accounting, and the
aforementioned disposition as if they were purchased or sold on January 1, 1996
are as follows:
 
<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                                                     MARCH 31,
                                                              -----------------------
                                                                 1997         1996
                                                              ----------    ---------
                                                              (DOLLARS IN THOUSANDS)
<S>                                                           <C>           <C>
Net revenue.................................................     $11,364       $9,118
                                                                 =======       ======
Operating income (loss).....................................     $  (845)      $  551
                                                                 =======       ======
Net loss....................................................     $(2,553)      $ (105)
                                                                 =======       ======
</TABLE>
 
                                      F-64
<PAGE>   237
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
<TABLE>
<CAPTION>
                                                     DATE OF
               PROPERTY ACQUIRED                   ACQUISITION     PURCHASE OF        COST
               -----------------                  --------------   ------------    -----------
<S>                                               <C>              <C>             <C>
1996:
  KKAM-AM, KFMX-FM, KRLB-FM, KBRQ-FM,
     KIIZ-FM, KLTX-FM, WTAW-AM, KTSR-FM.........  April 1996       Common stock    $ 1,064,581
  WACO-AM, WACO-FM..............................  July 1996        Assets            4,037,165
  KRYS-AM, KRYS-FM, KMXR-FM.....................  July 1996        Assets            6,305,256
  KLUB-FM.......................................  July 1996        Assets              315,399
  KAFX-FM.......................................  August 1996      Assets              728,243
  KTYL-FM.......................................  August 1996      Assets            2,061,477
  KISX-FM.......................................  September 1996   Assets            1,551,393
  KCKR-FM.......................................  September 1996   Assets            1,812,164
  KWTX-AM, KWTX-FM..............................  November 1996    Assets            4,171,647
  KEZA-FM.......................................  December 1996    Assets            6,384,402
                                                                                   -----------
                                                                                   $28,431,727
                                                                                   ===========
1995:
  WJBO-AM, WLSS-FM..............................  November 1995    Common stock    $ 8,025,288
  WYNK-AM, WYNK-FM..............................  November 1995    Assets           11,908,067
  KKMY-FM.......................................  November 1995    Assets            1,586,167
                                                                                   -----------
                                                                                   $21,519,522
                                                                                   ===========
1994:
  KNUE-FM, KKYR-FM..............................  September 1994   Common stock    $ 9,843,679
                                                                                   ===========
</TABLE>
    
 
                                      F-65
<PAGE>   238
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The acquisitions are summarized in the aggregate by period as follows:
 
<TABLE>
<CAPTION>
                                      1997          1996          1995          1994
                                   -----------   -----------   -----------   -----------
                                   (UNAUDITED)
<S>                                <C>           <C>           <C>           <C>
Consideration:
  Cash and notes.................  $21,350,000   $25,639,099   $19,628,631   $ 9,361,000
  Common stock (2,325 shares)....           --       276,384            --            --
  Preferred stock (7,500
     shares).....................           --            --       750,000            --
  Acquisition costs..............    1,035,669     2,045,938     1,140,891       482,679
  Exchange of assets.............           --       470,306            --            --
                                   -----------   -----------   -----------   -----------
          Total..................  $22,385,669   $28,431,727   $21,519,522   $ 9,843,679
                                   ===========   ===========   ===========   ===========
Assets acquired and liabilities
  assumed:
  Cash...........................  $        --   $    45,104   $        --   $   637,819
  Accounts receivable............           --     1,059,713        28,297       745,521
  Prepaid expenses and other.....           --        54,691       152,296        33,197
  Property and equipment.........    3,065,646     7,127,228     3,352,602       817,098
  Intangible assets..............   19,320,023    29,144,077    21,088,284     9,224,333
  Other assets...................           --       121,703            --            --
  Accounts payable...............           --      (109,147)           --            --
  Accrued liabilities............           --      (881,607)     (249,692)     (205,723)
  Long-term debt.................           --    (6,695,064)           --            --
  Capital lease obligations......           --       (32,559)      (44,321)           --
  Deferred income taxes..........           --    (1,402,412)   (2,807,944)   (1,408,566)
                                   -----------   -----------   -----------   -----------
          Total acquisition......  $22,385,669   $28,431,727   $21,519,522   $ 9,843,679
                                   ===========   ===========   ===========   ===========
</TABLE>
 
     The following summarizes the unaudited consolidated pro forma data for the
years ended December 31, 1996 and 1995, as though these acquisitions had
occurred as of the beginning of 1995:
 
<TABLE>
<CAPTION>
                                          YEAR ENDED                  YEAR ENDED
                                       DECEMBER 31, 1996           DECEMBER 31, 1995
                                   -------------------------   -------------------------
                                   HISTORICAL     PRO FORMA    HISTORICAL     PRO FORMA
                                   -----------   -----------   -----------   -----------
                                                 (UNAUDITED)                 (UNAUDITED)
<S>                                <C>           <C>           <C>           <C>
Net revenues.....................  $32,562,951   $38,918,951   $15,796,585   $34,363,585
Income (loss) before
  extraordinary
  loss...........................  $(7,012,334)  $(7,936,252)  $ 1,569,781   $  (208,043)
Net income (loss)................  $(8,200,152)  $(9,124,070)  $ 1,569,781   $  (208,043)
</TABLE>
 
     For purposes of the pro forma disclosures, dividends on preferred stock,
used to finance certain of the acquisitions, have been included in the pro forma
amounts as interest expense.
 
                                      F-66
<PAGE>   239
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
7. LONG-TERM DEBT:
 
     Long-term debt consists of the following:
 
   
<TABLE>
<CAPTION>
                                                                     DECEMBER 31,
                                                  MARCH 31,    -------------------------
                                                    1997          1996          1995
                                                 -----------   -----------   -----------
<S>                                              <C>           <C>           <C>
Term loan from a bank, bearing variable
     interest as indicated below, interest
     payments are due quarterly on prime rate
     based loans or at the earlier of the
     expiration of the applicable London
     Interbank Offered Rate (LIBOR) period, or
     in the case of a six-month LIBOR rate,
     quarterly, principal due September 30,
     1997, collateralized by substantially all
     assets of the Company and common stock of
     one of the Company's subsidiaries.........  $        --   $        --   $ 6,000,000
Reducing revolver loan from a bank expiring
     December 31, 1996, bearing variable
     interest as indicated below (8.7% at
     December 31, 1996), interest payments are
     due quarterly on prime rate based loans or
     at the earlier of the expiration of the
     applicable LIBOR period, or in the case of
     a six-month LIBOR rate, quarterly,
     collateralized by substantially all assets
     of the Company and common stock of one of
     the Company's subsidiaries................   76,093,620    53,793,620    30,146,311
Note payable in connection with acquisition,
     9.5%, principal and interest payable at
     date of closing...........................    5,820,666            --            --
Note payable to a stockholder, bearing interest
     at 6.87%, interest accretes into the note
     quarterly, principal and interest due
     January 1, 2002, collateralized by certain
     assets of the Company.....................           --            --     1,153,729
Note payable, 8%, principal and interest
     payable monthly through November 2008,
     collateralized by certain assets of the
     Company...................................      570,667       573,325            --
Other notes payable at various interest
     rates.....................................       74,832       117,141            --
                                                 -----------   -----------   -----------
                                                  82,559,785    54,484,086    37,300,040
Less current portion, as adjusted for
     refinancing subsequent to December 31,
     1996......................................     (213,683)      (90,667)   (2,107,390)
                                                 -----------   -----------   -----------
                                                 $82,346,102   $54,393,419   $35,192,650
                                                 ===========   ===========   ===========
</TABLE>
    
 
     Interest on the term loan and reducing revolver loan is calculated at the
Company's option of (1) the bank's prime rate plus a margin of 2% or (2) a one,
two, three, or six-month LIBOR rate plus a margin of 3.25%.
 
   
     During 1996, the Company significantly modified the terms of its existing
reducing revolver loan and accelerated the maturity date from March 31, 2003 to
December 31, 1996. In connection with this modification, the Company recognized
an extraordinary charge in 1996 relating to the write off of approximately
$1,895,000 of unamortized deferred financing costs.
    
 
                                      F-67
<PAGE>   240
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
     Subsequent to December 31, 1996, the Company entered into a financing
agreement with a syndicate of banks that permits the Company to borrow at any
time through March 31, 1998 up to $100,000,000 at variable rates (depending on
the Company's leverage ratio) ranging from the lesser of the bank's prime rate
plus .25% or LIBOR plus 1.5% to the lesser of the bank's prime rate plus 1.625%
or LIBOR plus 2.875%. The Company must pay an annual commitment fee of one-half
percent of the unused commitment. Borrowings under the financing agreement
mature ratably on a quarterly basis beginning June 30, 1998 and finishing June
30, 2004. Among other things, the agreement limits the level of capital
expenditures and operating leases and places the maintenance of certain leverage
ratios based on pro forma operating cash flow. In January 1997, the Company
borrowed amounts under the agreement sufficient to replace the reducing revolver
loan, and accordingly, amounts outstanding under the reducing revolver loan at
December 31, 1996 have been classified as long-term in the accompanying
consolidated financial statements.
    
 
     Scheduled debt maturities for each of the next five calendar years and
thereafter are as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $    90,667
1998........................................................       79,733
1999........................................................       43,267
2000........................................................       38,745
2001........................................................    6,334,709
Thereafter..................................................   47,896,965
                                                              -----------
                                                              $54,484,086
                                                              ===========
</TABLE>
 
     The reducing revolver loan contains certain covenants, including, among
others, limitations on the incurrence of additional debt, requirements to
maintain certain financial ratios, and restrictions on the payment of dividends.
 
8. REDEEMABLE PREFERRED STOCKS:
 
     The Company has authorized 507,500 shares of $.01 par value per share
preferred stock. During 1995, 7,500 shares were designated 6% redeemable
convertible preferred shares and issued in connection with the acquisition of
broadcast properties. During 1996, 500,000 shares were designated 12% redeemable
preferred shares and issued for cash. The relevant preferences and terms of each
designation are described below.
 
  6% Redeemable Convertible Preferred Stock
 
     Holders of the Company's 6% redeemable convertible preferred stock are
entitled to receive annual cumulative dividends on October 31 of each year equal
to 6% of the liquidation value of $100 per share prior and in preference to any
dividend on common stock. Dividends are payable when and as declared by the
Company. Interest accrues on unpaid dividends at a rate of 5% per annum. Holders
are also entitled to a liquidation preference of $100 per share plus unpaid
dividends and interest. Holders may convert their shares into common shares of
the Company at any time. The conversion ratio is calculated by dividing the
liquidation value of $100 per share by the then fair market value per share of
the Company's common stock. The Company may at its option convert the preferred
shares to common shares upon the occurrence of certain events. Preferences of
the 6% redeemable convertible preferred stock are subordinate to those of the
Company's 12% redeemable preferred shares.
 
   
     The Company may at its option any time after October 31, 1999, redeem the
6% redeemable convertible preferred shares for $100 per share. The Company has
also entered into a Put Rights Agreement whereby the Company has agreed to
redeem the shares at any time through October 31, 1999 upon notice of the
current holders at a rate of $100 per share plus unpaid dividends and accrued
interest.
    
 
                                      F-68
<PAGE>   241
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
     The liquidation preference of the 6% redeemable convertible preferred
shares at December 31, 1996 amounted to $802,500 including accrued dividends.
    
 
     Subsequent to December 31, 1996, the Company redeemed its 6% redeemable
convertible preferred stock for its then liquidation preference of $811,013.
 
  12% Redeemable Preferred Stock
 
     Holders of the Company's 12% redeemable preferred stock are entitled to
receive quarterly cumulative dividends equal to 12% of the liquidation value of
$50 per share per annum prior and in preference to any dividend on common stock
or other preferred shares. Dividends are payable when and as declared by the
Company. No interest accrues with respect to unpaid dividends. Any dividends due
on or before July 31, 2001 which are not declared and paid shall be added to the
liquidation preference and shall be deemed paid and not accumulate. Holders are
also entitled to a liquidation preference of $50 per share plus unpaid
dividends. Preferences of the 12% redeemable preferred stock are senior to those
of any other shares of capital stock of the Company.
 
     The Company is required to redeem the preferred shares on July 31, 2006, at
the then liquidation preference of $50 per share plus unpaid dividends. The
Company may at its option redeem the preferred shares at any time at $50 per
share plus (1) a 6% premium through July 31, 1998; (2) a 4% premium through July
31, 2000, and (3) no premium thereafter, in all cases plus unpaid dividends.
 
     The liquidation preference of the 12% redeemable preferred shares at
December 31, 1996 amounted to $26,250,000 including accrued dividends.
 
     The preferred stock agreement contains certain restrictions which limit the
incurrence of additional debt, prohibit certain transactions and restrict
certain payments under certain conditions.
 
     In connection with issuance of the 12% redeemable preferred shares, the
Company granted, to the holders of the preferred shares, warrants for the
purchase of 8,098 shares of the Company's common stock at a rate of $.01 per
share. Such warrants may be exercised at any time during the earlier to occur of
(1) the period beginning on January 31, 2003 and ending on July 31, 2003 or (2)
in the event of a sale of the Company or initial public offering of the
Company's capital stock.
 
   
     Of the proceeds received from issuance of the preferred shares, $4,009,827
was assigned to the warrants and credited to additional paid-in capital in the
accompanying consolidated financial statements. Such value is being accreted to
redeemable preferred stock using the interest method over the period from
issuance to mandatory redemption.
    
 
9. COMMON STOCK
 
     The Common Stock has one vote per share; the Class A and Class B Common
Stock have no voting rights; and the Class C Common Stock has ten votes per
share. The Common Stock may be converted at any time into shares of Class B
Common Stock. The Class B and Class C Common Stock may be converted at any time
into shares of Common Stock. The Class A Common Stock may be converted at any
time into shares of Common Stock or Class C Common Stock. The Company is
required to reserve and keep available out of its authorized but unissued Common
Stock such number of shares that will be deliverable upon the conversion of all
the then outstanding shares of Class A, Class B, Class C or Preferred Stock, and
issue additional shares of Common Stock as may be necessary upon such
conversion.
 
                                      F-69
<PAGE>   242
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
     Stock subscriptions receivable consisted of the following:
    
 
   
<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                               ----------------------
                                                                  1996         1995
                                                               ----------    --------
<S>                                                            <C>           <C>
Promissory notes bearing interest at 9% per annum,
  compounded annually; principal and accrued interest due
  December 30, 2004, with accelerated payments required
  under certain conditions; collateralized by certain
  shares of stock of the Company...........................    $  277,023    $277,023
Promissory notes bearing interest at 9% per annum,
  compounded annually; principal and accrued interest due
  September 29, 2000, with accelerated payments required
  under certain conditions; collateralized by certain
  shares of stock of the Company...........................        31,103      31,103
Promissory notes bearing interest at 9% per annum,
  compounded annually; principal and accrued interest due
  April 16, 2006, with accelerated payments required under
  certain conditions; collateralized by certain shares of
  the Company..............................................       297,190          --
Promissory notes bearing interest at 7.6% per annum,
  compounded annually; principal and accrued interest due
  October 15, 2006, with accelerated payments required
  under certain conditions; collateralized by certain
  shares of the Company....................................     1,390,385          --
Accrued interest receivable related to these promissory
  notes....................................................        94,323      25,399
                                                               ----------    --------
Total stock subscriptions receivable.......................    $2,090,024    $333,525
                                                               ==========    ========
</TABLE>
    
 
   
In connection with these notes, the Company has issued 7,134, 1,101 and 5,131
shares of common stock in 1996, 1995 and 1994, respectively, for prices ranging
from $28 to $309 per share. In each case, the Company received recourse and
nonrecourse notes for 25% and 75% percent of the purchase price, respectively.
    
 
   
     The Company has applied Accounting Principles Board ("APB") Opinion No. 25,
"Accounting for Stock Issued to Employees" in accounting for the stock issued.
The compensation cost that has been charged against income for its stock plan
was approximately $5,432,000 for 1996. For certain of the sales to employees
during 1996, compensation expense is considered unearned until the Company's
rights to repurchase the shares expire in accordance with the terms of
underlying securities purchase agreement. Such rights expire five years from the
date of the sale. Unearned compensation totaled $1,518,000 at December 31, 1996.
Had compensation cost for the Company's stock awards been determined based on
the fair value at the grant dates for awards under those plans using Statement
of Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation," the Company's net loss would have been reduced to the pro forma
amounts indicated below:
    
 
<TABLE>
<S>                                                           <C>
Net loss -- as reported.....................................  $8,200,152
Net loss -- pro forma.......................................  $3,065,072
</TABLE>
 
                                      F-70
<PAGE>   243
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
10. INCOME TAXES:
 
     All of the Company's revenues were generated in the United States. The
components of the provision (benefit) for income taxes are as follows:
 
<TABLE>
<CAPTION>
                                                          YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                        1996          1995        1994
                                                     -----------   ----------   --------
<S>                                                  <C>           <C>          <C>
Current:
  Federal..........................................  $(1,111,940)  $  998,605   $189,746
  State............................................      242,856       97,799     18,583
Deferred:
  Federal..........................................      502,889      (58,226)   237,898
  State............................................       43,865       (5,702)    23,299
                                                     -----------   ----------   --------
Total provision (benefit)..........................  $  (322,330)  $1,032,476   $469,526
                                                     ===========   ==========   ========
</TABLE>
 
   
     $707,535 of benefit for income taxes was allocated to an extraordinary
item, loss on early extinguishment of debt, in the consolidated statement of
operations for the year ended December 31, 1996. For purposes of the foregoing
components of provision (benefit) for income taxes, such intra-period allocation
is treated to have affected the deferred components.
    
 
     Income tax expense (benefit) differs from the amount computed by applying
the federal statutory income tax rate of 34% to income (loss) before income
taxes and extraordinary items for the following reasons:
 
<TABLE>
<CAPTION>
                                                          YEARS ENDED DECEMBER 31,
                                                     -----------------------------------
                                                        1996          1995        1994
                                                     -----------   ----------   --------
<S>                                                  <C>           <C>          <C>
U.S. federal income tax at statutory rate..........  $(2,493,785)  $  884,767   $378,793
State income taxes, net of federal benefit.........      189,236       60,784     27,642
Nondeductible compensation expense.................    1,846,839           --         --
Other items, primarily nondeductible expenses and
  deferred tax adjustments.........................      135,380       86,925     63,091
                                                     -----------   ----------   --------
                                                     $  (322,330)  $1,032,476   $469,526
                                                     ===========   ==========   ========
</TABLE>
 
     The net deferred tax liability consists of the following:
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31,
                                                              -----------------------
                                                                 1996         1995
                                                              ----------   ----------
<S>                                                           <C>          <C>
Deferred tax liabilities:
  Property and equipment and intangible basis differences
     and related depreciation and amortization..............  $6,727,822   $4,629,610
                                                              ----------   ----------
          Total deferred tax liabilities....................   6,727,822    4,629,610
                                                              ----------   ----------
Deferred tax assets:
  Miscellaneous.............................................     181,750      168,958
  Net operating loss carryforwards..........................   1,293,977           --
                                                              ----------   ----------
          Total deferred tax assets.........................   1,475,727      168,958
  Valuation allowance for deferred tax assets...............    (450,188)          --
                                                              ----------   ----------
          Net deferred tax assets...........................   1,025,539      168,958
                                                              ----------   ----------
          Net deferred tax liabilities......................  $5,702,283   $4,460,652
                                                              ==========   ==========
</TABLE>
 
     The Company has net operating loss carryforwards for U.S. tax purposes of
$2,205,000, which expire in 2011. Additionally, the Company acquired
approximately $1,200,000 of net operating loss carryforwards in
 
                                      F-71
<PAGE>   244
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
connection with the acquisition of certain subsidiaries. Such net operating loss
carryforwards expire in 2009 and 2010. The acquired net operating loss
carryforwards are SRLY to the acquired subsidiaries which generated the losses.
Due to the level of uncertainty regarding the ability of these subsidiaries to
generate sufficient taxable income to fully utilize these carryforwards, a
valuation allowance has been recorded related to such carryforwards. To the
extent such carryforwards are realized in the future, the recognized benefits
will be allocated to reduce intangible assets related to the acquired
subsidiaries. Management believes that it is more likely than not that the
Company will generate taxable income sufficient to realize the tax benefit
associated with future deductible temporary differences and the non-SRLY NOL
carryforwards prior to their expiration.
    
 
11. SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 
<TABLE>
<CAPTION>
                                                          YEARS ENDED DECEMBER 31,
                                                    ------------------------------------
                                                       1996         1995         1994
                                                    ----------   ----------   ----------
<S>                                                 <C>          <C>          <C>
Cash paid during the period for:
  Interest........................................  $4,862,693   $1,394,317   $  643,835
  Income taxes....................................  $  998,989   $  199,782   $   56,751
Noncash investing and financing activities:
  Liabilities assumed in connection with
     acquisition of broadcasting properties.......  $9,120,789   $3,101,957   $1,614,289
  Issuance of capital stock in connection with
     broadcasting property acquisitions...........  $  276,384   $  750,000   $       --
  Note receivable taken in connection with
     broadcasting property acquisition............  $       --   $       --   $  100,000
  Financed property and equipment purchases.......  $   88,812   $       --   $  110,669
  Book value of assets exchanged in connection
     with broadcast property acquisition..........  $  470,306   $       --   $       --
  Dividends and accretion on preferred stock......  $1,350,115   $    7,500   $       --
  Notes receivable and accrued interest taken in
     connection with subscribed stock.............  $1,744,999   $  333,525   $       --
</TABLE>
 
12. EMPLOYEE BENEFIT PLAN:
 
   
     The Company has a 401(k) Savings Plan (the "Plan"), whereby substantially
all employees with three months of service may contribute a percentage of their
compensation on a tax deferred basis. The Company matches employee contributions
at a rate of 50%, to an annual maximum of $200 per employee. Company expense
under the Plan was $22,283 and $12,528 for the years ended December 31, 1996 and
1995, respectively. No contributions under the Plan were made for the year ended
December 31, 1994.
    
 
13. COMMITMENTS:
 
     The Company has acquired, under long-term capital lease obligations,
broadcast and other equipment with capitalized cost of $358,944 and $270,132 at
December 31, 1996 and 1995, respectively. The leases are noncancelable, with
options to purchase the equipment at the expiration of the lease. The capital
lease obligations bear interest at 9.4% to 15.2% with principal and interest due
in monthly installments through 2002.
 
     The Company leases real property, office space, broadcasting equipment and
office equipment under various noncancelable operating leases. Certain of the
Company's leases contain escalation clauses, renewal options and/or purchase
options.
 
                                      F-72
<PAGE>   245
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Future minimum payments under capital and noncancelable operating lease
agreements are as follows:
 
<TABLE>
<CAPTION>
                                                              CAPITAL    OPERATING
                                                               LEASES      LEASES
                                                              --------   ----------
<S>                                                           <C>        <C>
1997........................................................  $107,132   $1,214,870
1998........................................................   102,147      916,530
1999........................................................    79,064      747,625
2000........................................................     5,633      539,494
2001........................................................     5,633      292,241
Thereafter..................................................       469    1,101,400
                                                              --------   ----------
Total minimum lease payments................................   300,078   $4,812,160
                                                                         ==========
Less amounts representing interest..........................   (52,027)
                                                              --------
Present value of future minimum lease payments, included as
  current ($79,594) and noncurrent ($168,457) capital lease
  obligations...............................................  $248,051
                                                              ========
</TABLE>
 
     Rent expense was approximately $500,000, $290,000 and $216,000 for the
years ended December 31, 1996, 1995 and 1994, respectively.
 
14. CONTINGENCIES:
 
   
     The Company is subject to various legal proceedings and claims that arise
in the ordinary course of its business. In the opinion of management, the amount
of ultimate liability with respect to these actions will not have a material
impact on the consolidated financial position or results of operations or cash
flows of the Company.
    
 
     The Company is partially self-insured for employee medical insurance risks,
subject to specific retention levels. Self-insurance costs are accrued based
upon the aggregate of the estimated liability for reported claims and estimated
liabilities for claims incurred but not reported.
 
15. RELATED PARTY TRANSACTIONS:
 
     On April 16, 1996, the Company acquired all of the outstanding capital
stock of Sonance Communications, Inc. ("Sonance") in exchange for 542 shares of
the Company's Class C Common Stock, 1,626 shares of the Company's Class A Common
Stock and approximately $619,000 of cash. Total consideration for the
acquisition, including acquisition costs, was approximately $1,065,000. The
primary assets of Sonance include broadcasting properties KKAM-AM, KFMX-FM,
KIIZ-FM, KLTX-FM, WTAW-AM and KTSR-FM. Liabilities of Sonance assumed by the
Company in connection with the acquisition approximated $7,627,000. The
controlling stockholder of the Company is a family member of the controlling
stockholder of Sonance. The majority stockholder of the Company, who is a family
member of both the controlling stockholder of the Company and the controlling
stockholder of Sonance was also the majority stockholder of Sonance.
 
     The Company disbursed $178,500 and $132,624 to an affiliated entity during
the years ended December 31, 1995 and 1994, respectively, related to services
rendered in connection with the acquisition of various radio stations and for
certain administrative expenses.
 
     Broker fees of $125,000 and consulting fees of $60,000 were disbursed to
affiliated entities in connection with the disposal of KLTN-FM on June 16, 1995.
 
     As of December 31, 1996, the Company had made advances to an affiliated
company in the amount of approximately $277,000 which is included in accounts
receivable.
 
                                      F-73
<PAGE>   246
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
     The Company recorded a charge of approximately $771,000 during 1996 in
connection with the write-off of a receivable from an entity owned by a family
member of the controlling stockholder of the Company. The charge is included in
other expense in the accompanying consolidated statement of operations.
    
 
16. SUBSEQUENT EVENTS:
 
     As more fully described in Note 7, the Company's borrowing facility was
refinanced subsequent to December 31, 1996.
 
     Subsequent to December 31, 1996, the Company acquired several broadcast
properties (KNCN, KZII, KFYO, KKIX, KKZQ, KTRA, KDAG, KCQL, KKFG) for aggregate
consideration of approximately $22,000,000. The Company previously operated five
of these stations under time brokerage agreements during 1996.
 
     Subsequent to December 31, 1996, the Company entered into other agreements
for acquisition of three additional broadcast properties for aggregate
consideration of approximately $13.7 million. The Company currently operates all
of these broadcast properties under time brokerage agreements.
 
     Subsequent to December 31, 1996, the Company reached an agreement to
dispose of two of its broadcast properties (WTAW-AM and KTSR-FM), previously
acquired through the acquisition of Sonance (Note 15), in exchange for 1,000
shares of the Company's Class C Common Stock. The stockholder to receive the
broadcast properties is a family member of the majority stockholder of the
Company. The related aggregate net assets of the broadcast properties
approximated $800,000 at December 31, 1996. The Company recorded revenues
related to these broadcast properties of approximately $1,703,000 during 1996.
 
     On February 24, 1997, Thomas O. Hicks converted the 39,033 shares of Class
A Nonvoting Common Stock of GulfStar held by him to 39,033 shares of Class C
Voting Common Stock of GulfStar.
 
     On March 4, 1997, GulfStar repurchased the 7,500 shares of GulfStar
Convertible Preferred Stock for an amount equal to the initial liquidation or
redemption value of $100 per share, plus dividends accrued to the date of
purchase in the amount of $8.135 per share, or an aggregate of $811,013. As a
result of this repurchase the 7,500 shares were retired and are no longer
authorized, resulting in only 500,000 authorized preferred shares, consisting of
500,000 outstanding shares of 12% Redeemable Preferred Stock.
 
17. SUBSEQUENT EVENTS (UNAUDITED):
 
   
  Transactions (Unaudited)
    
 
   
     On July 8, 1997, the Company entered into an agreement with Capstar
Broadcasting Corporation ("Capstar Broadcasting") whereby Capstar Broadcasting
acquired the Company through a merger (the "GulfStar Merger"). Capstar
Broadcasting then contributed the surviving entity in the GulfStar Merger
through Capstar Broadcasting Partners, Inc. to Capstar Radio Broadcasting
Partners, Inc. In conjunction with the GulfStar Merger, Capstar Broadcasting
paid the outstanding balance of the Company's financing agreement.
    
 
   
     On July 3, 1997, the Company acquired KIOC in Beaumont, Texas for aggregate
consideration of approximately $2,700,000. The Company previously operated this
station under a time brokerage agreement during 1996.
    
 
   
     On August 1, 1997, the Company acquired WBIU and KRVE in Baton Rouge,
Louisiana for aggregate consideration of approximately $7,300,000. The Company
previously operated these stations under time brokerage agreements during 1996.
    
 
     Subsequent to March 31, 1997, the Company entered into various Local
Marketing Agreements ("LMA's") and contracts, pending FCC approval. While each
agreement is unique in its terms and conditions, generally under an LMA the
brokering station purchases substantially all of the commercial time available
on the brokered station and provides promotional and sales related services. The
brokering station may also provide programming. The brokering station pays a fee
to the brokered station for the services provided based upon a flat monthly
 
                                      F-74
<PAGE>   247
 
                 GULFSTAR COMMUNICATIONS, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
   
amount and/or an amount contingent on the net revenue or profit as calculated in
the agreement. The Company currently has LMA's or contracts pending FCC approval
with KZBB-FM in Ft. Smith, Arkansas; KLAW-FM and KZCD-FM in Lawton, Oklahoma;
KKCL-FM in Lubbock, Texas; KJEM-FM in Fayetteville, Arkansas; and KKTX-FM/AM in
Longview, Texas. The Company provided programming to and sold advertising time
on various stations that were under contract to purchase under LMA's.
    
 
     Subsequent to March 31, 1997, the Company acquired several broadcast
properties (KIOC, KWHN, KMAG, KLLI, KYGL) for aggregate consideration of
approximately $10.0 million. The Company previously operated all of these
stations under time brokerage agreements.
 
   
  Recent Pronouncements
    
 
   
     In June 1997, the Financial Accounting Standards Board ("FASB") issued SFAS
No. 130, "Reporting Comprehensive Income," which establishes standards for
reporting and display of comprehensive income and its components in a full set
of general-purpose financial statements. SFAS No. 130 is effective for fiscal
years beginning after December 15, 1997.
    
 
   
     Also in June 1997, the FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information," which establishes standards
for the way that public business enterprises report information about operating
segments in annual financial statements and requires that those enterprises
report selected information about operating segments in interim financial
reports issued to shareholders. It also establishes standards for related
disclosures about products and services, geographic areas, and major customers.
SFAS No. 131 is effective for financial statements for periods beginning after
December 15, 1997.
    
 
                                      F-75
<PAGE>   248
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Partners of
Benchmark Communications
Radio Limited Partnership:
 
     We have audited the accompanying combined balance sheets of Benchmark
Communications Radio Limited Partnership (as identified in Note 1) (collectively
"Benchmark") as of December 31, 1996 and 1995 and the related combined
statements of operations, changes in partners' equity (deficit), and cash flows
for each of the three years in the period ended December 31, 1996. These
financial statements are the responsibility of Benchmark's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis for our opinion.
 
     In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the combined financial position of Benchmark
as of December 31, 1996 and 1995 and the combined results of its operations and
its cash flows for each of the three years in the period ended December 31,
1996, in conformity with generally accepted accounting principles.
 
COOPERS & LYBRAND L.L.P.
 
Dallas, Texas
February 8, 1997
 
                                      F-76
<PAGE>   249
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
                            COMBINED BALANCE SHEETS
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                         AS OF DECEMBER 31,
                                                       MARCH 31,     --------------------------
                                                         1997           1996           1995
                                                      -----------    -----------    -----------
                                                      (UNAUDITED)
<S>                                                   <C>            <C>            <C>
Current assets:
  Cash..............................................  $ 4,020,802    $11,029,177    $   825,403
  Escrow deposit....................................      330,393        150,000             --
  Accounts receivable, net of allowance for doubtful
     accounts of $323,369, $324,719 and $280,366,
     respectively...................................    4,563,340      4,731,405      4,016,421
  Due from related entities.........................      545,921         23,753         10,884
  Prepaid expenses and other current assets.........      355,514        244,784        354,211
                                                      -----------    -----------    -----------
          Total current assets......................    9,815,970     16,179,119      5,206,919
Property and equipment, net.........................   14,055,253     13,721,546     14,156,177
Investment in limited partnership...................       66,331         66,331         82,721
Intangible assets, net..............................   46,041,437     43,788,173     30,204,762
Deferred acquisition costs..........................      113,014        375,882             --
                                                      -----------    -----------    -----------
          Total assets..............................  $70,092,005    $74,131,051    $49,650,579
                                                      ===========    ===========    ===========
 
                               LIABILITIES AND PARTNERS' CAPITAL
Current liabilities:
  Accounts payable and accrued expenses.............  $ 2,491,703    $ 2,900,204    $ 1,645,018
  Due to related entities...........................    1,564,493      2,865,164         65,345
  Current portion of long-term debt.................   14,223,007     14,219,155     12,846,733
  Obligations under capital leases, current
     portion........................................       55,868         78,984        114,451
                                                      -----------    -----------    -----------
          Total current liabilities.................   18,335,071     20,063,507     14,671,547
Long-term debt......................................   29,849,426     29,841,341     14,127,693
Obligations under capital leases, net of current
  portion...........................................       55,750         78,820        220,058
                                                      -----------    -----------    -----------
  Total liabilities.................................   48,240,247     49,983,668     29,019,298
                                                      -----------    -----------    -----------
Commitments (Note 8)
Partners' capital...................................   21,851,758     24,147,383     20,631,281
                                                      -----------    -----------    -----------
          Total liabilities and partners' capital...  $70,092,005    $74,131,051    $49,650,579
                                                      ===========    ===========    ===========
</TABLE>
 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-77
<PAGE>   250
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
                       COMBINED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                     THREE MONTHS ENDED
                                          MARCH 31,                   YEAR ENDED DECEMBER 31,
                                  -------------------------   ---------------------------------------
                                     1997          1996          1996          1995          1994
                                  -----------   -----------   -----------   -----------   -----------
                                         (UNAUDITED)
<S>                               <C>           <C>           <C>           <C>           <C>
Gross broadcast revenue.........  $ 6,999,900   $ 6,760,055   $29,697,028   $25,198,304   $17,621,955
Less agency commissions.........      555,850       542,832     2,441,800     2,051,455     1,449,843
                                  -----------   -----------   -----------   -----------   -----------
  Net revenue...................    6,444,050     6,217,223    27,255,228    23,146,849    16,172,112
                                  -----------   -----------   -----------   -----------   -----------
Operating expenses:
  Programming, technical and
     news.......................    1,400,341     1,523,647     6,760,363     5,210,641     3,804,695
  Sales and promotion...........    2,423,220     2,104,382     9,233,843     8,245,763     5,787,235
  General and administrative....    1,514,043     1,336,624     5,257,968     4,823,394     3,383,768
  Depreciation and
     amortization...............    1,336,402     1,329,982     5,320,258     5,005,245     4,149,542
  Corporate expenses............      265,076       818,671     1,513,438     1,271,455       569,480
                                  -----------   -----------   -----------   -----------   -----------
                                    6,939,082     7,113,306    28,085,870    24,556,498    17,694,720
                                  -----------   -----------   -----------   -----------   -----------
          Loss from
            operations..........     (495,032)     (896,083)     (830,642)   (1,409,649)   (1,522,608)
Other income (expense):
  Interest expense..............     (936,552)     (646,212)   (3,384,388)   (2,519,578)   (1,799,169)
  Gain on sale of broadcasting
     properties (Note 6b).......           --            --     9,612,496            --     1,437,817
  Other, net....................       60,660        58,092       678,636      (414,561)       96,920
                                  -----------   -----------   -----------   -----------   -----------
  Net income (loss).............  $(1,370,924)  $(1,484,203)  $ 6,076,102   $(4,343,788)  $(1,787,040)
                                  ===========   ===========   ===========   ===========   ===========
</TABLE>
 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-78
<PAGE>   251
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
                         COMBINED STATEMENTS OF CHANGES
                         IN PARTNERS' EQUITY (DEFICIT)
 
<TABLE>
<CAPTION>
                                                         GENERAL        LIMITED
                                                         PARTNER       PARTNERS         TOTAL
                                                       -----------    -----------    -----------
<S>                                                    <C>            <C>            <C>
Balance, January 1, 1994.............................  $(1,879,470)   $13,165,680    $11,286,210
  Capital contributions from partners................      (48,191)     9,163,878      9,115,687
  Capital distributions to partners..................     (255,000)            --       (255,000)
  Net income (loss)..................................      233,554     (2,020,594)    (1,787,040)
                                                       -----------    -----------    -----------
Balance, December 31, 1994...........................   (1,949,107)    20,308,964     18,359,857
  Capital contributions from partners................      961,516      6,253,441      7,214,957
  Capital distributions to partners..................     (599,745)            --       (599,745)
  Net income (loss)..................................     (300,171)    (4,043,617)    (4,343,788)
                                                       -----------    -----------    -----------
Balance, December 31, 1995...........................   (1,887,507)    22,518,788     20,631,281
  Capital contributions from partners................      800,000             --        800,000
  Capital distributions to partners..................   (1,260,000)    (2,100,000)    (3,360,000)
  Net income (loss)..................................    2,137,845      3,938,257      6,076,102
                                                       -----------    -----------    -----------
Balance, December 31, 1996...........................     (209,662)    24,357,045     24,147,383
  Capital distributions to partners (unaudited)......      (83,542)      (841,159)      (924,701)
  Net income (loss) (unaudited)......................     (199,087)    (1,171,837)    (1,370,924)
                                                       -----------    -----------    -----------
Balance, March 31, 1997 (unaudited)..................  $  (492,291)   $22,344,049    $$21,851,758
                                                       ===========    ===========    ===========
</TABLE>
 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-79
<PAGE>   252
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
                       COMBINED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                              THREE MONTHS ENDED
                                                                   MARCH 31,                    YEAR ENDED DECEMBER 31,
                                                           -------------------------   -----------------------------------------
                                                              1997          1996           1996           1995          1994
                                                           -----------   -----------   ------------   ------------   -----------
                                                                  (UNAUDITED)
<S>                                                        <C>           <C>           <C>            <C>            <C>
Cash flows from operating activities:
  Net income (loss)......................................  $(1,370,924)  $(1,484,203)  $  6,076,102   $ (4,343,788)  $(1,787,040)
  Adjustments to reconcile net income (loss) to net cash
    provided by (used in) operating activities:
    Depreciation and amortization........................    1,336,402     1,329,982      5,320,258      5,005,245     4,149,542
    Provision for doubtful accounts......................       77,504            --        332,487        280,760       342,038
    Loss from investment in limited partnership..........           --            --         16,490          7,381         7,914
    Gain on sale of broadcast properties and equipment...           --            --     (9,612,496)        (4,766)   (1,437,817)
    Change in barter receivable/payable, net.............     (105,399)     (188,863)       (83,433)       197,335        35,795
    Changes in assets and liabilities, net of the effects
      of acquired broadcasting properties:
      Accounts receivable................................       89,572       (62,959)      (996,735)    (1,528,818)     (569,941)
      Due from/due to related entities, net..............   (1,822,839)     (417,397)     2,786,950       (332,505)      167,622
      Prepaid expenses and other current assets..........     (110,730)     (128,012)      (109,427)      (277,703)       42,261
      Accounts payable and accrued expenses..............     (302,113)      456,846      1,375,292        635,184      (227,408)
                                                           -----------   -----------   ------------   ------------   -----------
        Net cash flows provided by (used in) operating
          activities.....................................   (2,208,527)     (494,606)     5,105,488       (361,675)      722,966
                                                           -----------   -----------   ------------   ------------   -----------
Cash flows from investing activities:
  Purchases of property and equipment....................      (69,617)      (82,618)    (1,133,074)    (1,140,417)     (542,749)
  Purchases of broadcasting properties...................   (3,771,281)   (7,754,829)   (22,225,278)   (16,535,198)   (5,189,233)
  Net proceeds from sales of broadcasting properties.....           --            --     14,123,152             --     4,866,629
  Capital contribution to limited partnerships...........           --            --             --             --     3,900,000
                                                           -----------   -----------   ------------   ------------   -----------
        Net cash flows provided by (used in) investing
          activities.....................................   (3,840,898)   (7,837,447)    (9,235,200)   (17,675,615)    3,034,647
                                                           -----------   -----------   ------------   ------------   -----------
Cash flows from financing activities:
  Repayments of notes payable and capital leases.........      (34,249)     (122,006)    (6,903,389)    (9,341,629)   (5,363,989)
  Proceeds from borrowing under notes payable and
    promissory notes.....................................           --     8,022,516     23,846,875     15,652,627     1,755,000
  Distributions to partners..............................     (924,701)      (24,299)    (3,360,000)      (599,745)     (255,000)
  Capital contributions for acquisition of broadcasting
    properties...........................................           --            --        800,000      7,393,804     5,700,000
  Cash paid for syndication costs........................           --            --             --       (178,847)     (584,313)
  Borrowings under line of credit........................           --            --        647,075        215,535            --
  Repayments under line of credit........................           --            --       (697,075)            --            --
  Proceeds from sale leaseback transaction...............           --            --             --             --       141,000
  Proceeds from assumption of capital lease obligation...           --            --             --             --        28,000
                                                           -----------   -----------   ------------   ------------   -----------
        Net cash flows provided by financing
          activities.....................................     (958,950)    7,876,211     14,333,486     13,141,745     1,420,698
                                                           -----------   -----------   ------------   ------------   -----------
Net increase (decrease) in cash..........................   (7,008,375)     (455,842)    10,203,774     (4,895,545)    5,178,311
Cash, at beginning of period.............................   11,029,177       825,403        825,403      5,720,948       542,637
                                                           -----------   -----------   ------------   ------------   -----------
Cash, at end of period...................................  $ 4,020,802   $   369,561   $ 11,029,177   $    825,403   $ 5,720,948
                                                           ===========   ===========   ============   ============   ===========
Supplementary information:
  Cash paid for interest.................................  $   946,455   $   533,102   $  3,459,331   $  2,473,568   $ 1,363,052
  Noncash activities:
    Asset additions under capital lease obligations......           --            --         15,882         16,936       211,371
    Assumption of note payable in connection with fund
      merger.............................................           --            --             --        500,000            --
</TABLE>
 
     The accompanying notes are an integral part of the combined financial
                                  statements.
 
                                      F-80
<PAGE>   253
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
   (DATA WITH REGARD TO MARCH 31, 1997 AND FOR THE THREE-MONTH PERIODS ENDED
                     MARCH 31, 1997 AND 1996 ARE UNAUDITED)
 
1. ORGANIZATION AND BASIS OF PRESENTATION:
 
     The financial statements and following notes, insofar as they are
applicable to the three-month periods ended March 31, 1997 and 1996, and
transactions subsequent to February 8, 1997, the date of the Report of
Independent Accountants, are not covered by the Report of Independent
Accountants. In the opinion of management, all adjustments, consisting of only
normal recurring accruals considered necessary for a fair presentation of the
unaudited consolidated results of operations for the three-month periods ended
March 31, 1997 and 1996, have been included.
 
     The results of operations for the three months ended March 31, 1997 are not
necessarily indicative of the results to be expected for the entire year.
 
     The accompanying financial statements include the combined radio station
holdings of Benchmark Communications Radio Limited Partnership (BCRLP), and
Benchmark Radio Acquisition Fund I Limited Partnership (BRAF I), Benchmark Radio
Acquisition Fund IV Limited Partnership (BRAF IV), Benchmark Radio Acquisition
Fund VII Limited Partnership (BRAF VII), and Benchmark Radio Acquisition Fund
VIII Limited Partnership (BRAF VIII) (collectively, Benchmark). BCRLP is a
Maryland limited partnership formed on June 1, 1991 to invest in and manage
radio stations and serves as the general partner for the four funds listed
above, as well as other funds not included in these combined financial
statements. Benchmark serves certain radio markets in Delaware, Maryland, South
Carolina, Virginia, Louisiana, Mississippi and Alabama.
 
     All significant intercompany accounts and transactions have been
eliminated.
 
  BENCHMARK RADIO ACQUISITION FUND I LIMITED PARTNERSHIP
 
     BRAF I is a Maryland limited partnership formed on May 16, 1990, and
operates radio stations WDOV-AM, WDSD-FM and WSRV-FM.
 
  BENCHMARK RADIO ACQUISITION FUND IV LIMITED PARTNERSHIP
 
     BRAF IV is a Maryland limited partnership formed on December 10, 1992, to
operate radio stations and its 99.99999% owned subsidiary, Benchmark Radio
Acquisition Fund V Limited Partnership (BRAF V) (together, the Fund IV
Partnership). BRAF IV is the general partner in BRAF V and BCRLP is the limited
partner. The Fund IV Partnership operates radio stations WOSC-FM, WWFG-FM,
WCOS-AM/FM, WHKZ-FM, WVOC-AM, and KRMD-AM/FM.
 
  BENCHMARK RADIO ACQUISITION FUND VII LIMITED PARTNERSHIP
 
     BRAF VII is a Maryland limited partnership formed on June 20, 1994, and
operates WESC-AM/FM, WFNQ-FM and WJMZ-FM.
 
  BENCHMARK RADIO ACQUISITION FUND VIII LIMITED PARTNERSHIP
 
     BRAF VIII is a Maryland limited partnership formed on November 15, 1994,
and operates WUSQ-FM, WNTW-AM, WYYD-FM, WROV-AM/FM and WFQX-FM.
 
     On January 1, 1995, Benchmark Radio Acquisition Fund II Limited Partnership
(BRAF II), which owned WUSQ-FM and WNTW-AM in Winchester, Virginia, and
Benchmark Radio Acquisition Fund VI Limited Partnership (BRAF VI), which owned
WFQX-FM in Front Royal, Virginia, were merged into BRAF VIII. The limited
partners of BRAF II and BRAF VI collectively received approximately 33 units, of
the total of 73 units, in BRAF VIII. The merger has been accounted for in a
manner similar to a pooling of interests, whereby the net assets of the merged
partnerships are recorded at their carrying amounts at the time of the merger.
 
                                      F-81
<PAGE>   254
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
  REVENUE RECOGNITION
 
     Broadcasting operations derive revenue primarily from the sale of program
time and commercial announcements to local, regional and national advertisers.
Revenue is recognized when the programs and commercial announcements are
broadcast.
 
BARTER TRANSACTIONS
 
     Barter transactions represent advertising time exchanged for promotional
items, advertising, supplies, equipment, and services. Barter revenue is
recorded at the fair value of the goods or services received and is recognized
in income when the advertisements are broadcast. Goods or services are charged
to expense when received or used. Advertising time owed and goods or services
due Benchmark are included in accounts payable and accounts receivable,
respectively.
 
INVESTMENT IN LIMITED PARTNERSHIP
 
     Investment in limited partnership (representing BRAF Fund III which is not
included in these combined financial statements) is accounted for using the
equity method.
 
PROPERTY AND EQUIPMENT
 
     Property and equipment are stated at cost, less accumulated depreciation
and amortization. Depreciation is determined using the straight-line method
based upon the estimated useful lives of the assets as follows:
 
<TABLE>
<CAPTION>
                                                               YEARS
                                                              -------
<S>                                                           <C>
Buildings...................................................    39
Building improvements.......................................  13 - 39
Broadcast equipment.........................................  5 - 25
Furniture, fixtures and equipment...........................  5 - 10
</TABLE>
 
     Leasehold improvements are amortized over the shorter of their useful lives
or the terms of the related leases. Costs of repairs and maintenance are charged
to operations as incurred.
 
INTANGIBLE ASSETS
 
     Intangible assets are stated at cost, less accumulated amortization.
Amortization is determined using the straight-line method based upon the
estimated useful lives of the assets as follows:
 
<TABLE>
<CAPTION>
                                                                  YEARS
                                                         -----------------------
<S>                                                      <C>
Licenses and authorization costs.......................            25
Organization costs.....................................             5
Deferred financing costs...............................  Life of respective loan
Noncompete agreements..................................             5
Goodwill...............................................            25
Other..................................................            1-5
</TABLE>
 
     Benchmark evaluates intangible assets for potential impairment by analyzing
the operating results, trends and prospects of the business, as well as
comparing them to their competitors. Benchmark also takes into consideration
recent acquisition patterns within the broadcast industry as well as the impact
of recently enacted or potential Federal Communications Commission (the FCC)
rules and regulations and any other events or circumstances which might indicate
potential impairment.
 
                                      F-82
<PAGE>   255
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
ADVERTISING COSTS
 
     Benchmark incurs various marketing and promotional costs to add and
maintain listenership. These costs are expensed as incurred or deferred and
amortized over the interim periods which they benefit and totaled approximately
$1.6 million, $1.6 million and $1.2 million for the years ended December 31,
1996, 1995 and 1994, respectively.
 
CONCENTRATION OF CREDIT RISK
 
     Benchmark's revenue and accounts receivable primarily relate to advertising
of products and services within the radio stations' broadcast areas. Benchmark's
management performs ongoing credit evaluations of the customers' financial
condition and, generally, requires no collateral from their customers. Credit
losses have been within management's expectations and adequate allowances for
any uncollectible trade receivables are maintained.
 
INCOME TAXES
 
     Benchmark is comprised of limited partnerships which are exempt from
federal and state income taxes. Accordingly, no provision for income taxes has
been made in the accompanying financial statements as all items of tax
attributes pass through pro rata to each partner in accordance with the
partnership agreements.
 
3. UNCERTAINTIES AND USE OF ESTIMATES:
 
     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 assets and liabilities and the
disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the FCC to relax its
numerical restrictions on local ownership and affords renewal applicants
significant new protections from competing applications for their broadcast
licenses. The ultimate effect of this legislation on the competitive environment
is currently undeterminable.
 
4. PROPERTY AND EQUIPMENT:
 
     Property and equipment at December 31, 1996 and 1995 consist of the
following:
 
<TABLE>
<CAPTION>
                                                               1996           1995
                                                            -----------    -----------
<S>                                                         <C>            <C>
Land......................................................  $ 1,489,647    $ 1,532,116
Tower, building and improvements..........................    5,588,771      5,357,989
Broadcast equipment.......................................    9,936,338     10,087,239
Office furniture and fixtures.............................    1,137,222      1,245,332
Equipment under capital leases............................      321,638        293,174
Vehicles..................................................      281,305        310,742
Computer equipment........................................      603,496        516,604
                                                            -----------    -----------
                                                             19,358,417     19,343,196
Less accumulated depreciation.............................   (5,636,871)    (5,187,019)
                                                            -----------    -----------
                                                            $13,721,546    $14,156,177
                                                            ===========    ===========
</TABLE>
 
     Depreciation expense for the years ended December 31, 1996, 1995 and 1994
was $2,409,696, $2,227,478 and $1,680,039, respectively.
 
                                      F-83
<PAGE>   256
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
5. INTANGIBLE ASSETS:
 
     Intangible assets at December 31, 1996 and 1995 consist of the following:
 
<TABLE>
<CAPTION>
                                                               1996           1995
                                                           ------------    -----------
<S>                                                        <C>             <C>
Licenses and authorization costs.........................  $ 42,423,027    $28,335,031
Organization costs.......................................     2,801,440      2,339,639
Deferred financing costs.................................       688,971        460,610
Noncompete agreements....................................     4,685,668      4,785,669
Goodwill.................................................     2,430,590      2,258,490
Other....................................................     1,254,282      1,536,518
                                                           ------------    -----------
                                                             54,283,978     39,715,957
Less accumulated amortization............................   (10,495,805)    (9,511,195)
                                                           ------------    -----------
                                                           $ 43,788,173    $30,204,762
                                                           ============    ===========
</TABLE>
 
     Amortization expense for the years ended December 31, 1996, 1995 and 1994
was $2,910,562, $2,777,767 and $2,469,503, respectively.
 
6A. ACQUISITIONS OF BROADCASTING PROPERTIES:
 
     On January 19, 1995, BRAF VIII purchased substantially all the assets of
WYYD-FM for approximately $8.5 million, including acquisition costs and an
agreement by the seller not to compete with the station. The acquisition has
been accounted for as a purchase and, accordingly, the results of operations
associated with the acquired assets have been included in the accompanying
statements from the date of acquisition.
 
     The acquisition is summarized as follows (in thousands):
 
<TABLE>
<S>                                                           <C>
Assets acquired:
  Property and equipment....................................  $1,059
  Goodwill and other intangibles............................   7,441
                                                              ------
Purchase price..............................................  $8,500
                                                              ======
</TABLE>
 
     On February 10, 1995, BRAF IV purchased substantially all of the assets of
WVOC-AM for approximately $2.5 million including acquisition costs and an
agreement by the seller not to compete with the station. The acquisition has
been accounted for as a purchase and, accordingly, the results of operations
associated with the acquired assets have been included in the accompanying
statements from the date of acquisition.
 
     The acquisition is summarized as follows (in thousands):
 
<TABLE>
<S>                                                           <C>
Assets acquired:
  Property and equipment....................................  $1,006
  Goodwill and other intangibles............................   1,494
                                                              ------
Purchase price..............................................  $2,500
                                                              ======
</TABLE>
 
     On March 1, 1995, BRAF VII purchased substantially all the assets of
WESC-AM/FM for approximately $8.1 million, including acquisition costs and an
agreement by the seller not to compete with the station. The acquisition has
been accounted for as a purchase and, accordingly, the results of operations
associated with the acquired assets have been included in the accompanying
statements from the date of acquisition.
 
                                      F-84
<PAGE>   257
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The acquisition is summarized as follows (in thousands):
 
<TABLE>
<S>                                                           <C>
Assets acquired:
  Property and equipment....................................  $3,447
  Goodwill and other intangibles............................   4,653
                                                              ------
Purchase price..............................................  $8,100
                                                              ======
</TABLE>
 
     On January 1, 1996, BRAF VIII purchased substantially all the assets of
WROV-AM/FM for approximately $5.8 million, including acquisition costs and an
agreement by the seller not to compete with the stations. The acquisition has
been accounted for as a purchase and, accordingly, the results of operations
associated with the acquired assets have been included in the accompanying
statements from the date of acquisition.
 
     The acquisition is summarized as follows (in thousands):
 
<TABLE>
<S>                                                           <C>
Assets acquired:
  Property and equipment....................................  $1,388
  Goodwill and other intangibles............................   4,412
                                                              ------
Purchase price..............................................  $5,800
                                                              ======
</TABLE>
 
     On November 27, 1996, BRAF IV purchased substantially all the assets of
KRMD-AM/FM in Shreveport, Louisiana (Shreveport) for approximately $7.5 million,
including acquisition costs and an agreement by the seller not to compete with
the stations. The acquisition has been accounted for as a purchase and,
accordingly, the results of operations associated with the acquired assets have
been included in the accompanying statement from the date of the acquisition.
 
     The acquisition is summarized as follows (in thousands):
 
<TABLE>
<S>                                                           <C>
Assets acquired:
  Property and equipment....................................  $1,330
  Goodwill and other intangibles............................   6,170
                                                              ------
Purchase price..............................................  $7,500
                                                              ======
</TABLE>
 
     On December 9, 1996, BRAF VII purchased substantially all the assets of
WJMZ-FM in Greenville, South Carolina (Greenville) for approximately $7.5
million, including acquisition costs and an agreement by the seller not to
compete with the station. The acquisition has been accounted for as a purchase
and, accordingly, the results of operations associated with the acquired assets
have been included in the accompanying statements from the date of the
acquisition.
 
     The acquisition is summarized as follows (in thousands):
 
<TABLE>
<S>                                                           <C>
Assets acquired:
  Property and equipment....................................  $  903
  Goodwill and other intangibles............................   6,597
                                                              ------
Purchase price..............................................  $7,500
                                                              ======
</TABLE>
 
UNAUDITED
 
     On March 11, 1997, BRAF IV purchased substantially all the assets of
WSCQ-FM in the Columbia, South Carolina market for approximately $4.1 million,
including acquisition costs. The acquisition has been accounted for as a
purchase and, accordingly, the results of operations associated with the
acquired assets have been included in the accompanying statements from the date
of acquisition.
 
                                      F-85
<PAGE>   258
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The acquisition is summarized as follows (in thousands):
 
<TABLE>
<S>                                                           <C>
Assets acquired:
  Property and equipment....................................  $  736
  Goodwill and other intangibles............................   3,364
                                                              ------
Purchase price..............................................  $4,100
                                                              ======
</TABLE>
 
     The following table presents the operating results of Benchmark for the
three months ended March 31, 1997 and 1996, compared to pro forma operating
results for such periods, reflecting the acquisition of WSCQ-FM. The unaudited
pro forma information presents combined operating results as though the
acquisition of WSCQ-FM and acquisitions completed during 1996 had occurred at
the beginning of the period.
 
<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED     THREE MONTHS ENDED
                                              MARCH 31, 1997         MARCH 31, 1996
                                            -------------------    -------------------
                                            ACTUAL    PRO FORMA    ACTUAL    PRO FORMA
                                            ------    ---------    ------    ---------
                                                (UNAUDITED)            (UNAUDITED)
<S>                                         <C>       <C>          <C>       <C>
Net revenue...............................  $6,440     $6,647      $6,217     $6,525
Net loss..................................  $1,371     $1,457      $1,484     $1,520
</TABLE>
 
     The following summarizes the combined historical and unaudited pro forma
data for the years ended December 31, 1996 and 1995, as though Benchmark's
acquisitions of WYYD-FM, WVOC-AM, WESC-AM/FM, WROV-AM/FM, KRMD-AM/FM and
WJMZ-FM, had occurred as of January 1, 1995 (in thousands):
 
<TABLE>
<CAPTION>
                                                YEAR ENDED                 YEAR ENDED
                                             DECEMBER 31, 1996          DECEMBER 31, 1995
                                          -----------------------    -----------------------
                                          HISTORICAL    PRO FORMA    HISTORICAL    PRO FORMA
                                          ----------    ---------    ----------    ---------
<S>                                       <C>           <C>          <C>           <C>
Net revenue.............................   $27,255       $30,002      $23,147       $30,615
Net income (loss).......................   $ 6,076       $ 7,334      $(4,344)      $(3,352)
</TABLE>
 
6B. RADIO BROADCASTING DISPOSITIONS:
 
     During 1994, Benchmark sold substantially all of the assets of WZNY-FM and
WXFQ-FM/WGUS-AM for $3,600,000 and $1,284,700, respectively, and had recorded
gains of $1,316,741 and $121,076, respectively.
 
     In October 1996, BRAF IV sold substantially all of the assets of WLTY-FM,
WTAR-AM and WKOC-FM for $14.1 million, net of closing costs of approximately
$500,000. Benchmark received cash proceeds from the sale and, in November 1996,
acquired the assets of KRMD-AM/FM valued at $7.5 million. BRAF IV recorded a
gain of $9.6 million.
 
                                      F-86
<PAGE>   259
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
7. DEBT:
 
     Debt at December 31, 1996 and 1995 consists of the following:
 
<TABLE>
<CAPTION>
                                                                 1996           1995
                                                              -----------    -----------
<S>                                                           <C>            <C>
BRAF I:
  Term note, maximum principal amount of $4,700,000;
     interest at bank's prime plus applicable margin ranging
     from  1/2% to 1 1/2% (9.75% at December 31, 1996 and
     1995), due in full on December 31, 2002................  $ 4,249,986    $ 2,269,761
BRAF IV:
  Revolving line of credit, maximum principal amount of
     $13,500,000; interest at LIBOR plus 2% -- 2 3/4% (8.2%
     at December 31, 1996 and 7.4% at December 31, 1995),
     due in full on June 30, 1997...........................   11,900,039     10,600,038
  Subordinated promissory note, maximum principal amount of
     $500,000; interest at 10% per annum due quarterly; due
     in full on October 23, 1996............................           --        437,500
  Notes payable for vehicles................................       12,361         30,594
  Subordinated promissory note, maximum principal amount of
     $1,200,000; interest at 8.25% per annum due monthly;
     due in full in October 1996; personally guaranteed by
     the general partners of BCRLP..........................           --      1,200,000
BRAF VII:
  Bank debt; interest at 8.4% per annum due monthly; due in
     full on June 1, 1999; paid in full on December 9,
     1996...................................................           --      3,325,998
  Line of credit agreement, maximum principal amount of
     $200,000; interest at bank's prime plus 2% (8.25% at
     December 31, 1995); due in full on January 1, 1997;
     paid in full on December 9, 1996.......................           --         50,000
  Note payable to Fund III Acquisition Sub. (See Note 12),
     maximum principal amount of $12,600,000, interest due
     monthly at prime plus 1% (9.25% at December 31, 1996)
     due in full on March 9, 1998...........................   12,600,000             --
BRAF VIII:
  Revolving line of credit, maximum principal amount of
     $14,500,000; interest at bank's prime rate plus
     applicable margin ranging from  1/4% to  1/2% (8.63% at
     December 31, 1996 and 8.75% at December 31, 1995) per
     annum due monthly; due in full in December 2002........   13,198,441      8,325,000
  Subordinated promissory note, maximum principal amount of
     $500,000; interest at 8% per annum payable monthly; due
     in full on August 31, 1997.............................      425,000        475,000
  Subordinated promissory note, maximum principal amount of
     $1,500,000; interest at bank's prime plus 1% (8.9% at
     December 31, 1996 and 9.25% at December 31, 1995); due
     in full on January 1, 2001.............................    1,500,000             --
  Notes payable for vehicles................................       14,134             --
</TABLE>
 
                                      F-87
<PAGE>   260
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
<TABLE>
<CAPTION>
                                                                 1996           1995
                                                              -----------    -----------
<S>                                                           <C>            <C>
BCRLP:
  Note payable, maximum principal amount of $75,000;
     interest at 7% per annum due monthly; due in full on
     demand; guaranteed jointly and severally by certain
     general and limited partners of BCRLP..................       75,000         75,000
  Note payable, maximum principal amount of $37,500 assumed
     from an affiliated entity; due in full on demand (See
     Note 10)...............................................       20,000         20,000
  Revolving line of credit, maximum principal amount of
     $250,000; interest at bank's prime rate (8.25% at
     December 31, 1996 and 8.5% at December 31, 1995); due
     in full on demand......................................       65,535        165,535
                                                              -----------    -----------
                                                               44,060,496     26,974,426
  Less: Current portion.....................................   14,219,155     12,846,733
                                                              -----------    -----------
                                                              $29,841,341    $14,127,693
                                                              ===========    ===========
</TABLE>
 
     Borrowings were primarily used to finance the acquisition of additional
stations and are collateralized by substantially all of Benchmark's assets.
 
     The various agreements impose restrictive covenants on Benchmark with
respect to, among other things, the maintenance of certain financial ratios and
limits on capital expenditures, new indebtedness, investments and disposition of
assets. Benchmark was in compliance with all such financial covenants or had
obtained waivers for any items of noncompliance as of December 31, 1996.
 
     At December 31, 1996 the aggregate amounts of debt due during the next five
years are as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $14,219,155
1998........................................................   14,767,925
1999........................................................    2,766,704
2000........................................................    3,217,662
2001........................................................    5,421,900
2002 and thereafter.........................................    3,667,150
                                                              -----------
                                                              $44,060,496
                                                              ===========
</TABLE>
 
8. LEASES AND OTHER COMMITMENTS:
 
     Effective May 22, 1992, BRAF I entered into a participation agreement with
the General Manager of WDSD-FM, WDOV-AM and WSRV-FM which provides for the
General Manager to receive a portion (based upon certain vesting criteria) of
the "Net Sales Proceeds," as defined, in the event that the stations are sold or
a percentage of adjusted cash flow (as defined in the agreement) in the event
that the General Manager ceases to be employed by BRAF I. At December 31, 1996,
Benchmark had recorded an expense of $140,000 related to this participation
agreement due to the agreement dated December 9, 1996 to sell the stations. See
Note 12.
 
     Benchmark leases certain transmitting tower facilities, vehicles, and
office space under various operating leases.
 
                                      F-88
<PAGE>   261
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Future minimum lease payments (which reflect leases having noncancelable
lease terms in excess of one year) are as follows for the year ended December
31:
 
<TABLE>
<CAPTION>
                                                              CAPITAL     OPERATING
                                                               LEASES       LEASES
                                                              --------    ----------
<S>                                                           <C>         <C>
1997........................................................  $100,821    $  346,575
1998........................................................    69,316       276,964
1999........................................................    10,156       204,000
2000........................................................     7,090       155,212
2001........................................................        --        53,195
Thereafter..................................................        --        97,171
                                                              --------    ----------
          Total.............................................   187,383    $1,133,117
                                                                          ==========
Less amount representing interest...........................   (29,579)
                                                              --------
Present value of minimum lease payments.....................   157,804
Less current portion........................................   (78,984)
                                                              --------
Obligations under capital leases, net of current portion....  $ 78,820
                                                              ========
</TABLE>
 
     Rental expense under operating leases for the years ended December 31,
1996, 1995 and 1994 was approximately $365,000, $414,000 and $366,000,
respectively.
 
9. PROFIT SHARING PLAN:
 
     The employees of Benchmark are included in a 401(k) profit sharing plan
(the "Plan"). All full-time employees of Benchmark who have attained the age of
21 years are eligible for participation in the Plan after one year and one
thousand hours of service. The Plan allows the employees to defer up to 16% of
their compensation through a salary reduction arrangement. Benchmark makes a
matching contribution equal to 25% of the employees' salary reduction. In
addition, Benchmark may make a discretionary contribution to the Plan.
Participation in the Plan is subject to a five year vesting schedule. During the
years ended December 31, 1996, 1995 and 1994, Benchmark's combined expense
related to the Plan was approximately $85,900, $70,700 and $40,300,
respectively.
 
10. RELATED PARTY TRANSACTIONS:
 
     The various entities defined in Note 1 are involved in certain transactions
with each other related to sharing of services and purchasing. These
transactions are settled on a current basis through adjustments to partners'
equity accounts.
 
     In February 1996, BRAF VII borrowed $1,500,000 from a limited partner to
finance the escrow deposit for the acquisition of WJMZ-FM (Greenville). The note
was paid in full on December 9, 1996. In connection with such debt, interest
expense of $287,436 was recorded for the year ended December 31, 1996.
 
     As of July 1, 1992, BCRLP assumed $37,500 of a note payable to limited
partners in Benchmark made by an affiliated entity. Interest expense related to
this note was immaterial for the years ended December 31, 1996, 1995 and 1994,
respectively.
 
11. LITIGATION:
 
     Benchmark is the plaintiff or the defendant in several legal actions, the
probable outcomes of which are not considered material, either individually or
in the aggregate.
 
                                      F-89
<PAGE>   262
 
               BENCHMARK COMMUNICATIONS RADIO LIMITED PARTNERSHIP
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
12. PENDING SALE OF BENCHMARK AND OTHER TRANSACTIONS (UNAUDITED):
 
   
     On December 9, 1996, Benchmark agreed to be acquired by Capstar Radio
Broadcasting Partners, Inc. (Capstar Radio), a Delaware corporation, through an
acquisition affiliate, Fund III Acquisition Sub. In June, 1997, the FCC approved
the sale. The purchase price will equal approximately $176.2 million and is
subject to adjustment. The sale is expected to be completed in August 1997. In
connection with the sale, a general partner will receive 1,538,461 shares of
Capstar Class A Common Stock in lieu of cash, in consideration of a portion of
his ownership interest in Benchmark. In the event the acquisition is terminated
by Capstar or its affiliates, Benchmark could be entitled to certain liquidation
damages up to approximately $8.2 million. No adjustments have been made to the
combined financial statements to reflect the pending sale, except as described
in Note 8 relating to the participation agreement.
    
 
     Benchmark and certain other related entities (BRAF IX, BRAF X and BRAF XI)
under common control of the Benchmark General Partners also have agreed to
acquire two radio stations in the Montgomery, Alabama market (the "Benchmark
Montgomery Acquisition") for an aggregate cash price of approximately $17.0 to
$18.0 million. The acquisition was completed in April 1997.
 
     In May 1996, BRAF IX entered into an agreement to acquire substantially all
the assets and certain liabilities of WFMX-FM and WSIC-AM in Statesville, North
Carolina (Statesville) for an aggregate cash price of approximately $9.6
million. Liabilities assumed were limited to certain ongoing contractual rights
and obligations. The acquisition was completed in January 1997.
 
     In September, 1996, BRAF X entered into an agreement to acquire
substantially all the assets and certain liabilities of WJMI-FM, WKXI-AM/FM and
WOAD-FM in Jackson, Mississippi (Jackson) for an aggregate cash price of
approximately $15.0 million. Liabilities assumed were limited to certain ongoing
contractual rights and obligations. The acquisition was completed in December
1996.
 
     As part of the acquisition of Benchmark by Capstar Radio and Fund III
Acquisition Sub, BRAF VII, (along with certain other partnerships not included
in these combined financial statements, specifically referred to as BRAF IX,
BRAF X and BRAF XI) entered into separate senior credit agreements with Fund III
Acquisition Sub. Under these agreements, BRAF VII, BRAF IX, BRAF X and BRAF XI
can collectively borrow up to approximately $60.0 million. Approximately $60.0
million has been loaned to BRAF VII , BRAF IX and BRAF X, net of expenses, of
which approximately $12.6 million as of December 31, 1996 has been loaned to
BRAF VII, to consummate the acquisition of substantially all of the assets of
WJMZ-FM (Greenville) and to refinance debt, and, during January 1997, the
remainder has been borrowed by BRAF IX, BRAF X, and BRAF XI to consummate the
acquisitions of Statesville, Jackson, and Montgomery and for working capital
purposes.
 
                                      F-90
<PAGE>   263
 
                              MADISON RADIO GROUP
 
                            CONDENSED BALANCE SHEET
                                 MARCH 31, 1997
                                  (UNAUDITED)
 
                                     ASSETS
 
<TABLE>
<S>                                                           <C>
Current assets:
  Cash and cash equivalents.................................  $   347,800
  Certificate of deposit....................................       93,441
  Accounts receivable, net of $17,000 allowance for doubtful
     accounts...............................................    1,310,973
  Accounts receivable, related party........................      103,688
  Prepaid expenses..........................................       39,139
                                                              -----------
          Total current assets..............................    1,895,041
 
Property and equipment, net.................................    2,738,963
Intangible assets, net......................................   12,833,288
Other.......................................................       18,665
                                                              -----------
          Total assets......................................  $17,485,957
                                                              ===========
 
                    LIABILITIES AND PARTNERS' EQUITY
Current liabilities:
  Current portion of long-term debt.........................  $   250,000
  Accounts payable..........................................      317,004
  Accounts payable, related party...........................      232,026
  Accrued expenses..........................................      210,143
  Trade payable, net........................................       31,260
                                                              -----------
 
          Total current liabilities.........................    1,040,433
Long-term debt..............................................   13,250,000
Partners' equity............................................    3,195,524
                                                              -----------
          Total liabilities and partners' equity............  $17,485,957
                                                              ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-91
<PAGE>   264
 
                              MADISON RADIO GROUP
 
                       CONDENSED STATEMENT OF OPERATIONS
             FOR THE PERIOD FROM JANUARY 2, 1997 TO MARCH 31, 1997
                                  (UNAUDITED)
 
<TABLE>
<S>                                                           <C>
Broadcasting revenue:
  Gross revenue.............................................  $2,269,996
  Less agency commissions...................................     241,570
                                                              ----------
          Net broadcasting revenue..........................   2,028,426
Operating expenses:
  Sales and promotion.......................................     417,186
  Programming, engineering and news.........................     613,666
  General and administrative................................     214,863
  Depreciation and amortization.............................     376,204
  Management fees and other expenses........................      47,160
                                                              ----------
                                                               1,669,079
                                                              ----------
          Operating income..................................     359,347
Interest expense............................................    (347,906)
                                                              ----------
          Net income........................................  $   11,441
                                                              ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-92
<PAGE>   265
 
                              MADISON RADIO GROUP
 
                    CONDENSED STATEMENT OF PARTNERS' EQUITY
             FOR THE PERIOD FROM JANUARY 2, 1997 TO MARCH 31, 1997
                                  (UNAUDITED)
 
<TABLE>
<S>                                                           <C>
Partners' initial capital contributions, January 2, 1997....  $ 7,146,583
Distribution to partner.....................................   (3,962,500)
Net income for the period from January 2, 1997 to March 31,
  1997......................................................       11,441
                                                              -----------
Partners' equity, March 31, 1997............................  $ 3,195,524
                                                              ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-93
<PAGE>   266
 
                              MADISON RADIO GROUP
 
                       CONDENSED STATEMENT OF CASH FLOWS
             FOR THE PERIOD FROM JANUARY 2, 1997 TO MARCH 31, 1997
                                  (UNAUDITED)
 
<TABLE>
<S>                                                           <C>
Cash from operating activities:
  Net income................................................  $    11,441
  Adjustments to reconcile net income to net cash used in
     operating activities:
     Depreciation and amortization..........................      376,204
     Changes in operating assets and liabilities:
       Accounts receivable..................................   (1,310,973)
       Prepaid expenses.....................................       19,466
       Accounts payable and accrued expenses................      562,282
       Trade payable, net...................................        3,269
                                                              -----------
          Net cash used in operating activities.............     (338,311)
                                                              -----------
Cash flows from investing activities:
  Advances to related party.................................     (103,688)
  Purchases of property and equipment.......................      (36,381)
  Capstar Broadcasting Partners, Inc. related costs.........      (18,665)
                                                              -----------
          Net cash used in investing activities.............     (158,734)
                                                              -----------
Cash flows from financing activities:
  Proceeds from term loan...................................    3,962,500
  Distribution to partner...................................   (3,962,500)
  Proceeds from capital contributions.......................      612,819
  Advances from related party...............................      232,026
                                                              -----------
          Net cash provided by financing activities.........      844,845
                                                              -----------
          Net increase in cash and cash equivalents.........      347,800
Cash and cash equivalents, beginning of period..............           --
                                                              -----------
Cash and cash equivalents, end of period....................  $   347,800
                                                              ===========
Supplemental disclosure of cash flow information:
  Cash paid for interest....................................  $   347,906
                                                              ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-94
<PAGE>   267
 
                              MADISON RADIO GROUP
 
                         NOTES TO FINANCIAL STATEMENTS
                                  (UNAUDITED)
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
     a. Organization and Basis of Presentation: Madison Radio Group (the
"Company"), a general partnership, was formed on January 2, 1997, to own and
operate radio stations WIBA-AM, WIBA-FM, WMAD-FM, WZEE-FM, WMLI-FM and WTSO-AM,
servicing the Madison, Wisconsin area. At Madison Radio Group's inception, Point
Communications Limited Partnership ("Point") exchanged its broadcasting and real
estate assets of stations WIBA-AM, WIBA-FM, and WMAD-FM and $400,000 cash,
subject to its long-term debt, for a 50% partnership interest in the Company and
$3,962,500 cash (which was financed by Madison Radio Group borrowings).
Simultaneously, Midcontinent Broadcasting Company of Wisconsin, Inc.
("Midcontinent") exchanged its broadcasting and real estate assets of stations
WZEE-FM, WMLI-FM and WTSO-AM and $400,000 cash for the remaining 50% partnership
interest in the Company. The broadcasting and real estate assets exchanged were
recorded at the transferors' cost basis by the Company.
 
     The Company's financial statements have been prepared in accordance with
generally accepted accounting principles, which require management to make
estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues, and expenses for the period presented. They also affect
the disclosures of contingencies. Actual results could differ from those
estimates.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the Federal
Communications Commission (the "FCC") to relax its numerical restrictions on
local ownership and affords renewal applicants significant new protections from
competing applications for the broadcast licenses. The ultimate effect of this
legislation on the competitive environment is currently undeterminable.
 
     b. Cash Equivalents: For purposes of the Statement of Cash Flows, the
Company considers all highly liquid, short-term investments purchased with
original maturities of three months or less to be cash equivalents.
 
     c. Property and Equipment: Property and equipment are stated at cost less
accumulated depreciation. Depreciation is computed using the straight-line
method over the estimated useful lives of the assets, as follows: buildings and
improvements 5-39 years, tower and antennae 3-15 years, equipment 5-15 years,
and other 3-10 years. Expenditures for repairs are expensed while major
additions are capitalized. Upon sale or disposal, the asset cost and accumulated
depreciation are removed and any gain or loss is recognized in earnings.
 
     d. Intangible Assets: Intangible assets are stated at cost and amortized on
a straight-line basis over their estimated useful lives, as follows:
 
     FCC broadcast licenses -- 15 years. Accumulated amortization as of March
31, 1997 was $205,992.
 
     Other intangibles -- 5-15 years. Accumulated amortization as of March 31,
1997 was $7,290.
 
     Goodwill -- Goodwill acquired prior to November 1, 1970 ($374,223) is not
being amortized. Goodwill arising from acquisitions subsequent to November 1,
1970 is being amortized over 15-40 years. Accumulated amortization as of March
31, 1997, was $5,746.
 
     Deferred financing costs -- loan term. Accumulated amortization as of March
31, 1997 was $12,737.
 
     Organization costs -- 5 years. Accumulated amortization as of March 31,
1997 was $5,155.
 
     On an ongoing basis, management evaluates the recoverability of the net
carrying value of intangible assets by reference to the Company's undiscounted
anticipated future cash flows.
 
     e. Barter Transactions: The Company exchanges advertising airtime for goods
and services, as is customary in the broadcast industry. In accordance with
Statement of Financial Accounting Standards No. 63, "Financial Reporting by
Broadcasters", revenue is recognized as the advertising is broadcast at the
estimated fair
 
                                      F-95
<PAGE>   268
 
                              MADISON RADIO GROUP
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):
market value of goods or services received or to be received. The value of the
goods and services received in barter transactions is charged to expense when
received or used. Barter revenues and expenses approximated $42,000 for the
period from January 2, 1997 to March 31, 1997.
 
     f. Revenue Recognition: Revenue from the sale of air-time is recognized at
the time the related program or advertisement is broadcast.
 
     g. Concentration of Risk: The Stations operate within the Madison,
Wisconsin geographic area. They extend credit to their various customers in the
form of accounts receivable. The Company performs ongoing credit evaluations of
its customers and maintains an allowance for doubtful accounts based on factors
surrounding the credit risk of specific customers, historical trends and other
information.
 
     h. Allocations and Distributions: The profits and losses of the Company are
being allocated among the partners, and cash flow from operations or cash from
capital transactions, if any, will be distributed to the partners in accordance
with the terms of the partnership agreement.
 
     i. Income Taxes: No provision for federal or state income taxes has been
provided as the partners report their pro rata share of the partnership profits
or losses on their tax returns.
 
2. PROPERTY AND EQUIPMENT:
 
     Property and equipment consisted of the following at March 31, 1997:
 
<TABLE>
<S>                                                           <C>
Land and improvements.......................................    $277,058
Buildings...................................................     830,738
Tower and antennae..........................................     833,199
Equipment...................................................     849,762
Other.......................................................      87,490
                                                              ----------
                                                               2,878,247
Less accumulated depreciation...............................     139,284
                                                              ----------
                                                              $2,738,963
                                                              ==========
</TABLE>
 
     Depreciation expense was $139,284 for the period from January 2, 1997 to
March 31, 1997.
 
3. INTANGIBLE ASSETS:
 
     Intangible assets consisted of the following at March 31, 1997:
 
<TABLE>
<S>                                                           <C>
FCC broadcast licenses......................................  $11,210,008
Other intangibles...........................................      850,277
Goodwill....................................................      720,010
Deferred financing costs....................................      186,816
Organization costs..........................................      103,097
                                                              -----------
                                                               13,070,208
Less accumulated amortization...............................      236,920
                                                              -----------
                                                              $12,833,288
                                                              ===========
</TABLE>
 
                                      F-96
<PAGE>   269
 
                              MADISON RADIO GROUP
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
4. LONG-TERM DEBT:
 
     Long-term debt consisted of the following at March 31, 1997:
 
<TABLE>
<S>                                                           <C>
Term loan payable in quarterly installments of $250,000 to
  $400,000 beginning January, 1998, with a balloon payment
  of remaining balance due October 1, 2001..................  $13,500,000
Less current portion........................................      250,000
                                                              -----------
                                                              $13,250,000
                                                              ===========
</TABLE>
 
     The term loan is subject to certain restrictive financial covenants,
including the maintenance of minimum broadcast operating cash flow amounts, and
limitations on additional indebtedness, capital expenditures, lease agreements,
investments and distributions to partners. The term loan is collateralized by
substantially all assets of the Company. The term loan bears interest at the
bank's reference rate plus 1.25%-2.50% subject to operating cash flow results
(the reference rate was 8.50% at March 31, 1997).
 
     The carrying amount reported for long-term debt approximates fair value
since the underlying instrument bears interest at a variable rate that reprices
frequently.
 
     The aggregate scheduled maturities of debt is as follows:
 
<TABLE>
<S>                                                           <C>
April 1, 1997 to December 31, 1997..........................  $        --
1998........................................................    1,000,000
1999........................................................    1,250,000
2000........................................................    1,400,000
2001........................................................    9,850,000
                                                              -----------
                                                              $13,500,000
                                                              ===========
</TABLE>
 
5. OPERATING LEASES:
 
     The Company leases vehicles, office equipment, office space and a tower
site under operating leases with future minimum rental payments as follows:
 
<TABLE>
<S>                                                           <C>
April 1, 1997 to December 31, 1997..........................  $ 62,924
1998........................................................    67,512
1999........................................................    67,512
2000........................................................    67,512
2001........................................................    38,707
Thereafter..................................................   331,000
                                                              --------
                                                              $635,167
                                                              ========
</TABLE>
 
     Rental expense charged to operations was $27,230 for the period from
January 2, 1997 to March 31, 1997.
 
6. LETTER OF CREDIT:
 
     At March 31, 1997, the Company had a letter of credit outstanding for
$90,000. The letter of credit can be drawn upon if the Company fails to make
payments due under the terms and conditions of a network agreement which expires
in May 1997. The Company has pledged a certificate of deposit as collateral for
the letter of credit.
 
                                      F-97
<PAGE>   270
 
                              MADISON RADIO GROUP
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
7. SALE TO CAPSTAR RADIO BROADCASTING PARTNERS, INC.:
 
     On February 4, 1997, the Company entered into an agreement to sell
substantially all the assets of its stations to Capstar Radio Broadcasting
Partners, Inc., a radio investment group. The closing of the transaction, which
is subject to various conditions and approvals as defined in the agreement, is
expected to occur in the fourth quarter of 1997.
 
     During the period from January 2, 1997 to March 31, 1997, the Company
incurred $18,665 of costs directly related to the pending sale to Capstar Radio
Broadcasting Partners, Inc., which are included in other assets in the
accompanying balance sheet.
 
                                      F-98
<PAGE>   271
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors of
Capstar Radio Broadcasting Partners, Inc.:
 
     We have audited the accompanying balance sheet of Midcontinent Broadcasting
Co. of Wisconsin, Inc. (the "Company") as of December 31, 1996, and the related
statements of income and retained earnings, and cash flows for the year then
ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Midcontinent Broadcasting
Co. of Wisconsin, Inc. as of December 31, 1996, and the results of its
operations and its cash flows for the year then ended in conformity with
generally accepted accounting principles.
 
COOPERS & LYBRAND L.L.P.
 
Milwaukee, Wisconsin
February 3, 1997
 
                                      F-99
<PAGE>   272
 
                MIDCONTINENT BROADCASTING CO. OF WISCONSIN, INC.
 
                                 BALANCE SHEET
                               DECEMBER 31, 1996
 
                                     ASSETS
 
<TABLE>
<S>                                                           <C>
Current assets:
  Cash......................................................  $   78,996
  Accounts receivable, net of $34,143 allowance for doubtful
     accounts...............................................     718,133
  Prepaid expenses and other assets.........................      17,088
                                                              ----------
          Total current assets..............................     814,217
Property and equipment, net.................................     686,433
Intangible assets, net......................................   3,031,048
Other.......................................................     101,085
                                                              ----------
          Total assets......................................  $4,632,783
                                                              ==========
 
                  LIABILITIES AND STOCKHOLDER'S EQUITY
Current liabilities:
  Accounts payable..........................................  $   25,226
  Accounts payable, related party...........................       7,083
  Accrued expenses..........................................     119,274
                                                              ----------
          Total current liabilities.........................     151,583
Due to Parent...............................................   1,369,004
Stockholder's equity:
  Common stock, no par value, 2,500 shares authorized, 2,000
     shares issued and outstanding..........................     200,000
  Retained earnings.........................................   2,912,196
                                                              ----------
          Total stockholder's equity........................   3,112,196
                                                              ----------
          Total liabilities and stockholder's equity........  $4,632,783
                                                              ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-100
<PAGE>   273
 
                MIDCONTINENT BROADCASTING CO. OF WISCONSIN, INC.
 
                   STATEMENT OF INCOME AND RETAINED EARNINGS
                      FOR THE YEAR ENDED DECEMBER 31, 1996
 
<TABLE>
<S>                                                           <C>
Broadcasting revenue:
  Gross revenue.............................................  $3,876,324
  Less agency commissions...................................     430,031
                                                              ----------
          Net broadcasting revenue..........................   3,446,293
Operating expenses:
  Programming, technical and news...........................     988,406
  Sales, advertising and promotion..........................   1,221,541
  General and administrative................................     345,283
  Depreciation and amortization.............................     405,091
                                                              ----------
                                                               2,960,321
                                                              ----------
     Operating income.......................................     485,972
Other income:
  Rental income.............................................      47,207
  Other.....................................................      21,952
                                                              ----------
                                                                  69,159
                                                              ----------
     Income before income taxes.............................     555,131
Provision for income taxes..................................     188,745
                                                              ----------
  Net income................................................     366,386
Retained earnings:
  Beginning of year.........................................   2,545,810
                                                              ----------
  End of year...............................................  $2,912,196
                                                              ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-101
<PAGE>   274
 
                MIDCONTINENT BROADCASTING CO. OF WISCONSIN, INC.
 
                            STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 1996
 
<TABLE>
<S>                                                           <C>
Cash flows from operating activities:
  Net income................................................  $ 366,386
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization..........................    405,091
     Changes in operating assets and liabilities:
       Accounts receivable..................................   (240,785)
       Prepaid expenses and other assets....................     17,838
       Accounts payable.....................................    (56,069)
       Accrued expenses.....................................    (72,929)
                                                              ---------
          Net cash provided by operating activities.........    419,532
                                                              ---------
Cash flows from investing activities:
  Purchases of property and equipment.......................    (66,893)
  Madison Radio Group related costs.........................   (101,085)
  Other.....................................................    (15,182)
                                                              ---------
          Net cash used in investing activities.............   (183,160)
                                                              ---------
Cash flows from financing activities:
  Due to Parent.............................................   (251,932)
                                                              ---------
          Net cash used in financing activities.............   (251,932)
                                                              ---------
          Net decrease in cash..............................    (15,560)
Cash, beginning of year.....................................     94,556
                                                              ---------
Cash, end of year...........................................  $  78,996
                                                              =========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-102
<PAGE>   275
 
                MIDCONTINENT BROADCASTING CO. OF WISCONSIN, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
     a. Organization and Basis of Presentation: Midcontinent Broadcasting Co. of
Wisconsin, Inc. (the "Company") is a wholly-owned subsidiary of Midcontinent
Broadcasting Co., which in turn is wholly-owned by Midcontinent Media, Inc. (the
"Parent"). The Company owns and operates radio stations WZEE-FM, WTSO-AM and
WMLI-FM (the "Stations") serving the Madison, Wisconsin area.
 
     The Company's financial statements have been prepared in accordance with
generally accepted accounting principles, which require management to make
estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues and expenses for the period presented. They also affect
the disclosures of contingencies. Actual results could differ from those
estimates.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the Federal
Communications Commission (the "FCC") to relax its numerical restrictions on
local ownership and affords renewal applicants significant new protections from
competing applications for the broadcast licenses. The ultimate effect of this
legislation on the competitive environment is currently undeterminable.
 
     b. Property and Equipment: Property and equipment are stated at cost less
accumulated depreciation. Depreciation is computed using accelerated and
straight-line methods over the estimated useful lives of the assets as follows:
buildings and improvements 5-39 years, tower and antennae 3-15 years, equipment
5-15 years, and other 3-10 years. Expenditures for repairs are expensed while
major additions are capitalized. Upon sale or disposal, the asset cost and
accumulated depreciation are removed and any gain or loss is recognized in
earnings.
 
     c. Intangible Assets: Intangible assets are stated at cost and amortized on
a straight-line basis over their estimated useful lives, as follows:
 
          FCC broadcast licenses -- 15 years. Accumulated amortization as of
     December 31, 1996 was $190,903.
 
          Goodwill -- Goodwill acquired prior to November 1, 1970 ($374,223) is
     not being amortized. Goodwill arising from acquisitions subsequent to
     November 1, 1970 is being amortized over 40 years. Accumulated amortization
     as of December 31, 1996 was $88,098.
 
          Other -- Five years. Accumulated amortization at December 31, 1996 was
     $7,048.
 
          On an ongoing basis, management evaluates the recoverability of the
     net carrying value of intangible assets by reference to the Company's
     undiscounted anticipated future cash flows.
 
     d. Barter Transactions: The Company exchanges advertising airtime for goods
and services, as is customary in the broadcast industry. In accordance with
Statement of Financial Accounting Standards No. 63, "Financial Reporting by
Broadcasters", revenue is recognized as the advertising is broadcast at the
estimated fair market value of goods or services received or to be received. The
value of the goods and services received in barter transactions is charged to
expense when received or used. Barter revenues and expenses were approximately
$45,000 and $53,000, respectively, for 1996.
 
     e. Revenue Recognition: Revenue from the sale of air-time is recognized at
the time the related program or advertisement is broadcast.
 
     f. Concentration of Risk: The Stations operate within the Madison,
Wisconsin geographic area. They extend credit to their various customers in the
form of accounts receivable. The Company performs ongoing credit evaluations of
its customers and maintains an allowance for doubtful accounts based on factors
surrounding the credit risk of specific customers, historical trends and other
information.
 
                                      F-103
<PAGE>   276
 
                MIDCONTINENT BROADCASTING CO. OF WISCONSIN, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     g. Income Taxes: The Company files a consolidated federal income tax return
with the Parent, which provides for income taxes in accordance with Statement of
Financial Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes",
which requires the liability method of accounting for deferred income taxes. The
consolidated provision for income taxes is allocated among the members of the
consolidated group based upon each member's pre-tax earnings compared to the
consolidated pre-tax earnings. The liability for income taxes is included in Due
to Parent in the accompanying balance sheet. At December 31, 1996, there was no
provision for deferred income taxes, as temporary differences between tax and
financial reporting bases of assets and liabilities are immaterial.
 
2. PROPERTY AND EQUIPMENT:
 
     Property and equipment consisted of the following at December 31, 1996:
 
<TABLE>
<S>                                                           <C>
Land........................................................  $   27,013
Buildings and improvements..................................     520,077
Tower and antennae..........................................     567,569
Equipment...................................................   1,249,975
Other.......................................................      66,262
                                                              ----------
                                                               2,430,896
Less accumulated depreciation...............................   1,744,463
                                                              ----------
                                                              $  686,433
                                                              ==========
</TABLE>
 
     Depreciation expense was $211,319 in 1996.
 
3. INTANGIBLE ASSETS:
 
     Intangible assets consisted of the following at December 31, 1996:
 
<TABLE>
<S>                                                           <C>
FCC broadcast licenses......................................  $2,749,000
Goodwill....................................................     532,523
Other intangibles...........................................      35,574
                                                              ----------
                                                               3,317,097
Less accumulated amortization...............................     286,049
                                                              ----------
                                                              $3,031,048
                                                              ==========
</TABLE>
 
4. ACCRUED EXPENSES:
 
     Accrued expenses consisted of the following at December 31, 1996:
 
<TABLE>
<S>                                                           <C>
Salaries, wages and benefits................................  $ 45,149
Property taxes..............................................    38,367
Music license fees..........................................    11,478
Professional fees...........................................     9,300
Other.......................................................    14,980
                                                              --------
                                                              $119,274
                                                              ========
</TABLE>
 
                                      F-104
<PAGE>   277
 
                MIDCONTINENT BROADCASTING CO. OF WISCONSIN, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
5. INCOME TAXES:
 
     The provision for income taxes for 1996 consists of the following:
 
<TABLE>
<S>                                                           <C>
Currently payable
  Federal...................................................  $144,190
  State.....................................................    44,555
                                                              --------
                                                              $188,745
                                                              ========
</TABLE>
 
     The following reconciles the statutory federal income tax rate with the
effective income tax rate:
 
<TABLE>
<S>                                                           <C>
Statutory federal income tax rate...........................   34.0%
State income tax, net.......................................    5.3
Effect of tax sharing arrangement among consolidated
  group.....................................................   (5.3)
                                                              -----
Effective income tax rate...................................   34.0%
                                                              =====
</TABLE>
 
6. EMPLOYEE BENEFIT PLAN:
 
     The Company, along with other affiliated companies, participates in a
profit sharing plan for substantially all full-time employees who have at least
one year of service and have attained age 21. Company contributions, which are
based on a percentage of the compensation paid to eligible employees,
approximated $32,000 for 1996.
 
     The Company is not obligated to provide any postretirement medical and life
insurance benefits or any other postretirement benefits to employees.
 
7. SUBSEQUENT EVENT:
 
     On January 2, 1997, the Company exchanged its broadcasting and real estate
assets of stations WZEE-FM, WMLI-FM and WTSO-AM and $400,000 cash for a 50%
partnership interest in Madison Radio Group (a general partnership).
Simultaneously, Point Communications Limited Partnership ("Point"), a company
that also owns and operates radio stations serving the Madison, Wisconsin area,
exchanged its broadcasting and real estate assets of stations WMAD-FM, WIBA-FM
and WIBA-AM and $400,000 cash, subject to its long-term debt, for the remaining
50% partnership interest in Madison Radio Group, and $3,962,500 cash (which was
financed by Madison Radio Group borrowings). During 1996, the Company incurred
$101,085 of costs directly related to its investment in Madison Radio Group,
which are included in other assets on the accompanying balance sheet.
 
     In February 1997, Madison Radio Group entered into an agreement to sell
substantially all the assets of its stations to Capstar Broadcasting Partners,
Inc., a radio investment group. The closing of this transaction, which is
subject to various conditions and approvals as defined in the agreement, is
expected to occur in the fourth quarter of 1997.
 
                                      F-105
<PAGE>   278
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Partners of
Point Communications Limited Partnership:
 
     We have audited the accompanying balance sheet of Point Communications
Limited Partnership (the "Partnership") as of December 31, 1996, and the related
statement of operations, partners' equity and cash flows for the year then
ended. These financial statements are the responsibility of the Partnership's
management. Our responsibility is to express an opinion on these financial
statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Point Communications Limited
Partnership as of December 31, 1996, and the results of its operations and its
cash flows for the year then ended in conformity with generally accepted
accounting principles.
 
COOPERS & LYBRAND L.L.P.
 
Milwaukee, Wisconsin
February 3, 1997
 
                                      F-106
<PAGE>   279
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                                 BALANCE SHEET
                               DECEMBER 31, 1996
 
<TABLE>
<S>                                                           <C>
                                 ASSETS
Current assets:
  Cash and cash equivalents.................................  $   260,670
  Certificate of deposit....................................       93,441
  Accounts receivable, net of $65,000 allowance for doubtful
     accounts...............................................    1,309,154
  Accounts receivable, related party........................       59,320
  Prepaid expenses..........................................       43,064
                                                              -----------
          Total current assets..............................    1,765,649
Property and equipment, net.................................    2,339,617
Intangible assets, net......................................   10,060,913
Other.......................................................      103,097
                                                              -----------
          Total assets......................................  $14,269,276
                                                              ===========
                    LIABILITIES AND PARTNERS' EQUITY
Current liabilities:
  Current portion of long-term debt.........................  $   912,500
  Accounts payable..........................................      204,645
  Accounts payable, related party...........................       15,765
  Accrued expenses..........................................      135,156
  Trade payable, net........................................       25,311
                                                              -----------
          Total current liabilities.........................    1,293,377
Long-term debt..............................................    8,625,000
Partners' equity............................................    4,350,899
                                                              -----------
          Total liabilities and partners' equity............  $14,269,276
                                                              ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-107
<PAGE>   280
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                            STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1996
 
<TABLE>
<S>                                                           <C>
Broadcasting revenue:
  Gross revenue.............................................  $ 6,235,475
  Less agency commissions...................................      634,833
                                                              -----------
          Net broadcasting revenue..........................    5,600,642
Operating expenses:
  Sales and promotion.......................................    1,276,030
  Programming, engineering and news.........................    1,467,136
  General and administrative................................      685,926
  Depreciation and amortization.............................    1,538,196
  Management fees and other expenses........................      178,749
                                                              -----------
                                                                5,146,037
                                                              -----------
     Operating income.......................................      454,605
Other income (expense):
  Interest expense..........................................   (1,071,241)
  Interest income...........................................        7,916
                                                              -----------
                                                               (1,063,325)
                                                              -----------
     Net loss...............................................  $  (608,720)
                                                              ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-108
<PAGE>   281
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                         STATEMENT OF PARTNERS' EQUITY
                      FOR THE YEAR ENDED DECEMBER 31, 1996
 
<TABLE>
<CAPTION>
                                                         GENERAL      LIMITED
                                                         PARTNER      PARTNERS        TOTAL
                                                         -------     ----------     ----------
<S>                                                      <C>         <C>            <C>
Partners' equity, January 1, 1996......................  $50,484     $4,909,135     $4,959,619
Net loss for 1996......................................   (6,195)      (602,525)      (608,720)
                                                         -------     ----------     ----------
Partners' equity, December 31, 1996....................  $44,289     $4,306,610     $4,350,899
                                                         =======     ==========     ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-109
<PAGE>   282
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                            STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 1996
 
<TABLE>
<S>                                                           <C>
Cash flows from operating activities:
  Net loss..................................................  $ (608,720)
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
     Depreciation and amortization..........................   1,538,196
     Changes in operating assets and liabilities:
       Accounts receivable..................................    (293,368)
       Prepaid expenses.....................................       3,648
       Accounts payable and accrued expenses................      90,615
       Trade payable, net...................................      19,584
                                                              ----------
          Net cash provided by operating activities.........     749,955
                                                              ----------
Cash flows from investing activities:
  Madison Radio Group related costs.........................    (103,097)
  Advances to related party.................................     (32,082)
  Purchases of property and equipment.......................     (80,058)
  Other.....................................................      (5,510)
                                                              ----------
          Net cash used in investing activities.............    (220,747)
                                                              ----------
Cash flows from financing activities:
  Principal payments on term loan...........................    (462,500)
                                                              ----------
          Net cash used in financing activities.............    (462,500)
                                                              ----------
          Net increase in cash and cash equivalents.........      66,708
Cash and cash equivalents, beginning of year................     193,962
                                                              ----------
Cash and cash equivalents, end of year......................  $  260,670
                                                              ==========
Supplemental disclosure of cash flow information:
  Cash paid for interest....................................  $  985,801
                                                              ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-110
<PAGE>   283
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                         NOTES TO FINANCIAL STATEMENTS
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
     a. Organization and Basis of Presentation: Point Communications Limited
Partnership (the "Partnership") was formed to acquire, own and operate radio
stations WIBA-AM, WIBA-FM, WMAD-AM and WMAD-FM (the "Stations") servicing the
Madison, Wisconsin area. The general partner of Point Communications L.P. is a
corporation wholly-owned by the president of the radio stations. Included in
management fees and other expenses in the Statement of Operations are management
fees paid to the general partner and other costs related to the general
partner's activities.
 
     The Partnership's financial statements have been prepared in accordance
with generally accepted accounting principles, which require management to make
estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues, and expenses for the period presented. They also affect
the disclosures of contingencies. Actual results could differ from those
estimates.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the Federal
Communications Commission (the "FCC") to relax its numerical restrictions on
local ownership and affords renewal applicants significant new protections from
competing applications for the broadcast licenses. The ultimate effect of this
legislation on the competitive environment is currently undeterminable.
 
     b. Cash Equivalents: For purposes of the Statement of Cash Flows, the
Partnership considers all highly liquid, short-term investments purchased with
original maturities of three months or less to be cash equivalents.
 
     c. Property and Equipment: Property and equipment are stated at cost less
accumulated depreciation. Depreciation is computed using the straight-line
method over the estimated useful lives of the assets, as follows: buildings and
improvements 15-39 years, tower and antennae 5-15 years, equipment 5-7 years,
and other 3-5 years. Expenditures for repairs are expensed while major additions
are capitalized. Upon sale or disposal, the asset cost and accumulated
depreciation are removed and any gain or loss is recognized in earnings.
 
     d. Intangible Assets: Intangible assets are stated at cost and amortized on
a straight-line basis over their estimated useful lives, as follows:
 
          FCC broadcast licenses -- 15 years. Accumulated amortization as of
     December 31, 1996 was $848,533.
 
          Other intangibles -- 15 years. Accumulated amortization as of December
     31, 1996 was $82,089.
 
          Goodwill -- 15 years. Accumulated amortization as of December 31, 1996
     was $25,721.
 
          Deferred financing costs -- loan term. Accumulated amortization as of
     December 31, 1996 was $67,933.
 
          Organization cost -- 5 years. Accumulated amortization as of December
     31, 1996 was $26,033.
 
     On an ongoing basis, management evaluates the recoverability of the net
carrying value of intangible assets by reference to the Partnership's
undiscounted anticipated future cash flows.
 
     e. Barter Transactions: The Partnership exchanges advertising airtime for
goods and services, as is customary in the broadcast industry. In accordance
with Statement of Financial Accounting Standards No. 63, "Financial Reporting by
Broadcasters", revenue is recognized as the advertising is broadcast at the
estimated fair market value of goods or services received or to be received. The
value of the goods and services received in barter transactions is charged to
expense when received or used. Barter revenues and expenses approximated
$214,000 for 1996.
 
                                      F-111
<PAGE>   284
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     f. Revenue Recognition: Revenue from the sale of air-time is recognized at
the time the related program or advertisement is broadcast.
 
     g. Concentration of Risk: The Stations operate within the Madison,
Wisconsin geographic area. They extend credit to their various customers in the
form of accounts receivable. The Partnership performs ongoing credit evaluations
of its customers and maintains an allowance for doubtful accounts based on
factors surrounding the credit risk of specific customers, historical trends and
other information.
 
     h. Allocations and Distributions: The profits and losses of the Partnership
are being allocated among the partners, and cash flow from operations or cash
from capital transactions, if any, will be distributed to the partners in
accordance with the terms of the partnership agreement.
 
     i. Income Taxes: No provision for federal or state income taxes has been
provided as the partners report their pro rata share of the partnership profits
or losses on their individual tax returns.
 
2. PROPERTY AND EQUIPMENT:
 
     Property and equipment consisted of the following at December 31, 1996:
 
<TABLE>
<S>                                                           <C>
Land and improvements.......................................  $  283,200
Buildings...................................................     725,720
Tower and antennae..........................................     986,770
Equipment...................................................     703,640
Other.......................................................     148,983
                                                              ----------
                                                               2,848,313
Less accumulated depreciation...............................     508,696
                                                              ----------
                                                              $2,339,617
                                                              ==========
</TABLE>
 
     Depreciation expense was $383,010 in 1996.
 
3. INTANGIBLE ASSETS:
 
     Intangible assets consisted of the following at December 31, 1996:
 
<TABLE>
<S>                                                           <C>
FCC broadcast licenses......................................       $  9,546,000
Other intangibles...........................................            911,544
Goodwill....................................................            301,306
Deferred financing costs....................................            254,749
Organization costs..........................................             97,623
                                                                   ------------
                                                                     11,111,222
Less accumulated amortization...............................          1,050,309
                                                                   ------------
                                                                   $ 10,060,913
                                                                   ============
</TABLE>
 
                                      F-112
<PAGE>   285
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
4. LONG-TERM DEBT:
 
     Long-term debt consisted of the following at December 31, 1996:
 
<TABLE>
<S>                                                           <C>
Term loan payable in quarterly installments of $212,500 to
  $400,000, with a balloon payment of remaining balance due
  August 1, 2000, bearing interest at the bank's reference
  rate plus 2.5% (reference rate was 8.25% at December 31,
  1996).....................................................  $9,537,500
Less current portion........................................     912,500
                                                              ----------
                                                              $8,625,000
                                                              ==========
</TABLE>
 
     The term loan is subject to certain restrictive financial covenants,
including the maintenance of minimum broadcast operating cash flow amounts, and
limitations on additional indebtedness, capital expenditures, lease agreements,
investments and distributions to partners.
 
     The term loan is collateralized by substantially all assets of the
Partnership.
 
     The carrying amount reported for long-term debt approximates fair value
since the underlying instrument bears interest at a variable rate that reprices
frequently.
 
     The aggregate scheduled maturities of debt in subsequent years is as
follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $  912,500
1998........................................................   1,125,000
1999........................................................   2,100,000
2000........................................................   5,400,000
                                                              ----------
                                                              $9,537,500
                                                              ==========
</TABLE>
 
5. OPERATING LEASES:
 
     The Partnership leases vehicles, office equipment, office space and a tower
site under operating leases with future minimum rental payments as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $ 87,004
1998........................................................    67,512
1999........................................................    67,512
2000........................................................    67,512
2001........................................................    38,705
Thereafter..................................................   331,000
                                                              --------
                                                              $659,245
                                                              ========
</TABLE>
 
     Rental expense charged to operations was $84,382 for 1996.
 
6. LETTER OF CREDIT:
 
     At December 31, 1996, the Partnership had a letter of credit outstanding
for $90,000. The letter of credit can be drawn upon if the Partnership fails to
make payments due under the terms and conditions of a network agreement which
expires in May 1997. The Partnership has pledged a certificate of deposit as
collateral for the letter of credit.
 
                                      F-113
<PAGE>   286
 
                    POINT COMMUNICATIONS LIMITED PARTNERSHIP
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
7. SUBSEQUENT EVENTS:
 
     On January 2, 1997, the Partnership exchanged its broadcasting and real
estate assets of stations WMAD-FM, WIBA-FM and WIBA-AM and $400,000 cash,
subject to its long-term debt, for a 50% partnership interest in Madison Radio
Group (a general partnership), and $3,962,500 cash (which was financed by
Madison Radio Group borrowings). Simultaneously, Midcontinent Broadcasting Co.
of Wisconsin, Inc. ("Midcontinent"), a company that also owns and operates radio
stations serving the Madison, Wisconsin area, exchanged its broadcasting and
real estate assets of stations WZEE-FM, WMLI-FM and WTSO-AM and $400,000 cash
for the remaining 50% partnership interest in Madison Radio Group. During 1996,
the Partnership incurred $103,097 of costs directly related to its investment in
Madison Radio Group, which are included in other assets on the accompanying
balance sheet. Also, on January 2, 1997, the Partnership contributed the assets
of its WMAD-AM station with a net book value of approximately $230,000 to an
educational institution and received $85,000 cash.
 
     On February 4, 1997, Madison Radio Group entered into an agreement to sell
substantially all the assets of its stations to Capstar Radio Broadcasting
Partners, Inc., a radio investment group. The closing of the transaction, which
is subject to various conditions and approvals as defined in the agreement, is
expected to occur in the fourth quarter of 1997.
 
                                      F-114
<PAGE>   287
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Partners
Community Pacific Broadcasting Company L.P.:
 
     We have audited the accompanying balance sheet of Community Pacific
Broadcasting Company L.P. (the "Partnership") as of December 31, 1996, and the
related statements of operations, partners' equity and cash flows for the year
then ended. These financial statements are the responsibility of the
Partnership's management. Our responsibility is to express an opinion on these
financial statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Community Pacific
Broadcasting Company L.P. as of December 31, 1996, and the results of its
operations and its cash flows for the year then ended in conformity with
generally accepted accounting principles.
 
COOPERS & LYBRAND L.L.P.
 
San Jose, California
February 13, 1997
 
                                      F-115
<PAGE>   288
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                                 BALANCE SHEETS
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                               MARCH 31,     DECEMBER 31,
                                                                 1997            1996
                                                              -----------    ------------
                                                              (UNAUDITED)
<S>                                                           <C>            <C>
Current assets:
  Cash......................................................  $   330,770     $    38,532
  Accounts receivable, net of allowance for doubtful
     accounts of $58,982 and $70,525, respectively..........      745,638       1,708,213
  Prepaid expenses and other current assets.................      144,731          97,239
                                                              -----------     -----------
          Total current assets..............................    1,221,139       1,843,984
Property and equipment, net.................................    3,806,144       3,843,508
Intangible assets, net......................................   12,595,121      12,817,337
Other assets................................................      100,661         125,453
                                                              -----------     -----------
     Total assets...........................................  $17,723,065     $18,630,282
                                                              ===========     ===========
 
                            LIABILITIES AND PARTNERS' EQUITY
 
Current liabilities:
  Accounts payable..........................................  $    68,679     $   237,996
  Accrued liabilities.......................................      189,477         483,065
  Due to Pacific Star.......................................       72,026              --
  Current portion of long-term debt.........................  1,437,500..       1,175,125
                                                              -----------     -----------
          Total current liabilities.........................    1,767,682       1,896,186
Long-term debt, net of current portion......................    8,337,500       8,696,875
                                                              -----------     -----------
          Total liabilities.................................   10,105,182      10,593,061
                                                              -----------     -----------
Commitments (Note 9)
Partners' equity............................................    7,617,883       8,037,221
                                                              -----------     -----------
          Total liabilities and partners' equity............  $17,723,065     $18,630,282
                                                              ===========     ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-116
<PAGE>   289
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                            STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                               THREE MONTHS
                                                                  ENDED           YEAR ENDED
                                                              MARCH 31, 1997   DECEMBER 31, 1996
                                                              --------------   -----------------
                                                               (UNAUDITED)
<S>                                                           <C>              <C>
Revenue:
  Broadcasting revenue......................................    $1,849,044        $12,318,547
  Less agency commissions...................................       168,049          1,119,613
                                                                ----------        -----------
          Net revenue.......................................     1,680,995         11,198,934
                                                                ----------        -----------
Station operating expenses:
  Programming and technical expense.........................       623,566          3,935,571
  Selling and promotion expense.............................       331,592          2,981,563
  General and administrative expense........................       354,878          1,998,698
                                                                ----------        -----------
          Total station operating expenses..................     1,310,036          8,915,832
Corporate expenses..........................................       197,220            760,150
Depreciation and amortization...............................       350,270          1,416,077
                                                                ----------        -----------
  Operating income (loss)...................................      (176,531)           106,875
Other expense, net..........................................        (2,424)            (8,438)
Loss on disposal of assets..................................            --            (10,611)
Interest expense............................................      (237,774)          (933,315)
                                                                ----------        -----------
          Net loss..........................................    $ (416,729)       $  (845,489)
                                                                ==========        ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-117
<PAGE>   290
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                   STATEMENTS OF CHANGES IN PARTNERS' EQUITY
 
<TABLE>
<CAPTION>
                                                                                       TOTAL
                                                           GENERAL      LIMITED      PARTNERS'
                                                           PARTNER     PARTNERS        TOTAL
                                                          ---------   -----------   -----------
<S>                                                       <C>         <C>           <C>
Balances as of January 1, 1996..........................  $ 272,872   $ 7,583,322   $ 7,856,194
  Capital contributions from partners...................     20,000     3,058,916     3,078,916
  Capital distributions to partners.....................       (800)   (2,051,600)   (2,052,400)
  Net loss..............................................   (176,474)     (669,015)     (845,489)
                                                          ---------   -----------   -----------
Balances as of December 31, 1996........................    115,598     7,921,623     8,037,221
  Capital distributions to partners (unaudited).........       (800)       (1,809)       (2,609)
  Net loss (unaudited)..................................    (86,971)     (329,758)     (416,729)
                                                          ---------   -----------   -----------
Balances as of March 31, 1997 (unaudited)...............  $  27,827   $ 7,590,056   $ 7,617,883
                                                          =========   ===========   ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-118
<PAGE>   291
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                               THREE MONTHS
                                                                  ENDED           YEAR ENDED
                                                              MARCH 31, 1997   DECEMBER 31, 1996
                                                              --------------   -----------------
                                                               (UNAUDITED)
<S>                                                           <C>              <C>
Cash flows from operating activities:
  Net loss..................................................    $(416,729)        $  (845,489)
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
     Depreciation and amortization..........................      350,270           1,416,077
     Loss on sale of fixed assets...........................           --              10,611
     Changes in operating assets and liabilities:
       Accounts receivable, net.............................      962,575             116,834
       Prepaid expenses and other current assets............      (47,492)             41,643
       Other assets.........................................       24,792                  --
       Accounts payable.....................................     (169,317)           (345,207)
       Accrued liabilities..................................     (293,588)           (108,490)
       Due to Pacific Star..................................       72,026                  --
                                                                ---------         -----------
          Net cash provided by operating activities.........      482,537             285,979
                                                                ---------         -----------
Cash flows from investing activities:
  Purchase of property and equipment, net of acquisition....      (90,690)           (408,731)
  Proceeds from sale of fixed assets........................           --               3,500
  Intangible assets, net of acquisition.....................           --            (103,635)
  Increase in other assets..................................           --             (17,919)
  Cash used in acquisition..................................           --            (450,000)
                                                                ---------         -----------
          Net cash used in investing activities.............      (90,690)           (976,785)
                                                                ---------         -----------
Cash flows from financing activities:
  Proceeds from notes payable...............................      190,500           1,408,000
  Repayment of notes payable................................     (287,500)         (1,650,000)
  Capital contributions from partners.......................           --           3,092,954
  Capital distributions to partners.........................       (2,609)         (2,209,658)
                                                                ---------         -----------
          Net cash (used in) provided by financing
            activities......................................      (99,609)            641,296
                                                                ---------         -----------
Net increase (decrease) in cash.............................      292,238             (49,510)
Cash, beginning of year.....................................       38,532              88,042
                                                                ---------         -----------
Cash, end of year...........................................    $ 330,770         $    38,532
                                                                =========         ===========
Supplemental disclosure of cash flow information:
  Interest paid.............................................                      $   991,233
                                                                                  ===========
Supplemental disclosure of noncash activities:
  Revenue related to barter transactions....................    $ 322,837         $ 2,171,006
                                                                =========         ===========
  Advances from partners converted into equity..............    $      --         $   427,046
                                                                =========         ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-119
<PAGE>   292
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                         NOTES TO FINANCIAL STATEMENTS
1. ORGANIZATION:
 
     Community Pacific Broadcasting Company L.P. (the Partnership), a Delaware
limited partnership, was formed April 1, 1992 and operates AM and FM radio
broadcasting stations in the following communities as of December 31, 1996:
 
     - Modesto, California -- KFIV-AM, KJSN-FM, KVFX-FM and KJAX-AM
 
     - Anchorage, Alaska -- KASH-AM, KASH-FM, KENI-AM and KBFX-FM
 
     - Des Moines, Iowa -- KGGO-FM, KDMI-AM, and KHKI-FM
 
     Effective March 1, 1997, the Partnership entered into an LMA with Pacific
Star in connection with the Partnership's radio stations pursuant to which
Pacific Star provides certain sales, programming and marketing services for the
Partnership's radio stations (unaudited).
 
  Interim Periods
 
     The balance sheet as of March 31, 1997 and the statements of operations,
partners' equity and cash flows for the three month period ended March 31, 1997
are unaudited. However, in the opinion of management, all adjustments necessary
(consisting only of normal recurring adjustments) for a fair presentation of
such financial statements have been included. Interim results are not
necessarily indicative of results for a full year.
 
2. USE OF ESTIMATES AND UNCERTAINTIES:
 
     The Partnership's financial statements have been prepared in accordance
with generally accepted accounting principles, which require management to make
estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues and expenses for the period presented. They also affect
the disclosures of contingencies. Actual results could differ from those
estimates.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the Federal
Communications Commission (the "FCC") to relax its numerical restrictions on
local ownership and affords renewal applicants significant new protections from
competing applications for the broadcast licenses. The ultimate effect of this
legislation on the competitive environment is currently undeterminable.
 
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
  Property and Equipment
 
     Property and equipment are stated at cost, less accumulated depreciation.
Depreciation is calculated on a straight-line basis over the estimated useful
life of the assets as follows:
 
<TABLE>
<S>                                    <C>
Tower and antennae...................  7-20 years
Broadcast equipment..................  7 to 10 years
Building.............................  30 years
Furniture and fixtures...............  7 to 10 years
Automobiles..........................  3-5 years
Leasehold improvements...............  Shorter of the life of the asset or the lease
</TABLE>
 
     When items are retired or sold, the cost and accumulated depreciation are
removed and any gain or loss is included in income.
 
                                      F-120
<PAGE>   293
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
  Intangible Assets:
 
     Intangible assets are stated at cost, less accumulated amortization.
Amortization is determined using the straight-line method based upon the
estimated useful lives of the assets as follows:
 
<TABLE>
<CAPTION>
                                                              YEARS
                                                              -----
<S>                                                           <C>
FCC licenses and goodwill...................................    20
Organization costs..........................................     5
Noncompetition agreements...................................     5
Other.......................................................   2-5
</TABLE>
 
     On an ongoing basis, management evaluates the recoverability of the net
carrying value of intangible assets by reference to the Company's undiscounted
anticipated future cash flows.
 
  Revenue:
 
     Revenue is recognized when advertisements are broadcast.
 
  Barter Transactions:
 
     The Partnership trades or barters commercial air time for syndicated radio
shows and for goods and services used for promotional, sales and other business
activities. These exchanges are recorded at the fair market value of the radio
shows or the goods or services received or the value of the advertising time
provided, whichever is more clearly determinable. Revenue from barter
transactions is recognized as income when advertisements are broadcast, and
radio shows are charged to expense when broadcast, and goods or services are
charged to expense or capitalized when used or received. Barter revenue totaled
$2,171,006 for the year ended December 31, 1996.
 
  Advertising Costs:
 
     The Partnership incurs various marketing and promotional costs to add and
maintain listenership. These costs are expensed as incurred and totaled
approximately $1,007,626 for the year ended December 31, 1996.
 
  Concentration of Credit Risk:
 
     The Partnership's revenue and accounts receivable primarily relate to
advertising of products and services within the radio stations' broadcast areas.
The Partnership's management perform ongoing credit evaluations of the
customers' financial condition and, generally, require no collateral from their
customers. The Partnership maintains an allowance for doubtful accounts and past
credit losses have been within management's expectations.
 
  Income Taxes:
 
     No provision has been made for income taxes since the Partnership is not a
taxable entity. Partners report their share of the Partnership's income on their
respective tax returns.
 
                                      F-121
<PAGE>   294
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
4. PROPERTY AND EQUIPMENT:
 
     At December 31, 1996, property and equipment consist of the following:
 
<TABLE>
<S>                                                           <C>
Land and improvements.......................................  $  131,130
Buildings...................................................     400,603
Tower and antenna systems...................................     952,025
Broadcast and transmitter equipment.........................   2,644,931
Furniture and fixtures......................................     878,730
Leasehold improvements......................................      93,038
                                                              ----------
                                                               5,100,457
Less accumulated depreciation...............................   1,256,949
                                                              ----------
                                                              $3,843,508
                                                              ==========
</TABLE>
 
     Depreciation expense was $473,380 in 1996.
 
5. INTANGIBLE ASSETS:
 
     At December 31, 1996, intangible assets consist of the following:
 
<TABLE>
<S>                                                           <C>
FCC licenses and goodwill...................................  $15,451,996
Organization costs..........................................      103,511
Noncompetition agreements...................................      117,500
Other.......................................................       26,100
                                                              -----------
                                                               15,699,107
Less accumulated amortization...............................    2,881,770
                                                              -----------
                                                              $12,817,337
                                                              ===========
</TABLE>
 
     Amortization expense was $942,697 in 1996.
 
6. LONG-TERM DEBT:
 
     In January 1995, the Partnership entered into a variable rate loan
agreement with a bank whereby the Partnership could borrow up to $11,500,000.
Borrowings under this agreement bear interest at a rate based on the London
Interbank Offered Rate (LIBOR) or the bank's prime rate plus the applicable
margin, which ranges from 1.50% to 2.75% for LIBOR and prime depending on ratios
of debt to operating cash flow. The interest rate is approximately 8.75% as of
December 31, 1996 and $9,872,000 is outstanding under this agreement. The
Partnership pays a commitment fee of 0.5% per annum on the unused portion of the
loan commitment and paid a onetime facility fee of $115,000 in January 1995,
which is being amortized over the term of the loan agreement.
 
     The credit facility agreement contains certain financial and operational
covenants and other restrictions with which the Partnership must comply, which
include limitations on incurrence of additional indebtedness, partner
distributions and redemptions.
 
     Borrowings under this agreement are collateralized by substantially all
assets of the Partnership.
 
     The carrying amount reported for long-term debt approximates fair value
since the underlying instrument bears interest at a variable rate that reprices
frequently.
 
                                      F-122
<PAGE>   295
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     Total annual maturities of long-term debt, excluding mandatory prepayments,
are as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $1,175,125
1998........................................................   1,653,125
1999........................................................   1,725,000
2000........................................................   2,156,250
2001........................................................   2,515,625
Thereafter..................................................     646,875
                                                              ----------
                                                              $9,872,000
                                                              ==========
</TABLE>
 
7. PARTNERS' EQUITY:
 
     Under the amended and restated agreement of limited partnership dated
December 1, 1995, the general partner is authorized to manage the activities of
the Partnership. No management fee is to be paid, although the general partner
is reimbursed for expenses incurred. Extraordinary actions, as defined, require
the approval of the holders of a majority of the voting partner units (general
partner plus Classes B and C limited partner units).
 
     Losses and profits are allocated among the partners in accordance with the
partnership agreement.
 
     For tax purposes, any gain, loss, income or deductions with respect to
property contributed to the Partnership are subject to the special allocation
rules of Section 704 of the Internal Revenue Code.
 
     In December 1995, the Partnership issued warrants to purchase 76,868 units
of Class C stock at $0.75 per unit. In July 1996, the Partnership issued
warrants to purchase 11,647 units of Class C stock at $0.825 per unit. The
warrants expire five years after the date of issuance.
 
8. EMPLOYEE BENEFIT PLAN:
 
     The Company maintains a salary deferral 401(k) Plan (the Plan) that allows
eligible employees, at their discretion, to make pre-tax contributions to the
Plan. The Partnership may make discretionary contributions to the Plan. No
amounts have been accrued or paid for such discretionary contributions in
respect of the year ended December 31, 1996.
 
9. COMMITMENTS:
 
     The Partnership rents certain facilities and equipment under noncancelable
operating leases. Minimum annual payments under these leases as of December 31,
1996 are as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................    $323,670
1998........................................................     269,566
1999........................................................     245,175
2000........................................................     204,547
2001........................................................     151,938
Thereafter..................................................     220,388
                                                              ----------
          Total.............................................  $1,415,284
                                                              ==========
</TABLE>
 
     Rent expense was approximately $362,685 for the year ended December 31,
1996.
 
     The Partnership has entered into several royalty agreements in order to
broadcast music. Most of these contracts require payments based upon related
advertising revenue.
 
                                      F-123
<PAGE>   296
 
                  COMMUNITY PACIFIC BROADCASTING COMPANY L.P.
                        (A DELAWARE LIMITED PARTNERSHIP)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
10. ACQUISITION:
 
     In April 1996, the Partnership acquired substantially all the assets of
KJAX-AM in Stockton, California, for $450,000 plus acquisition costs of $64,757.
The purchase price has been allocated $100,000 to property and equipment,
$325,000 to FCC licenses and goodwill and $25,000 to other intangibles.
 
     The acquisition has been accounted for as an asset purchase. The purchase
price has been allocated to the assets acquired based on their estimated fair
market value at the date of the acquisition.
 
     Accordingly, the accompanying financial statements include the results of
operations of the acquired entity from the date of acquisition. Had the
acquisition occurred January 1, 1996 the Partnership's results of operations for
the year ended December 31, 1996 would not have been materially different.
 
11. PENDING SALE OF PARTNERSHIP:
 
     On December 26, 1996, the Partnership agreed to be acquired by Capstar
Radio Broadcasting Partners, Inc., a Delaware corporation, through an
acquisition affiliate, Community Acquisition Company, Inc. The sale is subject
to regulatory approval. The purchase price is estimated to be approximately
$35.0 million and is subject to adjustment. No adjustments have been made to the
financial statements to reflect the pending sale.
 
   
12. SUBSEQUENT EVENT (UNAUDITED)
    
 
   
     In July 1997, Capstar Radio Broadcasting Partners, Inc. acquired
substantially all of the assets of the Partnership for approximately $35.0
million.
    
 
                                      F-124
<PAGE>   297
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Shareholders and Board of Directors of Patterson Broadcasting, Inc.:
 
     We have audited the accompanying consolidated balance sheets of Patterson
Broadcasting, Inc. and subsidiaries (a Delaware corporation) as of December 31,
1996 and 1995 and the related consolidated statements of operations, changes in
stockholders' equity, and cash flows for the year ended December 31, 1996 and
for the period from May 1, 1995 (inception) through December 31, 1995. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Patterson
Broadcasting, Inc. and subsidiaries at December 31, 1996 and 1995 and the
results of their operations and cash flows for the year ended December 31, 1996
and for the period from May 1, 1995 (inception) through December 31, 1995 in
conformity with generally accepted accounting principles.
 
     As explained in Note 1 to the financial statements, the Company has given
effect to a change in accounting principle for redeemable warrants.
 
ARTHUR ANDERSEN LLP
 
New York, New York
February 28, 1997 (except with respect to the matter
discussed in Note 13, as to which the date is April 16, 1997)
 
                                      F-125
<PAGE>   298
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                               MARCH 31,      ---------------------------
                                                                  1997            1996           1995
                                                              ------------    ------------    -----------
                                                              (UNAUDITED)
<S>                                                           <C>             <C>             <C>
CURRENT ASSETS:
  Cash and cash equivalents.................................  $  1,177,000    $  3,046,000    $   214,000
  Accounts receivable, less allowances for doubtful accounts
    of $452,000 at March 31, 1997, $402,000 at December 31,
    1996 and $32,000 at December 31, 1995...................     8,171,000       9,426,000      2,498,000
  Prepaid expenses and other current assets.................     1,231,000         932,000        497,000
  Deferred income taxes (Note 6)............................       658,000         458,000             --
                                                              ------------    ------------    -----------
         Total current assets...............................    11,237,000      13,862,000      3,209,000
                                                              ------------    ------------    -----------
PROPERTY, PLANT, AND EQUIPMENT:
  Land and land improvements................................     1,265,000       1,261,000        387,000
  Buildings and leasehold improvements......................     3,379,000       3,362,000      1,836,000
  Equipment.................................................    16,140,000      15,809,000      5,510,000
                                                              ------------    ------------    -----------
                                                                20,784,000      20,432,000      7,733,000
  Less accumulated depreciation.............................    (1,670,000)     (1,305,000)      (166,000)
                                                              ------------    ------------    -----------
         Total property, plant, and equipment -- net........    19,114,000      19,127,000      7,567,000
                                                              ------------    ------------    -----------
INTANGIBLE AND OTHER ASSETS -- Net:
  Cost of purchased businesses in excess of net tangible
    assets
    acquired (Note 2).......................................   108,768,000     109,089,000     29,795,000
  Deposits (Note 2).........................................       290,000          40,000      2,916,000
  Other assets (Note 2).....................................     4,073,000       4,315,000      2,575,000
  Deferred income taxes (Note 6)............................     4,957,000       2,258,000             --
                                                              ------------    ------------    -----------
         Total intangible and other assets -- net...........   118,088,000     115,702,000     35,286,000
                                                              ------------    ------------    -----------
                                                              $148,439,000    $148,691,000    $46,062,000
                                                              ============    ============    ===========
 
                                  LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable and accrued expenses.....................  $  2,898,000    $  3,503,000    $ 1,947,000
  Accrued interest..........................................       383,000         393,000         34,000
  Accrued dividends.........................................       250,000         250,000             --
  Note payable (Note 2).....................................            --         600,000             --
  Accrued income taxes......................................       211,000         173,000             --
                                                              ------------    ------------    -----------
         Total current liabilities..........................     3,742,000       4,919,000      1,981,000
                                                              ------------    ------------    -----------
LONG-TERM DEBT (Note 3).....................................    66,500,000      67,000,000     10,000,000
                                                              ------------    ------------    -----------
OTHER LIABILITIES...........................................        87,000          97,000         58,000
                                                              ------------    ------------    -----------
REDEEMABLE PREFERRED STOCK, $1.00 par value, 100,000 shares
  authorized, 2,775, 2,700 and -0- issued and outstanding at
  March 31, 1997 and December 31, 1996 and 1995,
  respectively (Note 4).....................................    20,747,000      19,816,000             --
                                                              ------------    ------------    -----------
REDEEMABLE WARRANTS (Note 4)................................    17,803,000      11,921,000             --
                                                              ------------    ------------    -----------
COMMITMENTS AND CONTINGENCIES (Note 7)
STOCKHOLDERS' EQUITY (Note 5):
  Class A Common Stock, $.01 par value, 200,000 shares
    authorized, 70,571.91, 70,571.91 and 50,140.91 issued
    and outstanding at March 31, 1997 and December 31, 1996
    and 1995, respectively..................................         1,000           1,000          1,000
  Class B Common Stock, $.01 par value, 200,000 shares
    authorized, 4,227, 4,227 and -0- issued and outstanding
    at March 31, 1997 and December 31, 1996 and 1995,
    respectively............................................                                           --
  Additional paid-in capital................................    52,562,000      52,137,000     35,099,000
  Accumulated deficit.......................................   (13,003,000)     (7,200,000)    (1,077,000)
                                                              ------------    ------------    -----------
         Total stockholders' equity.........................    39,560,000      44,938,000     34,023,000
                                                              ------------    ------------    -----------
                                                              $148,439,000    $148,691,000    $46,062,000
                                                              ============    ============    ===========
</TABLE>
 
                See notes to consolidated financial statements.
 
                                      F-126
<PAGE>   299
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
   
<TABLE>
<CAPTION>
                                                                                        PERIOD FROM
                                                                                        MAY 1, 1995
                                                                                        (INCEPTION)
                                              QUARTER ENDED MARCH 31,     YEAR ENDED      THROUGH
                                              ------------------------   DECEMBER 31,   DECEMBER 31,
                                                 1997          1996          1996           1995
                                              -----------   ----------   ------------   ------------
                                                    (UNAUDITED)
<S>                                           <C>           <C>          <C>            <C>
Net Revenues................................  $10,727,000   $6,097,000   $ 41,369,000    $ 4,613,000
Operating Expenses, excluding Depreciation
  and Amortization..........................    8,319,000    5,144,000     29,725,000      3,623,000
LMA Fee.....................................           --           --        500,000             --
Corporate Expense...........................    1,088,000      513,000      2,374,000      1,217,000
Regional Expense............................      233,000           --        143,000             --
Patterson Planning Management Fee...........       63,000       63,000        250,000        146,000
Depreciation and Amortization...............    1,162,000      522,000      3,537,000        391,000
                                              -----------   ----------   ------------    -----------
Income (Loss) From Operations...............     (138,000)    (145,000)     4,840,000       (764,000)
                                              -----------   ----------   ------------    -----------
Other Income (Expense):
  Interest expense..........................   (1,716,000)    (821,000)    (5,052,000)      (458,000)
  Increase in fair value of redeemable
     warrants (Note 4)......................   (5,882,000)          --     (5,499,000)            --
  Interest income...........................        1,000       55,000         70,000        148,000
  Other - net...............................        2,000           --        (33,000)        (3,000)
                                              -----------   ----------   ------------    -----------
          Total other income (expense)......   (7,595,000)    (766,000)   (10,514,000)      (313,000)
                                              -----------   ----------   ------------    -----------
Loss Before Income Taxes....................   (7,733,000)    (911,000)    (5,674,000)    (1,077,000)
Income Tax Benefit (Note 6).................    2,861,000           --      2,344,000             --
                                              -----------   ----------   ------------    -----------
Net Loss....................................  $(4,872,000)  $ (911,000)  $ (3,330,000)   $(1,077,000)
                                              ===========   ==========   ============    ===========
</TABLE>
    
 
                See notes to consolidated financial statements.
 
                                      F-127
<PAGE>   300
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                                    ADDITIONAL
                                                          COMMON      PAID-IN      ACCUMULATED
                                                          STOCK       CAPITAL        DEFICIT
                                                          ------    -----------    ------------
<S>                                                       <C>       <C>            <C>
BALANCE, May 1, 1995 (inception)........................  $  --     $        --    $         --
  Equity contribution...................................  1,000      35,099,000              --
  Net loss..............................................     --              --      (1,077,000)
                                                          ------    -----------    ------------
BALANCE, December 31, 1995                                1,000      35,099,000      (1,077,000)
  Equity contribution, net of issuance costs of
     $462,000...........................................     --      17,038,000              --
  Accretion of redeemable preferred stock...............     --              --        (543,000)
  Dividends declared on redeemable preferred stock......     --              --      (2,250,000)
  Net loss..............................................     --              --      (3,330,000)
                                                          ------    -----------    ------------
BALANCE, December 31, 1996..............................  1,000      52,137,000      (7,200,000)
  Accretion of redeemable preferred stock (unaudited)...     --              --        (181,000)
  Dividends declared on redeemable preferred stock
     (unaudited)........................................     --              --        (750,000)
  Contingent award of common stock pursuant to
     compensation plan (unaudited)......................     --         425,000              --
  Net loss (unaudited)..................................     --              --      (4,872,000)
                                                          ------    -----------    ------------
BALANCE, March 31, 1997 (unaudited).....................  $1,000    $52,562,000    $(13,003,000)
                                                          ======    ===========    ============
</TABLE>
 
                See notes to consolidated financial statements.
 
                                      F-128
<PAGE>   301
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                                               PERIOD FROM
                                                                                               MAY 1, 1995
                                                          QUARTER ENDED                        (INCEPTION)
                                                            MARCH 31,            YEAR ENDED      THROUGH
                                                    -------------------------   DECEMBER 31,   DECEMBER 31,
                                                       1997          1996           1996           1995
                                                    -----------   -----------   ------------   ------------
                                                           (UNAUDITED)
<S>                                                 <C>           <C>           <C>            <C>
OPERATING ACTIVITIES:
  Net loss........................................  $(4,872,000)  $  (911,000)  $ (3,330,000)  $ (1,077,000)
  Adjustments to reconcile net loss to net cash
     provided by (used in) operating activities:
     Depreciation.................................      366,000       188,000      1,175,000        166,000
     Amortization.................................      796,000       334,000      2,362,000        225,000
     Deferred financing costs.....................      159,000        56,000        429,000             --
     Increase in fair value of redeemable
       warrants...................................    5,882,000            --      5,499,000             --
     Loss on sale of property, plant, and
       equipment..................................           --            --         31,000             --
     Provision for contingent stock
       compensation...............................      425,000            --             --             --
     Changes in assets and liabilities, net of
       effects from acquisitions and dispositions:
       Accounts receivable........................    1,255,000    (1,186,000)    (5,243,000)    (2,492,000)
       Prepaid expenses and other current
          assets..................................     (299,000)      (40,000)       (53,000)      (279,000)
       Accounts payable and accrued expenses......     (605,000)     (120,000)       955,000      1,219,000
       Accrued interest...........................      (10,000)      116,000        359,000         34,000
       Accrued income taxes.......................       38,000            --        173,000             --
       Deferred income taxes......................   (2,899,000)           --     (2,517,000)            --
       Other......................................      (11,000)       15,000         35,000        (28,000)
                                                    -----------   -----------   ------------   ------------
          Net cash provided by (used in) operating
            activities............................      225,000    (1,548,000)      (125,000)    (2,232,000)
                                                    -----------   -----------   ------------   ------------
INVESTING ACTIVITIES:
  Purchases of media properties, net of cash
     acquired.....................................     (600,000)  (60,309,000)   (92,915,000)   (36,923,000)
  Purchases of property, plant, and equipment.....     (279,000)     (296,000)    (1,036,000)      (107,000)
  Disposal of property, plant, and equipment......           --            --         21,000             --
  Deposits in escrow..............................     (250,000)           --             --     (2,900,000)
  Net proceeds on disposal of media property......           --     2,100,000      2,100,000             --
  Deferred acquisition costs......................     (465,000)     (587,000)       (84,000)      (768,000)
  Other...........................................           --            --             --       (156,000)
                                                    -----------   -----------   ------------   ------------
          Net cash used in investing activities...   (1,594,000)  (59,092,000)   (91,914,000)   (40,854,000)
                                                    -----------   -----------   ------------   ------------
FINANCING ACTIVITIES:
  Equity contributions............................           --     8,125,000     17,500,000     35,100,000
  Issuance of redeemable preferred stock and
     warrants.....................................           --            --     25,000,000             --
  Borrowings under bank credit facility...........    2,000,000    62,500,000     86,500,000     10,000,000
  Repayment of borrowings under bank credit
     facility.....................................   (2,500,000)   (7,500,000)   (29,500,000)            --
  Financing and issuance costs....................           --      (224,000)    (4,629,000)    (1,800,000)
                                                    -----------   -----------   ------------   ------------
          Net cash provided by (used in) financing
            activities............................     (500,000)   62,901,000     94,871,000     43,300,000
                                                    -----------   -----------   ------------   ------------
NET INCREASE (DECREASE) IN CASH...................   (1,869,000)    2,261,000      2,832,000        214,000
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD....    3,046,000       214,000        214,000             --
                                                    -----------   -----------   ------------   ------------
CASH AND CASH EQUIVALENTS,
     END OF PERIOD................................  $ 1,177,000   $ 2,475,000   $  3,046,000   $    214,000
                                                    ===========   ===========   ============   ============
</TABLE>
 
                See notes to consolidated financial statements.
 
                                      F-129
<PAGE>   302
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. SIGNIFICANT ACCOUNTING POLICIES
 
     Patterson Broadcasting, Inc. was organized in May 1995 for the purpose of
owning and operating radio stations. At December 31, 1996, the Company owned and
operated radio stations in Savannah, Georgia; Allentown, Pennsylvania; Honolulu,
Hawaii; Fresno, California; Grand Rapids, Michigan; Battle Creek, Michigan;
Reno, Nevada; Harrisburg, Pennsylvania; Pensacola, Florida; and Springfield,
Illinois.
 
     Of the 70,572 issued shares of Class A common stock, 65.9% are held by The
Dyson-Kissner-Moran Corporation ("DKM").
 
     Change in Accounting Principle -- In order to conform the Company's
accounting principles with the accounting requirements of the Securities and
Exchange Commission, the accompanying financial statements reflect a change in
accounting principle for the redeemable warrants. Previously issued financial
statements presented the redeemable warrants as equity. The warrant value was
being accreted to its earliest potential put value, with the accretion included
in stockholders' equity. The accompanying financial statements present the
warrants as liabilities, measured at their fair value, with changes in the fair
value included in earnings, in conformity with EITF 96-13, Accounting For Sales
Of Call Options Or Warrants On Issuer's Stock With Various Forms Of Settlement,
which is only applicable to public companies.
 
     Principles of Consolidation -- The consolidated financial statements
include the accounts of Patterson Broadcasting, Inc. and its wholly-owned
subsidiaries (the "Company"). All significant intercompany accounts and
transactions are eliminated in consolidation.
 
     Revenue Recognition -- Radio advertising revenues are recognized when the
related advertisements are broadcast and are recorded net of advertising agency
commissions. Exchanges of advertising time for products and services are
recorded at the estimated fair value of the products or services received.
 
     Cash and Cash Equivalents -- Cash and cash equivalents consist of cash,
money market funds, overnight deposits, and investments with maturities of three
months or less when purchased.
 
     Property, Plant, and Equipment -- Property, plant, and equipment is stated
at cost. Depreciation is computed by the straight-line method using estimated
useful lives of the individual assets which range from 5 to 40 years.
 
     Deferred Financing Costs -- Costs associated with obtaining debt financing
are capitalized and amortized over the term of the related debt.
 
     Intangible and Other Assets -- Costs of purchased businesses in excess of
net tangible assets acquired are stated at cost less accumulated amortization
and primarily consist of FCC broadcast licenses and goodwill. These costs are
being amortized using the straight-line method over periods not exceeding 40
years. Accumulated amortization at December 31, 1996 and 1995 was $2,575,000 and
$225,000, respectively.
 
     On a continuing basis, the Company reviews the financial statement carrying
amounts of its operating units for impairment. Specifically, this process
includes a comparison of the carrying amounts of the operating units to their
estimated fair values, an analysis of estimated future cash flows and an
evaluation as to whether an operating unit might be sold in the near future. If
this process concludes that the carrying amount of an operating unit's assets
will not be recovered from either future operations or sale, a write down of the
operating unit's assets is recognized through a charge to operations.
 
     Incomes Taxes -- Deferred income taxes are recorded using Statement of
Financial Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes".
 
     SFAS No. 109 requires the Company to compute deferred income taxes based on
the difference between the financial statement and tax basis of assets and
liabilities using enacted tax rates in effect in the years in which the
differences are expected to reverse.
 
                                      F-130
<PAGE>   303
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Use of Estimates -- 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 assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
 
     Unaudited Interim Financial Statements -- In the opinion of management,
interim unaudited financial statements reflect all adjustments, consisting of
normal recurring accruals, necessary to present fairly the financial position,
the results of operations and the cash flows for the periods presented. Results
for the interim periods are not necessarily indicative of results to be expected
for the full year.
 
     The unaudited financial statements have been prepared pursuant to the rules
and regulations of the Securities and Exchange Commission. Certain information
and note disclosures normally included in annual financial statements prepared
in accordance with generally accepted accounting principles have been condensed
or omitted pursuant to those rules and regulations, although the Company
believes that the disclosures made are adequate to make the information
presented not misleading.
 
2. ACQUISITION, DISPOSITIONS AND PRO FORMA FINANCIAL INFORMATION
 
     In July 1995, the Company purchased radio stations WCHY-AM/FM in Savannah,
Georgia, for $5,200,000 in cash. In September 1995, the Company purchased radio
stations WEEX-AM and WODE-FM in Allentown, Pennsylvania, radio stations KRZR-FM
and KTHT-FM in Fresno, California, and radio stations KSSK-AM/FM and KUCD-FM in
Honolulu, Hawaii for $30,590,000 in cash.
 
     In January 1996, the Company purchased radio stations WLHT-FM, WGRD-FM, and
WRCV-AM in Grand Rapids, Michigan and radio stations WBCK-AM, WBXX-FM, WRCC-AM
and WWKN-FM in Battle Creek, Michigan for $21,400,000 in cash.
 
     In January 1996, the Company purchased stations KCBN-AM, KRNO-FM, KWNZ-FM
in Reno, Nevada for $4,100,000 in cash.
 
     In January 1996, the Company purchased radio stations KCBL-AM and KBOS-FM
in Fresno, California for $6,250,000 in cash.
 
     In January 1996, the Company sold radio station KTHT-FM in Fresno,
California for $2,200,000 in cash.
 
     In March 1996, the Company purchased radio stations WTCY-AM, WNNK-FM in
Harrisburg, Pennsylvania and radio station WXBM-FM in Pensacola, Florida for
$31,200,000 in cash, including accounts receivable.
 
     In April 1996, the Company purchased radio station WYKZ-FM in Savannah,
Georgia for $1,500,000 in cash.
 
     In August 1996, the Company purchased radio stations WFMB-AM/FM, WCVS-FM in
Springfield, Illinois for $7,000,000 in cash.
 
     In November 1996, the Company purchased radio stations KIKI-AM/FM, KKLV-FM,
KHVH-AM in Honolulu, Hawaii for $9,100,000 in cash, of which $600,000 was paid
in January 1997. Such amount is recorded as a note payable at December 31, 1996.
 
     In November 1996, the Company purchased radio stations WAEV-FM, WLVH-FM,
WSOK-AM in Savannah, Georgia for $11,000,000 in cash, including accounts
receivable.
 
     In November 1996, the Company purchased radio station WWSF-FM in Pensacola,
Florida for $1,820,000 in cash, including accounts receivable.
 
                                      F-131
<PAGE>   304
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The acquisitions have been accounted for using the purchase method of
accounting. The consolidated statements of operations include the operations of
the acquired businesses since their respective date of acquisition.
 
     The following unaudited pro forma financial information gives effect to the
above acquisitions and disposition as if such transactions had occurred on
January 1, 1995.
 
<TABLE>
<CAPTION>
                                       THREE MONTHS ENDED
                                           MARCH 31,            YEAR ENDED DECEMBER 31,
                                    ------------------------   -------------------------
                                       1997          1996         1996          1995
                                    -----------   ----------   -----------   -----------
<S>                                 <C>           <C>          <C>           <C>
Net revenues......................  $10,727,000   $9,930,000   $48,615,000   $44,750,000
Income (loss) from operations.....     (138,000)     357,000     6,560,000     5,762,000
Net loss..........................   (1,166,000)    (875,000)     (503,000)   (1,105,000)
</TABLE>
 
     The pro forma information also reflects adjustments to interest expense and
income taxes resulting from the transactions, and is not necessarily indicative
of the results of operations that would have been achieved if such transactions
had occurred at the beginning of the periods presented or of future results of
operations.
 
     The Company has operated stations under time brokerage agreements ("TBAs")
or local marketing agreements ("LMAs") whereby the Company agreed to purchase
from the broadcast station licensee certain broadcast time on the station and to
provide programming to and sell advertising on the station during the purchased
time. Accordingly, the Company received all the revenue derived from the
advertising sold during the purchased time, paid certain expenses of the station
and performed other functions. The broadcast station licensee retains
responsibility for ultimate control of the station in accordance with FCC
policies. At December 31, 1996, the Company had acquired all stations operated
under LMAs during 1996.
 
     At December 31, 1996 and 1995, the Company had deferred $84,000 and
$768,000, respectively, in acquisition costs, primarily legal, related to future
acquisitions. The Company had placed $2,900,000 of deposits in escrow related to
future acquisitions at December 31, 1995. The $2,900,000 deposits in escrow were
utilized in the 1996 acquisitions outlined above. At December 31, 1996, there
were no deposits in escrow. The deferred acquisition costs and deposits in
escrow are included in other assets and deposits, respectively, in the
accompanying consolidated balance sheets.
 
3. LONG-TERM DEBT
 
     Long-term debt is summarized as follows:
 
<TABLE>
<CAPTION>
                                                      DECEMBER 31, 1996    DECEMBER 31, 1995
                                                      -----------------    -----------------
<S>                                                   <C>                  <C>
Bank Credit Facility................................     $67,000,000          $10,000,000
</TABLE>
 
     On June 20, 1996, the Company amended and restated its variable rate loan
agreement (the "Credit Facility"). The agreement was amended to increase the
available credit up to $150,000,000 by adding new lenders and amending certain
other provisions. The interest rate on the Credit Facility floats with the prime
rate established by the agent but can be fixed by the Company for up to six
months based upon a Eurodollar rate. The interest rate includes a borrowing
premium which varies from  1/4% to 3 1/4% depending on the Company's ratio of
total indebtedness to annualized operating cash flow for revolving credit loans,
as defined in the Credit Facility, and based on the interest rate option
selected. The Credit Facility also includes a commitment fee of  1/2% on the
unused portion of the Credit Facility. The Company may incur borrowings under
the Credit Facility until June 30, 2003; however, commitment reductions begin
December 31, 1997 with a final commitment reduction date of June 30, 2003. In
addition, beginning in 1998, the Company is required to prepay outstanding
borrowings to the extent of any excess of any cash flow, as defined. The Credit
Facility is secured by a pledge of the stock of and is guaranteed by all
subsidiaries of the Company and contains certain restrictive covenants,
including the
 
                                      F-132
<PAGE>   305
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
maintenance of cash flow ratios and limitations on additional borrowings,
mergers, acquisitions, dispositions, and certain restricted payments.
 
     Of long-term debt outstanding at December 31, 1996, $43,000,000 matures in
2003 and $24,000,000 matures in 2004.
 
4. REDEEMABLE PREFERRED STOCK AND WARRANTS
 
     In April 1996, the Company issued 2,500 shares of Series A Cumulative
Redeemable Preferred Stock (the "Preferred Stock") along with warrants for total
proceeds of $25,000,000. The Preferred Stock carries a 12% per annum cumulative
dividend rate and is redeemable April 2005 at $25,000,000 plus accrued and
unpaid dividends. The proceeds were allocated between the Preferred Stock and
warrants based on their estimated fair values. The Preferred Stock is being
increased to its redemption price during the period from date of issuance until
April 2005. The dividends are payable in cash or at the option of the Company in
additional shares of Preferred Stock at a rate of 3/100 of one share for $300 of
such dividends paid. The dividend payment date is each March 1, June 1,
September 1 and December 1, beginning June 1, 1996. During 1996, the Company
paid $2,000,000 in dividends by issuing 200 additional shares. In addition, the
shares of Preferred Stock are subject to mandatory redemption upon the
occurrence of certain specified events and are subject to optional redemption by
the Company at any time and upon the occurrence of certain specified events, in
each case at specified redemption prices based upon the date of any such event.
There are no redemption requirements for the next five years.
 
     The warrants, which are exercisable upon issuance, entitle the holder to
receive 12,177 shares of Class A Common Stock at an exercise price of $.01 per
share. The warrants expire April 2006. In addition, subject to certain
conditions, the warrants (and any shares of Common Stock issued upon the
exercise thereof) may be put to the Company at any one time after April 1, 2001
and may be called at the option of the Company after April 1, 2002. The warrants
are measured at their fair value at December 31, 1996 and, as a result, a change
in the fair value of $5,499,000 was recorded as other expense during 1996.
 
5. STOCKHOLDERS' EQUITY
 
     In February 1996, the Company reclassified the initial Common Stock to
Class A Common Stock and increased the authorized shares to 200,000, $.01 par
value per share. The Company also created a new class of non-voting Common Stock
known as Class B Common Stock, with 200,000 shares authorized, $.01 par value
per share.
 
     The Company issued Class A Common Stock of 7,221.25 shares for $5,125,000
in February 1996, 3,452.16 shares for $2,450,000 in July 1996, and 9,757.59
shares for $6,925,000 in October 1996. The Company also issued 4,227 shares of
Class B Common Stock for $3,000,000 in February 1996.
 
     One of the shareholders has the right to purchase up to 1,160 additional
shares of Class A Common Stock at a price of $.01 per share, on the earlier of
the occurrence of certain specified events or February 27, 1999.
 
                                      F-133
<PAGE>   306
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
6. INCOME TAXES
 
     Income tax expense (benefit) is summarized as follows:
 
<TABLE>
<CAPTION>
                                                                                  PERIOD FROM
                                                                                  MAY 1, 1995
                                                               YEAR ENDED     (INCEPTION) THROUGH
                                                              DECEMBER 31,       DECEMBER 31,
                                                                  1996               1995
                                                              ------------    -------------------
<S>                                                           <C>             <C>
Current:
Federal.....................................................   $        --         $      --
State.......................................................       173,000                --
                                                               -----------         ---------
Total.......................................................       173,000                --
                                                               -----------         ---------
Deferred:
Federal.....................................................    (1,791,000)         (374,000)
State.......................................................      (306,000)          (46,000)
Change in valuation allowance...............................      (420,000)          420,000
                                                               -----------         ---------
Total.......................................................    (2,517,000)               --
                                                               -----------         ---------
Income tax expense (benefit)................................   $(2,344,000)        $      --
                                                               ===========         =========
</TABLE>
 
     Income tax expense (benefit) computed using the federal statutory tax rate
is reconciled to the reported income tax expense (benefit) as follows:
 
<TABLE>
<CAPTION>
                                                                        PERIOD FROM
                                                                        MAY 1, 1995
                                                 YEAR ENDED         (INCEPTION) THROUGH
                                              DECEMBER 31, 1996      DECEMBER 31, 1995
                                             -------------------    -------------------
<S>                                          <C>            <C>     <C>           <C>
Federal statutory tax rate.................  $(1,986,000)   (35%)    $(377,000)    (35%)
State income taxes, net of federal tax
  benefit..................................     (183,000)    (3%)      (46,000)     (4%)
Change in valuation allowance..............     (420,000)    (7%)      420,000      39%
Nondeductible amortization.................      131,000      2%            --       0%
Nondeductible meals and entertainment......       59,000      1%            --       0%
Other -- net...............................       55,000      1%         3,000       0%
                                             -----------             ---------
Total......................................  $(2,344,000)   (41%)    $      --       0%
                                             ===========             =========
</TABLE>
 
                                      F-134
<PAGE>   307
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The tax effects of significant items comprising the Company's net deferred
tax asset are as follows:
 
<TABLE>
<CAPTION>
                                                             DECEMBER 31,    DECEMBER 31,
                                                                 1996            1995
                                                             ------------    ------------
<S>                                                          <C>             <C>
Deferred tax assets:
  Accruals and reserves not currently deductible...........  $   374,000      $ 289,000
  Compensation accruals not currently deductible...........       84,000             --
  Increase in fair value of redeemable warrants............    2,062,000             --
  Operating loss carryforward..............................    4,053,000        466,000
  Other....................................................        5,000             --
                                                             -----------      ---------
          Total deferred tax assets........................    6,578,000        755,000
Deferred tax liabilities:
  Difference in book and tax basis of property.............   (1,503,000)      (335,000)
  Difference in book and tax basis of intangible assets....     (913,000)            --
                                                             -----------      ---------
          Total deferred tax liabilities...................   (2,416,000)      (335,000)
Valuation Allowance........................................   (1,446,000)      (420,000)
                                                             -----------      ---------
Net deferred tax asset.....................................  $ 2,716,000      $      --
                                                             ===========      =========
</TABLE>
 
     For 1995, the Company was included in the consolidated federal income tax
return of DKM. Effective February 27, 1996, the Company was no longer included
in DKM's consolidated federal income tax return. This deconsolidation resulted
from additional equity contributions which lowered DKM's stock ownership below
eighty percent.
 
     The Company and DKM have a tax sharing agreement addressing the utilization
of the Company's net operating losses in DKM's consolidated federal tax return.
Per this agreement, the Company computed its tax liability as if it filed a
separate tax return. DKM will reimburse the Company when the Company would have
utilized the net operating loss carryforward generated through February 27, 1996
on a stand alone basis. DKM's obligation to reimburse remains in effect although
the Company no longer files a consolidated return with DKM.
 
     At February 27, 1996, the net operating loss carryforward included in DKM's
consolidated federal income tax return was estimated at $2,180,000. This net
operating loss carryforward is subject to separate return limitations as the
result of the deconsolidation discussed above.
 
     At December 31, 1996 and 1995, the Company had approximately $10,509,000
and $1,222,000, respectively, in net operating loss carryforwards for federal
income tax purposes. Such amounts include the portion attributable to losses
included in DKM's consolidated return. These loss carryforwards, unless
utilized, will expire between 2008 and 2011. At December 31, 1996, $3,982,000 of
these loss carryforwards result from an acquisition and are subject to separate
return limitations as well as certain limitations under Section 382 described
below. Limitations imposed by Section 382 of the Internal Revenue Code, after a
change of control, will limit the amount of net operating loss which will be
available to offset future taxable income. At December 31, 1996, the Company has
a valuation allowance against such restricted net operating loss for the excess
of the net operating loss over the amount of taxable temporary differences which
will reverse during the permitted carryover period.
 
7. COMMITMENTS AND CONTINGENCIES
 
     The Company leases office facilities, transmitter sites, and various items
of equipment under noncancelable operating leases. Many of these lease
agreements contain renewal options. Total rental expense was $1,062,000 and
$179,000, for the year ended December 31, 1996 and for the period from May 1,
1995 through December 31, 1995, respectively.
 
                                      F-135
<PAGE>   308
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following summary sets forth annual commitments under noncancelable
leases, net of sublease rentals of $129,000, $135,000, $125,000, $62,000, and
$28,000 for the years ending December 31, 1997, 1998, 1999, 2000, and 2001,
respectively.
 
<TABLE>
<CAPTION>
                  YEAR ENDING DECEMBER 31,
                  ------------------------
<S>                                                           <C>
     1997...................................................  $ 1,003,000
     1998...................................................    1,014,000
     1999...................................................      782,000
     2000...................................................      538,000
     2001...................................................      308,000
     Thereafter.............................................    6,494,000
                                                              -----------
                                                              $10,139,000
                                                              ===========
</TABLE>
 
     The Company has employment agreements with its two top executive officers.
Pursuant to the agreements, which expire in 2000, the executives receive an
aggregate annual salary of $500,000 plus beginning in 1996, an incentive bonus
based upon the Company achieving certain operating objectives. Bonus amounts for
1995 were determined at the discretion of the Board of Directors of the Company.
At December 31, 1996 and 1995, amounts accrued under these agreements were
$294,000 and $120,000, respectively.
 
     The Company from time to time is involved in litigation incidental to the
conduct of its business. The Company is not a party to any lawsuit or legal
proceedings that, in the opinion of management, is likely to have a material
adverse effect on the Company's financial position or results of operations.
 
8. STATEMENTS OF CASH FLOWS, SUPPLEMENTAL INFORMATION
 
<TABLE>
<CAPTION>
                                                                              PERIOD FROM
                                  THREE MONTHS ENDED                          MAY 1, 1995
                                      MARCH 31,            YEAR ENDED     (INCEPTION) THROUGH
                                ----------------------    DECEMBER 31,       DECEMBER 31,
                                   1997         1996          1996               1995
                                ----------    --------    ------------    -------------------
                                     (UNAUDITED)
<S>                             <C>           <C>         <C>             <C>
Cash paid for interest........  $1,548,000    $628,000     $4,264,000          $313,000
Cash paid for income taxes....          --          --             --                --
</TABLE>
 
     Net cash used for purchases of media properties, net of cash acquired, was
allocated as follows:
 
<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31,
                                                          ----------------------------
                                                             1996             1995
                                                          -----------      -----------
<S>                                                       <C>              <C>
Purchase price in excess of the net tangible assets
  acquired..............................................  $81,353,000      $29,864,000
Property, plant and equipment...........................   12,426,000        7,628,000
Other assets............................................    1,200,000               --
Working capital, net....................................   (1,464,000)        (505,000)
Other liabilities.......................................     (600,000)         (64,000)
                                                          -----------      -----------
Net cash used for purchases of media properties.........  $92,915,000      $36,923,000
                                                          ===========      ===========
</TABLE>
 
9. RELATED PARTY TRANSACTIONS
 
     The Company is a party to a management agreement with an affiliate of DKM.
Under the agreement, the Company pays an annual fee of $250,000 for various
financial services. This amount is deemed to be reflective of the fair value of
such services.
 
     As discussed in Note 6, the Company has a tax sharing agreement with DKM.
 
                                      F-136
<PAGE>   309
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In May 1995, the Company received a 5 1/2% promissory note, payable on
demand, from DKM, representing a portion of DKM's initial capital contribution.
This note was repaid in October 1995. The Company recorded $107,000 in interest
income related to this note for the period from May 1, 1995 (inception) through
December 31, 1995.
 
10. STOCK-BASED COMPENSATION
 
     Pursuant to the formation of the Company, certain members of the Company's
management were granted the right to receive up to a total of 2,840 additional
shares of Common Stock, on the earlier of the occurrence of certain events or
May 3, 2000. The number of shares to be granted is based upon the appreciation
in the fair value of the Company. As of December 31, 1996, no compensation
expense has been recorded due to the uncertainty associated with estimating the
total ultimate value of the shares to be granted.
 
     Based upon the pending sale transaction (Note 13), for the three months
ended March 31, 1997, the Company recorded $425,000 of compensation expense
based on an estimate of the total ultimate number of shares to be granted. This
amount is included in corporate expense.
 
     In 1996, the Company adopted SFAS No. 123, "Accounting for Stock-Based
Compensation." In accordance with the provisions of SFAS No. 123, the Company
has applied APB Opinion 25 and related interpretations in accounting for its
stock compensation plans. If the Company had elected to recognize compensation
cost based on the fair value of the options granted at grant date as prescribed
by SFAS No. 123, there would have been no impact on net income for the year and
period ended December 31, 1996 and 1995, respectively.
 
11. DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The following disclosure of the estimated fair value of financial
instruments is made in accordance with the requirements of SFAS No. 107,
"Disclosures about Fair Value of Financial Instruments." The estimated fair
value amounts have been determined by the Company, using available market
information and appropriate valuation methodologies. However, considerable
judgment is necessarily required in interpreting market data to develop the
estimates of fair value. Accordingly, the estimates presented herein are not
necessarily indicative of the amounts that the Company could realize in a
current market exchange. The use of different market assumptions and/or
estimation methodologies may have a material effect on the estimated fair value
amounts.
 
<TABLE>
<CAPTION>
                                                DECEMBER 31, 1996           DECEMBER 31, 1995
                                            -------------------------   -------------------------
                                             CARRYING      ESTIMATED     CARRYING      ESTIMATED
                                              AMOUNT      FAIR VALUE      AMOUNT      FAIR VALUE
                                            -----------   -----------   -----------   -----------
<S>                                         <C>           <C>           <C>           <C>
Assets:
  Cash and cash equivalents...............  $ 3,046,000   $ 3,046,000   $   214,000   $   214,000
Liabilities:
  Long-term debt..........................    67,000,00    67,000,000    10,000,000    10,000,000
</TABLE>
 
     The following methods and assumptions were used to estimate the fair value
of each class of financial instruments:
 
        Cash and Cash Equivalents -- The carrying amount approximates fair value
     because of the short maturity of those instruments.
 
          Long-term Debt -- The fair value of long-term debt is estimated based
     on financial instruments with similar terms, credit characteristics, and
     expected maturities.
 
     The fair value estimates presented herein are based on pertinent
information available to the Company as of December 31, 1996 and 1995. Although
the Company is not aware of any factors that would significantly affect the
estimated fair value amounts, such amounts have not been comprehensively
reevaluated for purposes of these
 
                                      F-137
<PAGE>   310
 
                 PATTERSON BROADCASTING, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
financial statements since that date, and current estimates of fair value may
differ significantly from the amounts presented herein.
 
12. SUBSEQUENT EVENT -- 401(k) PLAN
 
     Effective January 1, 1997, the Company sponsors a 401(k) Plan for the
benefit of eligible employees. The Company matches 25% of the first 6% of each
participant's salary contributed to the plan.
 
13. SUBSEQUENT EVENT -- SALE TRANSACTION
 
     In April 1997, the Company and its stockholders signed a letter of intent
pursuant to which all of the outstanding common stock and common stock
equivalents will be sold to Capstar Radio Broadcasting Partners, Inc. for
$220,000,000 subject to certain conditions. Completion of the transaction, which
is subject to the execution of a definitive agreement, FCC approval and other
closing conditions, is expected to occur by the end of the first quarter of
1998.
 
14. PENDING ACQUISITIONS
 
     In January 1997, the Company signed an agreement to purchase radio station
WMEZ-FM in Pensacola, Florida for $7,000,000 in cash.
 
     In April 1997, the Company signed an agreement to purchase radio stations
KJOI-FM and KRDU-AM in Fresno, California for $6,000,000 in cash. The Company
signed a letter of credit for $500,000 in connection with this transaction.
 
     In May 1997, the Company signed an agreement to purchase radio station
WQFN-FM in Grand Rapids, Michigan for $1,900,000 in cash.
 
     The Company began to operate KJOI-FM and KRDU-AM in Fresno, California and
WQFN-FM in Grand Rapids, Michigan under LMA agreements in April 1997 and May
1997, respectively.
 
                                      F-138
<PAGE>   311
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors of
Ameron Broadcasting, Inc.:
 
     We have audited the accompanying balance sheet of Ameron Broadcasting, Inc.
(a Missouri corporation) as of December 31, 1996, and the related statements of
operations, stockholders' equity and cash flows for the year then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Ameron Broadcasting, Inc. as
of December 31, 1996, and the results of its operations and its cash flows for
the year then ended, in conformity with generally accepted accounting
principles.
 
ARTHUR ANDERSEN LLP
 
St. Louis, Missouri
May 14, 1997
 
                                      F-139
<PAGE>   312
 
                           AMERON BROADCASTING, INC.
 
                                 BALANCE SHEETS
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                               MARCH 31,    DECEMBER 31,
                                                                 1997           1996
                                                              -----------   ------------
                                                              (UNAUDITED)
<S>                                                           <C>           <C>
CURRENT ASSETS:
  Cash and cash equivalents.................................  $    90,108    $    54,237
  Accounts receivable, net of allowance for doubtful
     accounts of $75,000 and $115,697, respectively.........    1,405,017      1,758,295
  Prepaid assets and other..................................      205,761        158,131
                                                              -----------    -----------
          Total current assets..............................    1,700,886      1,970,663
                                                              -----------    -----------
PROPERTY, PLANT AND EQUIPMENT...............................    3,950,470      3,949,846
ACCUMULATED DEPRECIATION....................................   (2,033,595)    (1,962,993)
                                                              -----------    -----------
          Net property, plant and equipment.................    1,916,875      1,986,853
                                                              -----------    -----------
INTANGIBLE ASSETS:
  Federal Communications Commission licenses................    7,130,104      7,182,920
  Goodwill..................................................    5,876,425      5,919,954
                                                              -----------    -----------
          Total intangible assets...........................   13,006,529     13,102,874
                                                              -----------    -----------
          Total assets......................................  $16,624,290    $17,060,390
                                                              ===========    ===========
 
                          LIABILITIES AND STOCKHOLDERS' EQUITY
 
CURRENT LIABILITIES:
  Note payable to related party.............................  $ 4,200,000    $ 4,320,000
  Current maturities of long-term debt......................    1,000,000      1,000,000
  Accounts payable and accrued liabilities..................      761,495        677,154
                                                              -----------    -----------
          Total current liabilities.........................    5,961,495      5,997,154
LONG-TERM DEBT..............................................    4,562,500      4,812,500
                                                              -----------    -----------
          Total liabilities.................................   10,523,995     10,809,654
                                                              -----------    -----------
STOCKHOLDERS' EQUITY:
  Common stock, $1 par value, 1,410,000 shares authorized,
     1,316,502 shares issued and outstanding................    1,316,502      1,316,502
  Additional paid-in capital................................   12,433,654     12,433,654
  Accumulated deficit.......................................   (7,649,861)    (7,499,420)
                                                              -----------    -----------
          Total stockholders' equity........................    6,100,295      6,250,736
                                                              -----------    -----------
          Total liabilities and stockholders' equity........  $16,624,290    $17,060,390
                                                              ===========    ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-140
<PAGE>   313
 
                           AMERON BROADCASTING, INC.
 
                            STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                              THREE MONTHS
                                                                  ENDED         YEAR ENDED
                                                                MARCH 31,      DECEMBER 31,
                                                                  1997             1996
                                                              -------------    ------------
                                                               (UNAUDITED)
<S>                                                           <C>              <C>
 
REVENUE.....................................................   $2,087,508      $ 9,123,212
LESS Agency commissions.....................................      231,988          992,249
                                                               ----------      -----------
          Total net revenue.................................    1,855,520        8,130,963
                                                               ----------      -----------
OPERATING EXPENSES:
  Engineering and programming...............................      705,628        2,581,547
  Selling, general and administrative.......................      910,090        3,276,141
  Depreciation and amortization.............................      166,947          662,903
                                                               ----------      -----------
          Total operating expenses..........................    1,782,665        6,520,591
                                                               ----------      -----------
          Income from operations............................       72,855        1,610,372
                                                               ----------      -----------
OTHER EXPENSE (INCOME):
  Interest expense..........................................      218,288          842,881
  Interest income...........................................       (3,825)          (6,810)
  Other, net................................................        8,833           83,446
                                                               ----------      -----------
          Other expense, net................................      223,296          919,517
                                                               ----------      -----------
          Net income (loss).................................   $ (150,441)     $   690,855
                                                               ==========      ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-141
<PAGE>   314
 
                           AMERON BROADCASTING, INC.
 
                       STATEMENTS OF STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                         ADDITIONAL                       TOTAL
                                              COMMON       PAID-IN     ACCUMULATED    STOCKHOLDERS'
                                              STOCK        CAPITAL       DEFICIT         EQUITY
                                            ----------   -----------   ------------   -------------
<S>                                         <C>          <C>           <C>            <C>
BALANCE, December 31, 1995................  $1,316,002   $12,426,559   $(8,190,275)    $5,552,286
  Net income..............................          --            --       690,855        690,855
  Issuance of 500 shares of common
     stock................................         500         7,095            --          7,595
                                            ----------   -----------   -----------     ----------
BALANCE, December 31, 1996................   1,316,502    12,433,654    (7,499,420)     6,250,736
  Net loss (unaudited)....................          --            --            --       (150,441)
                                            ----------   -----------   -----------     ----------
BALANCE, March 31, 1997 (unaudited).......  $1,316,502   $12,433,654   $(7,499,420)    $6,100,295
                                            ==========   ===========   ===========     ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-142
<PAGE>   315
 
                           AMERON BROADCASTING, INC.
 
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                 THREE
                                                                 MONTHS
                                                                 ENDED         YEAR ENDED
                                                               MARCH 31,      DECEMBER 31,
                                                                  1997            1996
                                                              ------------    ------------
                                                              (UNAUDITED)
<S>                                                           <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss).........................................   $(150,441)     $   690,855
  Adjustments to reconcile net income (loss) to cash
     provided by operating activities --
     Depreciation and amortization..........................     166,947          663,106
     Loss on sale of fixed assets...........................          --              592
  Changes in net assets and liabilities --
     Accounts receivable....................................     353,278         (372,472)
     Prepaid and other assets...............................     (47,630)         (41,068)
     Accounts payable and accrued liabilities...............      84,341          (54,011)
                                                               ---------      -----------
          Net cash provided by operating activities.........     406,495          887,002
                                                               ---------      -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures......................................        (624)        (177,444)
  Proceeds from sale of fixed assets........................          --            4,900
                                                               ---------      -----------
          Net cash used in investing activities.............        (624)        (172,544)
                                                               ---------      -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net borrowings on note payable to related party...........    (120,000)         390,000
  Payments on long-term debt................................    (250,000)      (1,000,000)
  Decrease in outstanding check liability...................          --          (57,916)
  Proceeds from issuance of common stock....................          --            7,595
                                                               ---------      -----------
          Net cash used in financing activities.............    (370,000)        (660,321)
                                                               ---------      -----------
          Net increase in cash..............................      35,871           54,137
CASH AND CASH EQUIVALENTS BEGINNING OF PERIOD...............      54,237              100
                                                               ---------      -----------
CASH AND CASH EQUIVALENTS END OF PERIOD.....................   $  90,108      $    54,237
                                                               =========      ===========
SUPPLEMENTAL CASH FLOW DISCLOSURE INFORMATION -- Cash paid
  during the period for interest............................   $ 301,928      $   776,618
                                                               =========      ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-143
<PAGE>   316
 
                           AMERON BROADCASTING, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
 
1. DESCRIPTION OF BUSINESS:
 
     Ameron Broadcasting, Inc. (the Company), a Missouri corporation, operates
three radio stations in the Birmingham, Alabama, market. The Company operates in
a highly competitive market and revenues may fluctuate significantly based on
programming ratings of the stations within the market.
 
 Unaudited Interim Financial Statements
 
     The financial statements and notes, in so far as they are applicable to the
three-month period ended March 31, 1997, are not covered by the Report of
Independent Accountants. The unaudited interim financial statements reflect all
adjustments consisting of only normal recurring adjustments which are, in the
opinion of management, necessary for a fair presentation of financial position
and results of operations. Operating results for the three months ended March
31, 1997, are not necessarily indicative of the results that may be expected for
the year ending December 31, 1997.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
  Uncertainties and Use of Estimates
 
     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 assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results may differ from those estimates.
 
     On February 8, 1996, the President signed into law the Telecommunications
Act of 1996. Among other things, this legislation requires the Federal
Communications Commission to relax its numerical restrictions on local ownership
and affords renewal applicants significant new protections from competing
applications for their broadcast licenses. The ultimate effect of this
legislation on the competitive environment is currently indeterminable.
 
  Cash and Cash Equivalents
 
     Cash and cash equivalents include cash on hand and other investments with
original maturities of three months or less.
 
  Property, Plant and Equipment
 
     Property, plant and equipment are recorded at cost. Depreciation is
computed using the straight-line method over the estimated useful lives of the
respective assets as follows:
 
<TABLE>
<CAPTION>
                                                              ASSET
                                                              LIFE
                                                              -----
<S>                                                           <C>
Buildings...................................................   30
Towers and transmitters.....................................   10
Leasehold improvements......................................   10
Studio equipment............................................  5-10
Office furniture............................................    5
Automobiles.................................................   2-5
</TABLE>
 
                                      F-144
<PAGE>   317
 
                           AMERON BROADCASTING, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

     Property, plant and equipment consists of the following as of December 31,
1996:
 
<TABLE>
<S>                                                           <C>
Land........................................................  $  465,370
Buildings and equipment.....................................   1,035,595
Towers and transmitters.....................................   1,673,707
Furniture and fixtures......................................     512,593
Leasehold improvements and other............................     262,581
                                                              ----------
                                                              $3,949,846
                                                              ==========
</TABLE>
 
  Intangible Assets
 
     Intangible assets are being amortized on a straight-line basis over the
life of the assets as follows:
 
<TABLE>
<CAPTION>
 
<S>                                                           <C>
Federal Communications Commission licenses..................   40
Goodwill....................................................   40
</TABLE>
 
     Amortization expense on intangible assets totaled approximately $385,000
for the year ended December 31, 1996. Accumulated amortization aggregated
$2,106,649 at December 31, 1996.
 
  Revenue Recognition
 
     Broadcasting revenue is recognized when commercials are aired.
 
  Concentration of Credit Risk
 
     The Company's revenue and accounts receivable primarily relate to
advertising of products and services within the radio stations' broadcast areas.
The Company performs ongoing credit evaluation of its customers and maintains an
allowance for doubtful accounts based on factors surrounding the credit risk of
specific customers, historical trends and other information.
 
  Barter Transactions
 
     The Company enters into barter agreements involving the exchange of
advertising time for products or services. In accordance with industry
standards, all barter transactions are valued at the estimated fair value of the
products or goods received. Barter revenue is recorded when the advertisement is
broadcast and barter expenses are recorded when the products or services are
used.
 
  Income Taxes
 
     The Company has made an election to be treated as an S Corporation under
the provisions of the Internal Revenue Code. All income and losses flow through
to the stockholders who are responsible for all applicable income taxes.
Accordingly, no provision or credit is reflected in the financial statements for
federal and state income taxes.
 
                                      F-145
<PAGE>   318
 
                           AMERON BROADCASTING, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):

     The accounting methods used by the Company are substantially the same for
financial reporting and tax purposes with the exception of accounting for
depreciation and amortization expenses and the allowance for doubtful accounts.
The following summarizes the significant differences between the financial
reporting basis and federal income tax basis of certain assets and liabilities:
 
<TABLE>
<S>                                                           <C>
Assets:
  FCC licenses and other intangible assets..................  $  992,000
  Accrued expenses..........................................      28,000
  Reserve for bad debts.....................................      13,000
                                                              ----------
                                                              $1,033,000
                                                              ==========
Liabilities:
  Property, plant and equipment.............................  $ (282,000)
                                                              ==========
</TABLE>
 
3. LONG-TERM DEBT:
 
     Long-term debt at December 31, 1996, consists of a term loan payable to
SouthTrust Bank of Alabama, N.A. (the "Bank") maturing on June 30, 2000.
Interest on this loan is at the Bank's base rate or LIBOR plus 1.75%, as elected
by the Company. In 1996, the Company changed its election from the Bank's base
rate to LIBOR plus 1.75%. At December 31, 1996, LIBOR plus 1.75% was 7.10%. The
term loan is secured by securities pledged by the primary stockholder of the
Company.
 
     Long-term debt maturities as of December 31, 1996, are summarized as
follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $1,000,000
1998........................................................   1,000,000
1999........................................................   1,000,000
2000........................................................   2,812,500
2001........................................................          --
                                                              ----------
          Total debt........................................   5,812,500
Less -- Current maturities..................................   1,000,000
                                                              ----------
          Long-term debt....................................  $4,812,500
                                                              ==========
</TABLE>
 
     The carrying amount of the Company's debt approximates market value.
 
4. COMMITMENTS AND CONTINGENCIES:
 
     The Company has entered into operating leases related to the stations'
corporate offices, tower and the studio facilities. Future minimum lease
payments excluding amounts payable for common area maintenance as of December
31, 1996, are as follows:
 
<TABLE>
<S>                                                           <C>
1997........................................................  $ 90,007
1998........................................................    90,007
1999........................................................    90,007
2000........................................................    67,506
2001........................................................        --
                                                              --------
                                                              $337,527
                                                              ========
</TABLE>
 
                                      F-146
<PAGE>   319
 
                           AMERON BROADCASTING, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
4. COMMITMENTS AND CONTINGENCIES (CONTINUED):
     Rent expense excluding amounts related to common area maintenance for the
year ended December 31, 1996, was approximately $76,000. The Company recognizes
rent expense on a straight-line method over the lease term. As of December 31,
1996, cumulative rent expense in excess of rent payments totaled $51,000 and is
included in accounts payable and accrued liabilities in the accompanying balance
sheet.
 
     The Company is involved in certain legal proceedings and other claims
arising in the ordinary course of business. The Company's management believes
the final resolution of these matters will not have a material impact on the
financial statements.
 
5. BENEFIT PLANS:
 
     The Company has a defined contribution plan which covers substantially all
full-time employees. The plan is a combined 401(k) plan with companies
affiliated by common ownership. Under the plan, employees are permitted to defer
receipt of a portion of their compensation. The Company's matching rate is
discretionary, with a current rate of 65% of each employee's contribution up to
6% of compensation. Additionally, the Company can make additional discretionary
contributions. Total matching contributions were $47,000 for the year ended
December 31, 1996. There were no additional discretionary contributions made in
1996.
 
6. RELATED-PARTY TRANSACTIONS:
 
     The Company has a $4,320,000 short-term note payable due to Ameron Fund,
Inc., an entity related by common ownership. The note is a revolving line of
credit which is due upon demand and expires July 1999. Under the agreement,
borrowings up to $4,500,000 are available. Interest is payable monthly based on
the prime rate. The prime interest rate was 8.25% at December 31, 1996. The
Company paid approximately $403,000 in interest to Ameron Fund, Inc. during
1996. The carrying amount of the related party debt approximates market value.
 
     The Company has a management agreement with a company owned by the
Company's principal stockholder. Management services include general management,
employee benefits administration, banking and financing services. The management
fee is based on a set agreement and totaled $40,000 in 1996. Management fees
payable to the management company totaled $10,000 at December 31, 1996, and are
included in accounts payable and accrued liabilities in the accompanying balance
sheet.
 
7. STOCK OPTIONS:
 
     The Company has a stock option plan for key executives and certain board
members. The Company, at its discretion, offers the participant the option to
purchase a number of shares of common stock. The option expires 60 days after
the option date. With the exercise of these options, the participant receives
four additional options which are immediately exercisable, and expire seven
years from the issuance date or upon the participant's termination. All options
are exercisable at prices based upon a formula as defined in the agreement.
 
     In addition, the Company has a stock agreement with an officer which allows
the officer to earn options to purchase up to 7% of the Company's outstanding
common stock at $1 per share based upon the Company achieving specified levels
of operating profits. As of December 31, 1996, 10,460 options have been earned
under the plan. The agreement also contains provisions allowing the Company and
the major stockholder a right of first refusal for any prospective sale of stock
earned under the agreement. In the event of the officer's employment
termination, he has the right to require the Company to repurchase all shares
purchased under the agreement and the Company has the right to require the
officer to sell all shares purchased under the agreement at a selling price
based on the appraised market value of the shares. Neither the officer nor the
Company may exercise these rights under the earlier of the sale of the
corporation to a third party or five years from the date of the agreement.
 
                                      F-147
<PAGE>   320
 
                           AMERON BROADCASTING, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
7. STOCK OPTIONS (CONTINUED):
     No compensation expense has been recorded since inception of the stock
option plans described above as the amount was not material to the financial
statements. During 1996, the Company adopted the disclosure-only provisions of
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation." Had compensation cost for the Company's stock option plan been
determined based on the fair value at the grant date for awards in 1996
consistent with the provisions of this statement, the Company's net income would
have been reduced by approximately $33,000 to arrive at pro forma net income for
December 31, 1996.
 
     The fair value of each option has been estimated on the date of grant using
the estimated fair value of the Company divided by the total number of shares of
stock and options outstanding as of December 31, 1996. The fair value of the
Company is based upon the estimated prospective selling price of the Company's
assets net of reserves and other liabilities.
 
     A summary of the combined activity and balances for the Company's stock
options for the two plans as of December 31, 1996, and changes during the year
ended on that date is as follows:
 
<TABLE>
<CAPTION>
                                                                        WEIGHTED
                                                                        AVERAGE
                                                                        EXERCISE
                                                              SHARES     PRICE
                                                              ------    --------
<S>                                                           <C>       <C>
Options outstanding, beginning of year......................  40,680     $10.37
Options granted.............................................   2,500      12.15
Options exercised...........................................    (500)     15.19
Options canceled............................................      --         --
                                                              ------
Options outstanding, end of year............................  42,680      10.60
                                                              ======
Options exercisable at year-end.............................  42,680      10.60
Weighted average fair value of options granted during the
  year......................................................  $13.40
                                                              ======
</TABLE>
 
     The following table summarizes information about stock options outstanding
at December 31, 1996:
 
<TABLE>
<CAPTION>
                                                OPTIONS OUTSTANDING              OPTIONS EXERCISABLE
                                       -------------------------------------   -----------------------
                                          NUMBER       WEIGHTED                   NUMBER
                                       OUTSTANDING      AVERAGE     WEIGHTED   EXERCISABLE    WEIGHTED
                                            AT         REMAINING    AVERAGE         AT        AVERAGE
              RANGE OF                 DECEMBER 31,   CONTRACTUAL   EXERCISE   DECEMBER 31,   EXERCISE
           EXERCISE PRICES                 1996          LIFE        PRICE         1996        PRICE
           ---------------             ------------   -----------   --------   ------------   --------
<S>                                    <C>            <C>           <C>        <C>            <C>
$ 1.00 to $ 4.36.....................     19,132      48.2 months    $ 2.23       19,132       $ 2.23
$10.06 to $14.10.....................      6,672      36.2 months     12.24        6,672        12.24
$15.19 to $20.00.....................     16,876      36.6 months     19.43       16,876        19.43
                                          ------                                  ------
                                          42,680                     $10.60       42,680       $10.60
                                          ======                                  ======
</TABLE>
 
8. SUBSEQUENT EVENT:
 
     On April 24, 1997, a contract was signed with another broadcast company for
the sale of the Company. The sale is expected to close in August 1997 pending
FCC approval.
 
                                      F-148
<PAGE>   321
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To Knight Quality Stations:
 
     We have audited the accompanying combined balance sheet of Knight Quality
Stations as of December 31, 1996, and the related combined statements of
operations, stockholders' equity and cash flows for the year then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Knight Quality Stations as
of December 31, 1996, and the results of its operations and its cash flows for
the year then ended, in conformity with generally accepted accounting
principles.
 
                                            ARTHUR ANDERSEN LLP
 
Boston, Massachusetts
May 8, 1997
 
                                      F-149
<PAGE>   322
 
                            KNIGHT QUALITY STATIONS
 
                            COMBINED BALANCE SHEETS
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                DECEMBER 31,    MARCH 31,
                                                                    1996          1997
                                                                ------------   -----------
                                                                               (UNAUDITED)
<S>                                                             <C>            <C>
Current Assets:
  Cash and cash equivalents.................................    $ 1,752,647    $ 2,419,314
  Short-term investments....................................             --         78,298
  Accounts receivable, net of reserves of approximately
     $472,000 at December 31, 1996 and March 31, 1997.......      3,298,155      2,631,480
  Prepaids and other current assets.........................        387,046        385,397
                                                                -----------    -----------
          Total current assets..............................      5,437,848      5,514,489
                                                                -----------    -----------
Property, Land and Equipment:
  Land......................................................        416,223        416,223
  Buildings and improvements................................      5,106,227      5,106,227
  Furniture and fixtures....................................      1,182,935      1,182,935
  Equipment.................................................      8,388,183      8,439,431
  Motor vehicles............................................        538,222        534,222
                                                                -----------    -----------
                                                                 15,631,790     15,679,038
  Less -- Accumulated depreciation and amortization.........     10,721,314     10,895,570
                                                                -----------    -----------
                                                                  4,910,476      4,783,468
                                                                -----------    -----------
Other Assets:
  Goodwill, net of accumulated amortization of approximately
     $2,473,000 and $2,481,000 at December 31, 1996 and
     March 31, 1997, respectively...........................        238,576        230,689
  Other.....................................................        470,151        445,548
                                                                -----------    -----------
                                                                $11,057,051    $10,974,194
                                                                ===========    ===========
 
                           LIABILITIES AND STOCKHOLDERS' EQUITY
 
Current Liabilities:
  Current portion of notes payable..........................    $   683,332    $   848,332
  Accrued expenses and accounts payable.....................      1,132,622      1,219,213
                                                                -----------    -----------
          Total current liabilities.........................      1,815,954      2,067,545
                                                                -----------    -----------
Notes Payable, net of current portion.......................      8,081,228      7,772,893
                                                                -----------    -----------
Commitments (Note 5)
Stockholders' Equity:
  Common stock, no par value
     Authorized -- 2,200 shares;
     Issued and outstanding -- 2,200 shares.................         36,000         36,000
  Retained earnings.........................................      1,123,869      1,097,756
                                                                -----------    -----------
          Total stockholders' equity........................      1,159,869      1,133,756
                                                                -----------    -----------
                                                                $11,057,051    $10,974,194
                                                                ===========    ===========
</TABLE>
 
    The accompanying notes are an integral part of these combined financial
                                  statements.
 
                                      F-150
<PAGE>   323
 
                            KNIGHT QUALITY STATIONS
 
                       COMBINED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                                 YEAR ENDED     THREE MONTHS
                                                                DECEMBER 31,       ENDED
                                                                    1996       MARCH 31, 1997
                                                                ------------   --------------
                                                                                (UNAUDITED)
<S>                                                             <C>            <C>
Broadcast Revenues..........................................    $18,452,001     $ 4,061,302
Less -- Agency commissions..................................     (1,855,089)       (398,619)
                                                                -----------     -----------
          Net revenues......................................     16,596,912       3,662,683
                                                                -----------     -----------
National Commissions........................................      1,242,505         293,045
Operating Expenses:
  Technical.................................................        660,265         149,741
  Program...................................................      3,041,634         784,504
  Selling...................................................      6,051,723       1,287,469
  General and administrative................................      3,899,553         820,919
Depreciation and Amortization Expense.......................      1,005,427         205,580
                                                                -----------     -----------
          Income from operations............................        695,805         121,425
Interest Expense, net.......................................       (709,923)       (165,281)
Realty Expense, net.........................................       (102,221)        (22,624)
Nonbroadcast Revenue........................................        162,721          57,820
Gain on Sale of Property and Equipment......................        567,762           6,414
                                                                -----------     -----------
          Net income (loss) before provision for state
            income taxes....................................        614,144          (2,246)
Provision for State Income Taxes............................         76,660          23,867
                                                                -----------     -----------
          Net income (loss).................................    $   537,484     $   (26,113)
                                                                ===========     ===========
</TABLE>
 
    The accompanying notes are an integral part of these combined financial
                                  statements.
 
                                      F-151
<PAGE>   324
 
                            KNIGHT QUALITY STATIONS
 
                  COMBINED STATEMENTS OF STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                    COMMON STOCK                         TOTAL
                                                  -----------------     RETAINED     STOCKHOLDERS'
                                                  SHARES    AMOUNT      EARNINGS        EQUITY
                                                  ------    -------    ----------    -------------
<S>                                               <C>       <C>        <C>           <C>
Balance, December 31, 1995 (unaudited)..........  2,200     $36,000    $1,230,643     $1,266,643
  Net income....................................     --          --       537,484        537,484
  Distributions to stockholders.................     --          --      (644,258)      (644,258)
                                                  -----     -------    ----------     ----------
Balance, December 31, 1996......................  2,200      36,000     1,123,869      1,159,869
  Net loss (unaudited)..........................     --          --       (26,113)       (26,113)
                                                  -----     -------    ----------     ----------
Balance, March 31, 1997 (unaudited).............  2,200     $36,000    $1,097,756     $1,133,756
                                                  =====     =======    ==========     ==========
</TABLE>
 
    The accompanying notes are an integral part of these combined financial
                                  statements.
 
                                      F-152
<PAGE>   325
 
                            KNIGHT QUALITY STATIONS
 
                       COMBINED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                             THREE MONTHS
                                                               YEAR ENDED       ENDED
                                                              DECEMBER 31,    MARCH 31,
                                                                  1996           1997
                                                              ------------   ------------
                                                              (UNAUDITED)
<S>                                                           <C>            <C>
Cash Flows from Operating Activities:
  Net income (loss).........................................  $   537,484     $  (26,113)
  Adjustments to reconcile net income (loss) to net cash
     provided by operating activities --
     Depreciation and amortization..........................    1,024,774        205,580
     Gain on sale of real estate............................     (567,762)        (6,414)
     Write-off of uncollectible note receivable.............      600,000             --
     Changes in current assets and current liabilities --
       Accounts receivable..................................     (617,810)       666,675
       Prepaids and other current assets....................      (29,751)      (198,351)
       Accrued expenses and accounts payable................      258,251         86,591
                                                              -----------     ----------
          Net cash provided by operating activities.........    1,205,186        727,968
                                                              -----------     ----------
Cash Flows from Investing Activities:
  Purchase of available-for-sale investments................           --        (78,298)
  Purchase of property, land and equipment..................   (1,227,815)       (67,003)
  Proceeds from the sale of property and equipment..........      818,905         14,000
  (Issuance) repayment of notes receivable..................     (300,000)       200,000
  Increase in other assets..................................       (5,454)            --
                                                              -----------     ----------
          Net cash (used in) provided by investing
            activities......................................     (714,364)        68,699
                                                              -----------     ----------
Cash Flows from Financing Activities:
  Distributions to stockholders.............................     (644,258)            --
  Repayment of debt.........................................   (5,015,202)      (130,000)
  Proceeds from issuance of debt............................    4,850,000             --
                                                              -----------     ----------
          Net cash used in financing activities.............     (809,460)      (130,000)
                                                              -----------     ----------
Net (Decrease) Increase in Cash and Cash Equivalents........     (318,638)       666,667
Cash and Cash Equivalents, beginning of period..............    2,071,285      1,752,647
                                                              -----------     ----------
Cash and Cash Equivalents, end of period....................  $ 1,752,647     $2,419,314
                                                              ===========     ==========
Supplemental Disclosure of Cash Flow Information:
  Cash paid during the period for --
     Interest...............................................  $   733,187     $  173,220
                                                              ===========     ==========
     State income taxes.....................................  $    33,484     $   23,867
                                                              ===========     ==========
</TABLE>
 
    The accompanying notes are an integral part of these combined financial
                                  statements.
 
                                      F-153
<PAGE>   326
 
                            KNIGHT QUALITY STATIONS
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
                (INCLUDED DATA APPLICABLE TO UNAUDITED PERIODS)
 
(1) BACKGROUND INFORMATION
 
     Knight Quality Stations (the Company) is the operating name of the
following entities' combined operations:
 
     - Knight Broadcasting of New Hampshire, Inc. (KBNH) (a New Hampshire
       corporation) operates the following radio stations:
 
        -- WHEB-FM (Portsmouth, New Hampshire), which operates on a frequency of
           100.3 MHz, utilizing a rock format.
 
        -- WXHT-FM (Portsmouth, New Hampshire) formerly WCQL-FM, which operates
           on a frequency of 95.3 MHz, utilizing a modern adult contemporary
           format.
 
        -- WTMN-AM (Portsmouth, New Hampshire) formerly WCQL-AM, which operates
           on a frequency of 1380 kc, utilizing an all sports format.
 
     - Knight Radio, Inc. (KRI) (a New Hampshire corporation) operates the
       following stations:
 
        -- WGIR-AM/FM (Manchester, New Hampshire), which operates on a frequency
           of 610 kc and 101.1 MHz, utilizing a news, talk and sports format on
           WGIR-AM and a rock format on WGIR-FM.
 
        -- WEZF-FM (Burlington, Vermont), which operates on a frequency of 92.9
           MHz, utilizing an adult contemporary format.
 
     - Knight Communications Corporation (KCC) (a Massachusetts corporation)
       operates the following stations:
 
        -- WSRS-FM (Worcester, Massachusetts), which operates on a frequency of
           96.1 MHz, utilizing a soft adult contemporary format.
 
        -- WTAG-AM (Worcester, Massachusetts), which operates on a frequency of
           580 kc, utilizing a news, talk and sports format.
 
     In addition to its broadcast radio operations, the Company holds certain
real estate and properties for business purposes.
 
     In February 1996, KCC sold certain real estate, for which the Company
received net proceeds of approximately $770,000 and realized a gain on the sale
of approximately $530,000, which is included in the accompanying combined
statements of operations for the year ended December 31, 1996.
 
(2) SIGNIFICANT ACCOUNTING POLICIES
 
  (a) Principles of Combination
 
     The accompanying combined financial statements for the year ended December
31, 1996 and for the three months ended March 31, 1997 include the combined
operating results of the entities referred to in Note 1, as they are entities
under common control and common management. All material intercompany accounts
and transactions have been eliminated in the combination.
 
  (b) Interim Financial Statements
 
     The accompanying combined balance sheet as of March 31, 1997, the combined
statements of operations, cash flows and stockholders' equity for the three
months ended March 31, 1997 are unaudited, but in the opinion
 
                                      F-154
<PAGE>   327
 
                            KNIGHT QUALITY STATIONS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
of management, include all adjustments (consisting of normal, recurring
adjustments) necessary for a fair presentation of the results for those interim
periods. The results of operations for the three months ended March 31, 1997 are
not necessarily indicative of results to be expected for the entire year.
 
  (c) Management Estimates
 
     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 assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
  (d) Cash and Cash Equivalents and Short-Term Investments
 
     The Company considers all highly liquid investments with a remaining
maturity of 90 days or less from the date of purchase to be cash equivalents.
The Company accounts for its cash equivalents and short-term investments in
accordance with Statement of Financial Accounting Standards (SFAS) No. 115,
Accounting for Certain Investments in Debt and Equity Securities. Under SFAS No.
115, investments that the Company has the positive intent and ability to hold to
maturity are reported at amortized cost, which approximates fair market value,
and are classified as held-to-maturity. As of December 31, 1996 and March 31,
1997, the Company had approximately $1,073,000 and $882,000, respectively,
invested in repurchase agreements collateralized by government securities, which
the Company has deemed to be held-to-maturity investments and are included as
cash equivalents in the accompanying combined balance sheets. Short-term
investments have maturities of greater than three months and consist of equity
securities at March 31, 1997. These investments were purchased to be held for
indefinite periods of time and were not intended at the time of purchase to be
held to maturity; therefore, they are classified as available-for-sale. These
investments are carried at cost, which approximates fair market value.
 
  (e) Depreciation and Amortization
 
     The Company provides for depreciation and amortization on property and
equipment using both the straight-line and declining-balance methods by charges
to operations in amounts that allocate the cost of the assets over their
estimated useful lives as follows:
 
<TABLE>
<CAPTION>
                                                                 ESTIMATED
                                                                   USEFUL
                    ASSET CLASSIFICATION                            LIFE
                    --------------------                      ----------------
<S>                                                           <C>
Buildings and improvements..................................  18 - 39 years
Furniture and fixtures......................................   5 - 7 years
Equipment...................................................   5 - 15 years
Motor vehicles..............................................   5 - 7 years
</TABLE>
 
  (f) Revenue Recognition
 
     The Company recognizes broadcast revenues and records the related
commission during the period that the advertising is aired.
 
                                      F-155
<PAGE>   328
 
                            KNIGHT QUALITY STATIONS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
  (g) Trade and Barter Transactions
 
     Gross revenues and operating expenses include trade and barter transactions
at the fair market value of the product or service received. These transactions
represent the exchange of advertising time for merchandise and services. Trade
and barter transactions charged to operations were as follows:
 
<TABLE>
<CAPTION>
                                                                            THREE MONTHS
                                                              YEAR ENDED       ENDED
                                                             DECEMBER 31,    MARCH 31,
                                                                 1996           1997
                                                             ------------   ------------
<S>                                                          <C>            <C>
Trade revenues.............................................  $ 1,613,192     $ 401,430
Trade expenses.............................................   (1,664,042)     (313,773)
                                                             -----------     ---------
          Net barter transactions..........................  $   (50,850)    $  87,657
                                                             ===========     =========
</TABLE>
 
  (h) Prepaids and Other Current Assets
 
     At December 31, 1996 and March 31, 1997, other current assets included
$300,000 and $100,000, respectively, of a note receivable bearing interest at 9%
which is payable monthly, and the note receivable matures in June 1997.
 
  (i) Goodwill
 
     Goodwill represents the excess of acquisition costs over the fair market
value of the assets acquired and is being amortized over 10 years. For the year
ended December 31, 1996 and for the three months ended March 31, 1997,
approximately $99,000 and $8,000, respectively, was charged to operations for
goodwill amortization and is included in depreciation and amortization expense
in the accompanying combined statements of operations. The Company assesses the
realizability of its long-lived assets, including goodwill, using the
undiscounted cash flows method, in accordance with SFAS No. 121, Accounting for
Impairment of Long-Lived Assets and for Long-Lived Assets To Be Disposed Of. As
of December 31, 1996 and March 31, 1997, the Company believes that the carrying
values have not been impaired.
 
  (j) Other Assets
 
     Other assets include the following:
 
     - A noncompete agreement related to the acquisition of WEZF. In connection
       with the acquisition of the station, the Company entered into a
       noncompete agreement with the former owner. Total payments under this
       agreement totaled $80,000 and $20,000 for the year ended December 31,
       1996 and for the three months ended March 31, 1997, respectively.
 
     - Approximately $433,000 related to Federal Communications Commission (FCC)
       licenses acquired through the purchase of WCQL-AM/FM, which is being
       amortized over 10 years. For the year ended December 31, 1996 and for the
       three months ended March 31, 1997, approximately $44,000 and $11,000,
       respectively, of amortization was charged to operations. As of December
       31, 1996 and March 31, 1997, accumulated amortization totaled
       approximately $97,000 and $108,000, respectively.
 
     In 1996, the Company held a $600,000 note receivable from the owner of WEIM
for the purchase of station WEIM-AM in Fitchburg, Massachusetts, in July 1987.
In September 1996, management deemed this note to be uncollectible and charged
the balance of the note to operations. The write-off is included in general and
administrative expenses in the accompanying combined statement of operations.
 
                                      F-156
<PAGE>   329
 
                            KNIGHT QUALITY STATIONS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
  (k) Fair Value of Financial Instruments
 
     The Company's financial instruments consist mainly of cash and cash
equivalents, investments, accounts receivable, accounts payable and notes
payable. The carrying amount of these financial instruments approximates their
fair value.
 
  (l) Concentration of Credit Risk
 
     SFAS No. 105, Disclosure of Information About Financial Instruments with
Off-Balance-Sheet Risk and Financial Instruments with Concentrations of Credit
Risk, requires disclosure of any significant off-balance-sheet and credit risk
concentrations. Financial instruments, which potentially subject the Company to
concentrations of credit risk, are principally cash and cash equivalents,
investments, and accounts receivable. The company places its cash and
investments in highly rated institutions. No single customer accounted for
greater than 10% of revenues in any of the periods presented.
 
  (m) Recent Accounting Pronouncements
 
     In February 1997, the Financial Accounting Standards Board issued SFAS No.
129, Disclosure of Information About Capital Structure, which established
disclosure requirements for an entity's capital structure. SFAS No. 129 is
effective for fiscal years beginning after December 15, 1997. Management does
not believe the implementation of SFAS No. 129 will have a material effect on
its financial statements.
 
                                      F-157
<PAGE>   330
 
                            KNIGHT QUALITY STATIONS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
(3) NOTES PAYABLE
 
     The following are the Company's outstanding notes payable as of December
31, 1996 and March 31, 1997:
 
<TABLE>
<CAPTION>
                                                             DECEMBER 31,    MARCH 31,
                                                                 1996           1997
                                                             ------------    ----------
<S>                                                          <C>             <C>
WSRS --
  Note payable to USTrust to borrow up to $4,550,000,
  bearing interest at the bank's prime rate (8.50% at March
  31, 1997), with principal payments of $65,000 plus
  interest due monthly beginning in July 1997, secured by
  the personal guarantee of all stockholders...............   $4,030,000     $3,900,000
WHEB --
  Note payable to The Bank of New Hampshire to borrow up to
  $3,600,000, bearing interest at the bank's prime rate
  (8.50% at March 31, 1997), with principal payments of
  $90,000 plus interest due quarterly, secured by the real
  estate of KBNH and the personal guarantee of a
  stockholder..............................................    3,330,000      3,330,000
WGIR --
  Note payable to The Bank of New Hampshire to borrow up to
  $1,500,000, bearing interest at the bank's prime rate
  (8.50% at March 31, 1997), with principal payments of
  $75,000 plus interest due quarterly, secured by the real
  estate of KRI............................................      975,000        975,000
  Demand note payable to The Bank of New Hampshire to
  borrow $300,000, bearing interest at the bank's prime
  rate (8.50% at March 31, 1997), payable upon demand with
  interest payable monthly and guaranteed by a
  stockholder..............................................      300,000        300,000
WEZF --
  Obligation related to a noncompete agreement with the
  former owner of WEZF, with quarterly payments of $20,000
  due through June 1999....................................      129,560        116,225
                                                              ----------     ----------
          Total Notes Payable..............................    8,764,560      8,621,225
  Less -- Current portion of notes payable.................      683,332        848,332
                                                              ----------     ----------
          Notes Payable, net of current portion............   $8,081,228     $7,772,893
                                                              ==========     ==========
</TABLE>
 
     In accordance with certain debt agreements, the Company is required to
maintain certain financial and operating covenants. The combined financial
statements and the following table summarize approximate scheduled principal
payments required on the notes payable as of December 31, 1996:
 
<TABLE>
<CAPTION>
YEAR                                                         AMOUNT
- ----                                                       ----------
<S>                                                        <C>
1997.....................................................  $  683,000
1998.....................................................   1,364,000
1999.....................................................   1,463,000
2000.....................................................   1,365,000
2001.....................................................   1,140,000
Thereafter...............................................   2,750,000
                                                           ----------
                                                           $8,765,000
                                                           ==========
</TABLE>
 
                                      F-158
<PAGE>   331
 
                            KNIGHT QUALITY STATIONS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
(4) INCOME TAXES
 
     The Company accounts for income taxes in accordance with SFAS No. 109,
Accounting for Income Taxes. The Company has not recorded a deferred tax asset
in any period presented, as it was insignificant.
 
     Each of the entities has elected to be taxed as an S corporation pursuant
to Section 1362(a) of the Internal Revenue Code for federal income tax purposes.
Therefore, taxable income and federal tax credits of the Company are included in
the tax returns of its stockholders.
 
     During 1987, the Commonwealth of Massachusetts adopted legislation that
modified S corporation status for the Company on a combined basis after fiscal
1988, requiring it to pay ceratin taxes at a corporate level. In addition, New
Hampshire, New York and Vermont do not recognize S corporation status, and
therefore, taxes are paid at the corporate level in all of these states. For the
year ended December 31, 1996 and for the three months ended March 31, 1997, a
current state income tax provision of approximately $77,000 and $24,000,
respectively, has been recognized for certain corporate taxes for financial
reporting purposes.
 
(5) COMMITMENTS
 
     The Company owns most of its buildings, land, towers and equipment, with
the exception of a radio tower in Vermont and certain office equipment, which
are leased. The Company's future minimum lease payments under operating leases
as of December 31, 1996 are approximately as follows:
 
<TABLE>
<CAPTION>
                           YEAR                              AMOUNT
                           ----                             --------
<S>                                                         <C>
1997......................................................  $111,000
1998......................................................    28,000
1999......................................................     4,000
                                                            --------
                                                            $143,000
                                                            ========
</TABLE>
 
     Payments under these leases totaled approximately $63,000 and $23,000 for
the year ended December 31, 1996 and for the three months ended March 31, 1997,
respectively.
 
(6) RELATED PARTY TRANSACTIONS
 
     In January 1995, a new entity, KQS Radio Sales, LLC (KQS Sales), was
established by employees and stockholders of the Company to represent the
Company and other stations for national sales. For the year ended December 31,
1996 and for the three months ended March 31, 1997, the Company paid commissions
to KQS Sales of approximately $556,000 and $173,000, respectively, related to
national sales, which is included as commissions on the accompanying combined
statements of operations.
 
     In 1996, these same employees and stockholders formed Knight Communications
of the Virgin Islands (KCVI). During the three months ended March 31, 1997, the
Company advanced $100,000 to KCVI, interest free. This advance is expected to be
repaid within twelve months and has been included in other current assets in the
accompanying combined balance sheet as of March 31, 1997.
 
(7) RETIREMENT PLAN
 
     During 1996, the Company adopted a defined contribution retirement plan
(the Plan) under Section 401(k) of the Internal Revenue Code. The Plan provides
for a discretionary matching contributions by the Company. There were no
contributions made by the Company for the year ended December 31, 1996 or for
the three months ended March 31, 1997.
 
                                      F-159
<PAGE>   332
 
                            KNIGHT QUALITY STATIONS
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
(8) ACCRUED EXPENSES AND ACCOUNTS PAYABLE
 
     Accrued expenses and accounts payable in the accompanying combined balance
sheets consist of the following:
 
<TABLE>
<CAPTION>
                                                             DECEMBER 31,    MARCH 31,
                                                                 1996           1997
                                                             ------------    ----------
<S>                                                          <C>             <C>
Accounts payable...........................................   $  359,135     $  361,184
Accrued taxes..............................................       99,561         99,561
Accrued payroll and payroll-related........................      420,475        641,125
Other accrued expenses.....................................      253,451        117,343
                                                              ----------     ----------
                                                              $1,132,622     $1,219,213
                                                              ==========     ==========
</TABLE>
 
(9) SUBSEQUENT EVENT
 
     Subsequent to year-end, the Company entered into an asset purchase
agreement with Capstar Acquisition Company, Inc. ("Capstar"), whereby the
Company agreed to sell substantially all of its assets to Capstar in exchange
for approximately $55.0 million.
 
                                      F-160
<PAGE>   333
 
                          INDEPENDENT AUDITOR'S REPORT
 
To the Board of Directors
Quass Broadcasting Company
Cedar Rapids, Iowa
 
     We have audited the accompanying balance sheet of Quass Broadcasting
Company as of December 31, 1996 and the related statements of income, common
stockholders' equity (deficit), and cash flows for the year then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Quass Broadcasting Company
as of December 31, 1996, and the results of its operations and its cash flows
for the year then ended in conformity with generally accepted accounting
principles.
 
                                            McGLADREY & PULLEN, LLP
 
Cedar Rapids, Iowa
February 20, 1997, except for Note 6,
  as to which the date is June 12, 1997
 
                                      F-161
<PAGE>   334
 
                           QUASS BROADCASTING COMPANY
 
                                 BALANCE SHEETS
 
                                ASSETS (Note 2)
 
<TABLE>
<CAPTION>
                                                              DECEMBER 31,     MARCH 31,
                                                                  1996           1997
                                                              ------------    -----------
                                                                              (UNAUDITED)
<S>                                                           <C>             <C>
Current Assets
  Cash and cash equivalents.................................   $  608,643     $   54,530
  Accounts receivable, less allowance for doubtful accounts
     1996 $75,996; 1997 $37,568.............................      642,549        532,484
  Inventories...............................................        3,636          3,687
  Prepaid expenses..........................................       41,476         28,787
  Deferred income taxes (Note 4)............................       35,000         35,000
                                                               ----------     ----------
          Total current assets..............................    1,331,304        654,488
                                                               ----------     ----------
Property and Equipment
  Land......................................................      241,786        241,786
  Buildings and building improvements.......................       68,664         68,664
  Transmitting equipment....................................      851,754        851,754
  Studio technical equipment................................      604,065        604,065
  Furniture and fixtures....................................      111,058        111,058
  Office and shop equipment.................................      156,793        159,248
                                                               ----------     ----------
                                                                2,034,120      2,036,575
  Less accumulated depreciation.............................      811,691        854,285
                                                               ----------     ----------
                                                                1,222,429      1,182,290
                                                               ----------     ----------
Intangibles
  Broadcast rights, at cost, less accumulated amortization
     1996 $227,097; 1997 $244,581...........................    2,122,392      2,104,908
  Other intangibles, at cost, less accumulated amortization
     1996 $298,852; 1997 $312,070...........................      281,201        267,983
                                                               ----------     ----------
                                                                2,403,593      2,372,891
                                                               ----------     ----------
                                                               $4,957,326     $4,209,669
                                                               ==========     ==========
                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
  Current maturities of long-term debt (Note 2).............   $  250,000     $  250,000
  Accounts payable..........................................       53,764         37,897
  Accrued payroll and payroll related expenses..............      101,410         57,480
  Other accrued liabilities.................................       51,419         43,454
  Income taxes payable......................................       13,766         30,097
                                                               ----------     ----------
          Total current liabilities.........................      470,359        418,928
                                                               ----------     ----------
Long-Term Debt, including $100,000 due to stockholder (Note
  2)........................................................    4,155,000      3,417,500
                                                               ----------     ----------
Deferred Income Taxes (Note 4)..............................      203,000        203,000
                                                               ----------     ----------
Commitments (Note 3)
Redeemable Preferred Stock, $7.50 par value; 20,000 shares
  authorized; 12% cumulative dividends; none issued.........           --             --
                                                               ----------     ----------
Stockholders' Equity (Notes 2 and 6)
  Capital stock, common, no par or stated value; 80,000
     shares authorized; issued and outstanding 17,000
     shares.................................................       17,000         17,000
  Additional paid-in capital................................      133,000        133,000
  Retained earnings (deficit)...............................      (21,033)        20,241
                                                               ----------     ----------
                                                                  128,967        170,241
                                                               ----------     ----------
                                                               $4,957,326     $4,209,669
                                                               ==========     ==========
</TABLE>
 
                       See Notes to Financial Statements.
 
                                      F-162
<PAGE>   335
 
                           QUASS BROADCASTING COMPANY
 
                              STATEMENTS OF INCOME
 
   
<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED
                                                             YEAR ENDED           MARCH 31,
                                                            DECEMBER 31,    ---------------------
                                                                1996          1996         1997
                                                            ------------    ---------    --------
                                                                                 (UNAUDITED)
<S>                                                         <C>             <C>          <C>
Broadcasting revenue......................................   $4,037,270     $ 894,066    $920,915
Operating Expenses:
  Broadcasting expenses...................................    3,272,713       707,665     688,961
  Depreciation and amortization...........................      293,069        68,889      73,296
                                                             ----------     ---------    --------
          Total operating expenses........................    3,565,782       776,554     762,257
                                                             ----------     ---------    --------
          Operating income, broadcasting..................      471,488       117,512     158,658
                                                             ----------     ---------    --------
Net sales, signage........................................      151,105        32,562      29,236
Cost of sales.............................................       79,009        20,071      17,721
Operating expenses........................................       41,484        10,266      13,112
                                                             ----------     ---------    --------
          Operating income (loss), signage................       30,612         2,225      (1,597)
                                                             ----------     ---------    --------
          Operating income................................      502,100       119,737     157,061
Financial income (expense):
  Interest expense........................................     (428,436)     (103,377)    (86,026)
  Interest income.........................................       26,125         7,069         220
                                                             ----------     ---------    --------
          Income before income taxes......................       99,789        23,429      71,255
Federal and state income taxes (Note 4)...................       38,826        10,850      29,981
                                                             ----------     ---------    --------
          Net income......................................   $   60,963     $  12,579    $ 41,274
                                                             ==========     =========    ========
Net income attributable to common stockholders............   $   58,694     $  10,310    $ 41,274
                                                             ==========     =========    ========
Earnings per common share.................................   $     3.45     $    0.61    $   2.43
                                                             ==========     =========    ========
Weighted average common shares outstanding................       17,000        17,000      17,000
                                                             ==========     =========    ========
</TABLE>
    
 
                       See Notes to Financial Statements.
 
                                      F-163
<PAGE>   336
 
                           QUASS BROADCASTING COMPANY
 
          STATEMENTS OF COMMON STOCKHOLDERS' EQUITY (DEFICIT) (NOTE 2)
 YEAR ENDED DECEMBER 31, 1996 AND THREE MONTHS ENDED MARCH 31, 1997 (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                       CAPITAL   ADDITIONAL   RETAINED
                                                       STOCK,     PAID-IN     EARNINGS
                                                       COMMON     CAPITAL     (DEFICIT)    TOTAL
                                                       -------   ----------   ---------   --------
<S>                                                    <C>       <C>          <C>         <C>
Balance, December 31, 1995...........................  $17,000    $133,000    $(79,727)   $ 70,273
  Dividends on preferred stock, $.11 per share.......       --          --      (2,269)     (2,269)
  Net income.........................................       --          --      60,963      60,963
                                                       -------    --------    --------    --------
Balance, December 31, 1996...........................   17,000     133,000     (21,033)    128,967
  Net income (unaudited).............................       --          --      41,274      41,274
                                                       -------    --------    --------    --------
Balance, March 31, 1997 (unaudited)..................  $17,000    $133,000    $ 20,241    $170,241
                                                       =======    ========    ========    ========
</TABLE>
 
                       See Notes to Financial Statements.
 
                                      F-164
<PAGE>   337
 
                           QUASS BROADCASTING COMPANY
 
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED
                                                            YEARS ENDED          MARCH 31,
                                                            DECEMBER 31,   ---------------------
                                                                1996         1996        1997
                                                            ------------   ---------   ---------
<S>                                                         <C>            <C>         <C>
Cash Flows from Operating Activities
  Net income..............................................   $  60,963     $  12,579   $  41,274
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation.........................................     170,374        38,215      42,594
     Amortization.........................................     122,695        30,674      30,702
     Provision for doubtful accounts......................      63,889         7,756     (21,070)
     Deferred income taxes................................      25,000            --          --
     Changes in assets and liabilities:
       (Increase) decrease in accounts receivable.........    (164,944)       (7,507)    131,135
       (Increase) decrease in inventories.................       1,889           960         (51)
       Decrease in prepaid expense........................      10,425        13,986      12,689
       (Increase) decrease in accounts payable............      30,963         6,776     (15,867)
       (Decrease) in accrued expenses.....................     (10,223)      (39,867)    (51,895)
       Increase in income taxes payable...................      13,766        10,850      16,331
                                                             ---------     ---------   ---------
          Net cash provided by operating activities.......     324,797        74,422     185,842
                                                             ---------     ---------   ---------
Cash Flows from Investing Activities, purchase of property
  and equipment...........................................    (222,106)     (142,553)     (2,455)
                                                             ---------     ---------   ---------
Cash Flows from Financing Activities
  Proceeds from long-term debt............................          --            --     100,000
  Repayments of long-term debt............................     (50,000)      (12,500)   (837,500)
  Dividends paid..........................................      (2,269)       (2,269)         --
  Redemption of preferred stock...........................    (150,000)     (150,000)         --
                                                             ---------     ---------   ---------
          Net cash (used in) financing activities.........    (202,269)     (164,769)   (737,500)
                                                             ---------     ---------   ---------
          (Decrease) in cash and cash equivalents.........     (99,578)     (232,900)   (554,113)
Cash and cash equivalents, beginning......................     708,221       708,221     608,643
                                                             ---------     ---------   ---------
Cash and cash equivalents, ending.........................   $ 608,643     $ 475,321   $  54,530
                                                             =========     =========   =========
Supplemental Disclosures of Cash Flow Information
  Cash payments for:
     Interest.............................................   $ 431,919     $ 107,322   $  90,355
     Income taxes.........................................          --            --      13,650
</TABLE>
 
                       See Notes to Financial Statements.
 
                                      F-165
<PAGE>   338
 
                           QUASS BROADCASTING COMPANY
 
                         NOTES TO FINANCIAL STATEMENTS
 
NOTE 1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
 
     Nature of business: The Company's primary business is the operation of
radio stations in Cedar Rapids, Iowa. The radio stations operated are KHAK-FM,
KDAT-FM and KTOF-AM. The Company also manufactures, produces and sells
multimedia signage, excluding neon, billboards and electric signs.
 
     Accounting estimates: The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amount of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
 
     The following is a summary of the Company's significant accounting
policies:
 
     Cash and cash equivalents: For purposes of reporting cash flows, the
Company considers all highly liquid debt instruments purchased with a maturity
of three months or less to be cash equivalents.
 
     Inventories: Inventories, which are related to the sign business, are
valued at the lower of cost (first-in, first-out method) or market.
 
     Property and equipment and depreciation: Property and equipment is carried
at cost. Depreciation of property and equipment for book purposes is computed by
the straight-line method over the following estimated useful lives:
 
<TABLE>
<CAPTION>
                                                                 YEARS
                                                                 -----
<S>                                                             <C>
Buildings and building improvements.........................        31 1/2
Transmitting equipment......................................     10-20
Studio technical equipment..................................        10
Furniture and fixtures......................................        10
Office and shop equipment...................................      5-10
</TABLE>
 
     Intangibles: The intangibles are being amortized by the straight-line
method over the following estimated useful lives:
 
<TABLE>
<CAPTION>
                                                                 YEARS
                                                                 -----
<S>                                                             <C>
Broadcast rights............................................     32-40
Other, primarily goodwill...................................      4-40
</TABLE>
 
     Intangible assets are periodically reviewed for impairment based upon an
assessment of future operations to ensure that they are appropriately valued.
 
     Revenue recognition: Revenue from the sale of time slots is recognized upon
airing of the slot.
 
     Revenue from the sale of signage is recognized upon delivery.
 
     Income taxes: Deferred taxes are provided on a liability method whereby
deferred tax assets are recognized for deductible temporary differences and
operating loss and tax credit carryforwards and deferred tax liabilities are
recognized for taxable temporary differences. Temporary differences are the
differences between the reported amounts of assets and liabilities and their tax
bases. Deferred tax assets are reduced by a valuation allowance when, in the
opinion of management, it is more likely than not that some portion or all of
the deferred tax assets will not be realized. Deferred tax assets and
liabilities are adjusted for the effects of changes in tax laws and rates on the
date of enactment.
 
     Earnings per common share: Earnings per common share are determined by
dividing net income less dividends on preferred stock by the weighted average
number of common shares outstanding during each of the periods presented.
 
                                      F-166
<PAGE>   339
 
                           QUASS BROADCASTING COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     Fair value of financial instruments: The carrying amount of long-term debt
approximates fair value because these obligations bear interest at current
rates.
 
     Interim financial information (unaudited): The financial statements and
notes related thereto as of March 31, 1997 and for the three-month periods ended
March 31, 1996 and 1997 are unaudited, but in the opinion of management include
all adjustments, consisting only of normal recurring adjustments, necessary for
a fair presentation of the financial position and results of operations. The
operating results for the interim periods are not indicative of the operating
results to be expected for a full year or for other interim periods. Not all
disclosures required by generally accepted accounting principles necessary for a
complete presentation have been included.
 
     Recently issued accounting standards: In February 1997, the Financial
Accounting Standards Board (FASB) issued Statement of Financial Accounting
Standards No. 128, "Earnings Per Share" (SFAS 128), and SFAS No. 129,
"Disclosure of Information about Capital Structure" (SFAS 129). SFAS 128
specifies the computation, presentation and disclosure requirements for earnings
per share for entities with publicly-held common stock. Its objective is to
simplify the computation of earnings per share and to make the U.S. standard for
computing earnings per share more compatible with the standards of other
countries and with that of the International Accounting Standards Committee.
SFAS 129 incorporates related disclosure requirements from APB Opinion No. 10,
"Disclosure of Long-Term Obligations," and SFAS No. 47, "Disclosure of Long-Term
Obligations," for entities that were subject to the requirements for those
standards. Both statements are effective for fiscal years beginning after
December 15, 1997. The Company will adopt the statements effective December 31,
1997 and does not expect adoption of the statements to have a significant impact
on its current earnings per share calculation and disclosures.
 
NOTE 2. PLEDGED ASSETS AND LONG-TERM DEBT
 
     Long-term debt at December 31, 1996 consists of the following:
 
<TABLE>
<S>                                                             <C>
Line of credit agreement(A).................................    $2,350,000
Subordinated debenture(B)...................................       100,000
Note payable to an individual(C)............................       977,500
Note payable to an individual(C)............................       977,500
                                                                ----------
                                                                 4,405,000
Less current maturities.....................................       250,000
                                                                ----------
                                                                $4,155,000
                                                                ==========
</TABLE>
 
- ---------------
 
(A) On December 24, 1996, the Company amended its note payable agreement with a
    bank to provide for a variable balance line of credit agreement. Under this
    agreement, the original loan balance of $2,350,000 is reduced by scheduled
    principal payments through December 1999. The amount available to be
    borrowed under this agreement will be reduced during the term of the
    agreement by the scheduled principal payments. This agreement is
    collateralized by substantially all of the Company's assets, an assignment
    of the proceeds of a term life insurance policy on a stockholder, a second
    lien on the assets of KTOF-AM and is guaranteed by one of the stockholders
    of the Company. This stockholder has also pledged 11,000 shares of common
    stock as additional collateral. All borrowings under this agreement bear
    interest at 9.5% and will be due in varying quarterly installments through
    December 1999. The agreement contains various restrictions, including, among
    others, restrictions on the payment of any dividends other than preferred
    dividends as well as maintaining various financial ratios. Every other year,
    the Company is also required to provide to the bank an updated appraisal of
    the Company. The Company was in compliance with these covenants at December
    31, 1996 and March 31, 1997.
 
                                      F-167
<PAGE>   340
 
                           QUASS BROADCASTING COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
(B) The subordinated debenture payable is due to a stockholder, is unsecured,
    bears interest at 12% and is due December 1999.
 
(C) These notes payable are collateralized by substantially all of the assets of
    KTOF-AM and the assignment of the proceeds of a term life insurance policy
    on a stockholder. The loans bear interest at 9.5% and require interest only
    total payments of $15,477 per month through December 1997 and total
    principal and interest payments of $17,000 per month through November 2004
    with the balances due December 2004. The agreements contain various
    restrictions, including, among others, restrictions on the payment of any
    dividends other than preferred dividends as well as maintaining various
    financial ratios. The Company was in compliance with these covenants at
    December 31, 1996 and March 31, 1997.
 
     Aggregate maturities required on long-term debt at December 31, 1996 are as
follows:
 
<TABLE>
  <S>                                                             <C>
  1997........................................................    $  250,000
  1998........................................................       319,324
  1999........................................................     1,921,010
  2000........................................................        23,096
  2001........................................................        25,388
  Thereafter..................................................     1,866,182
                                                                  ----------
                                                                  $4,405,000
                                                                  ==========
</TABLE>
 
NOTE 3. LEASE COMMITMENT AND TOTAL RENT EXPENSE
 
     The Company leases its offices and studio space under various agreements
which expire between June 30, 1997 and January 31, 1998 and require that the
lessee pay property taxes plus various annual rentals.
 
     The total minimum rental commitment at December 31, 1996 under the leases
mentioned above is $24,296 which is due as follows:
 
     During the year ending December 31:
 
<TABLE>
<S>                                                             <C>
1997........................................................    $23,396
1998........................................................        900
                                                                -------
                                                                $24,296
                                                                =======
</TABLE>
 
     The total rental expense included in the income statement for the year
ended December 31, 1996 is $87,432.
 
NOTE 4. INCOME TAX MATTERS
 
     Net deferred tax liabilities consist of the following components as of
December 31, 1996:
 
<TABLE>
<S>                                                           <C>
Deferred tax liabilities:
  Property and equipment....................................  $ 24,000
  Broadcasting rights.......................................   189,000
                                                              --------
                                                               213,000
                                                              --------
Deferred tax assets:
  Accrued expenses..........................................     5,000
  Receivable allowances.....................................    30,000
  Noncompete agreement......................................    10,000
                                                              --------
                                                                45,000
                                                              --------
                                                              $168,000
                                                              ========
</TABLE>
 
                                      F-168
<PAGE>   341
 
                           QUASS BROADCASTING COMPANY
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     The deferred tax amounts mentioned above have been classified on the
accompanying balance sheet as of December 31, 1996 as follows:
 
<TABLE>
<S>                                                           <C>
Noncurrent liabilities......................................  $203,000
Current asset...............................................   (35,000)
                                                              --------
                                                              $168,000
                                                              ========
</TABLE>
 
     The provision for income taxes charged to operations for the year ended
December 31, 1996 consists of the following:
 
<TABLE>
<S>                                                           <C>
Current income tax expense..................................  $ 13,826
Deferred income tax expense.................................    25,000
                                                              --------
                                                              $ 38,826
                                                              ========
</TABLE>
 
     The income tax provision differs from the amount of income tax determined
by applying the U. S. Federal income tax rate to pretax income from continuing
operations for the year ended December 31, 1996 due to the following:
 
<TABLE>
<S>                                                           <C>
Computed "expected" tax expense.............................  $ 34,900
Increase (decrease) in income taxes resulting from:
  Nondeductible items.......................................     3,400
  State taxes net of federal benefit........................     3,000
  Other.....................................................    (2,474)
                                                              --------
                                                              $ 38,826
                                                              ========
</TABLE>
 
NOTE 5. PROFIT-SHARING PLAN
 
     The Company has a profit-sharing plan that includes 401(k) provisions.
Under the terms of the plan, participants may elect to defer from 2% to 15% of
their compensation and matching contributions, equal to 50% of the deferred
compensation of all eligible participants, which will be made by the employer up
to 2% of each participant's compensation. The Company may also make
discretionary contributions. The Company's contribution for the year ended
December 31, 1996 was $35,000.
 
NOTE 6. EVENTS SUBSEQUENT TO DECEMBER 31, 1996
 
     On June 12, 1997, all of the outstanding shares of stock of the Company
were acquired by Capstar Broadcasting Partners, Inc. pursuant to a stock
purchase agreement.
 
                                      F-169
<PAGE>   342
 
                         REPORT OF INDEPENDENT AUDITORS
 
Board of Directors
Mountain Lakes Broadcasting, L.L.C.
 
     We have audited the accompanying balance sheets of Mountain Lakes
Broadcasting, L.L.C. as of December 31, 1996 and 1995, and the related
statements of operations and members equity and cash flows for each of the three
years in the period ended December 31, 1996. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Mountain Lakes Broadcasting,
L.L.C. at December 31, 1996 and 1995, and the results of their operations and
cash flows for each of the three years in the period ended December 31, 1996, in
conformity with generally accepted accounting principles.
 
                                            ERNST & YOUNG LLP
 
New York, New York
February 16, 1997
 
                                      F-170
<PAGE>   343
 
                      MOUNTAIN LAKES BROADCASTING, L.L.C.
 
                                 BALANCE SHEETS
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                              ------------------------
                                                                 1996          1995
                                                              ----------    ----------
<S>                                                           <C>           <C>
Current assets:
  Cash......................................................  $  217,151    $  164,941
  Accounts receivable, net of allowance for doubtful
     accounts of $69,410 in 1996 and $13,012 in 1995........     873,871       828,595
  Prepaid expenses and other current assets.................       5,035         8,212
                                                              ----------    ----------
Total current assets........................................   1,096,057     1,001,748
Property and equipment, net, at cost........................     214,200       274,777
Intangible assets, net, at cost.............................   1,352,815     1,723,606
Other asset.................................................      30,575        30,575
                                                              ----------    ----------
Total assets................................................  $2,693,647    $3,030,706
                                                              ==========    ==========
 
                            LIABILITIES AND STATION EQUITY
 
Current liabilities:
  Accounts payable and accrued expenses.....................  $  231,036    $  173,095
  Current portion of noncompete payable.....................     394,646       370,791
  Current portion of note payable...........................     122,000       122,000
  Payable to affiliates.....................................     333,994       333,994
                                                              ----------    ----------
Total current liabilities...................................   1,081,676       999,880
Long-term portion of noncompete payable.....................     958,169     1,352,815
Long-term portion of note payable...........................     138,885       260,885
Members equity..............................................     514,917       417,126
                                                              ----------    ----------
Total liabilities and station equity........................  $2,693,647    $3,030,706
                                                              ==========    ==========
</TABLE>
 
                            See accompanying notes.
 
                                      F-171
<PAGE>   344
 
                      MOUNTAIN LAKES BROADCASTING, L.L.C.
 
                  STATEMENTS OF OPERATIONS AND STATION EQUITY
 
<TABLE>
<CAPTION>
                                                 YEAR ENDED DECEMBER 31,
                                          --------------------------------------
                                             1996          1995          1994
                                          ----------    ----------    ----------
<S>                                       <C>           <C>           <C>
Gross advertising revenue...............  $4,940,677    $4,580,139    $4,949,866
Less agency commission..................     458,740       484,690       512,577
                                          ----------    ----------    ----------
Net broadcast revenue...................   4,481,937     4,095,449     4,437,289
Operating expenses:
  Programming...........................     660,308       582,386       698,737
  Technical.............................      94,165       105,443       102,410
  Sales.................................   1,385,449     1,403,044     1,482,176
  General and administrative............     992,931       934,676       972,096
  Depreciation and amortization.........     443,721       440,618       423,509
                                          ----------    ----------    ----------
Income from operations..................     905,363       629,282       758,361
Other income (expense):
  Interest income.......................      11,619        17,364         7,643
  Interest expense......................    (136,660)     (171,660)     (189,958)
  Other expense.........................     (38,866)      (39,830)      (35,100)
                                          ----------    ----------    ----------
Net income..............................     741,456       435,156       540,946
Members equity, beginning of the year...     417,126       361,970       281,024
Distributions to members................    (643,665)     (380,000)     (460,000)
                                          ----------    ----------    ----------
Members equity, end of the year.........  $  514,917    $  417,126    $  361,970
                                          ==========    ==========    ==========
</TABLE>
 
                            See accompanying notes.
 
                                      F-172
<PAGE>   345
 
                      MOUNTAIN LAKES BROADCASTING, L.L.C.
 
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                YEAR ENDED DECEMBER 31,
                                          ------------------------------------
                                             1996         1995         1994
                                          ----------    ---------    ---------
<S>                                       <C>           <C>          <C>
OPERATING ACTIVITIES
Net income..............................  $  741,456    $ 435,156    $ 540,946
Adjustments to reconcile net income to
  net cash provided by operating
  activities:
  Depreciation and amortization.........     443,721      440,618      423,509
  Gain on sale of equipment.............      (1,800)        (170)      (4,900)
  Change in current assets and
     liabilities:
     (Increase) decrease in accounts
       receivable.......................     (45,276)      19,635      (28,071)
     Decrease in prepaid expenses and
       other current assets.............       3,177        3,195        8,166
     Increase (decrease) in accounts
       payable and accrued expenses.....      57,941      (15,484)     (46,683)
                                          ----------    ---------    ---------
Total adjustments.......................     457,763      447,794      352,021
                                          ----------    ---------    ---------
Net cash provided by operating
  activities............................   1,199,219      882,950      892,967
INVESTMENT ACTIVITIES
Payments to noncompete payable..........    (370,791)    (348,477)    (327,598)
Proceeds from the sale of property and
  equipment.............................       1,800        1,049        4,898
Purchase of property and equipment......     (12,353)     (54,863)    (115,332)
Increase in other assets................          --      (30,000)        (575)
                                          ----------    ---------    ---------
Net cash used in investing activities...    (381,344)    (432,291)    (438,607)
FINANCING ACTIVITIES
Payment of notes payable................    (122,000)    (106,634)    (101,840)
Increase in payable to affiliate........          --        5,585       58,518
Distributions to members................    (643,665)    (380,000)    (460,000)
                                          ----------    ---------    ---------
Net cash used in financing activities...    (765,665)    (481,049)    (503,322)
Net increase (decrease) in cash.........      52,210      (30,390)     (48,962)
Cash, beginning of year.................     164,941      195,331      244,293
                                          ----------    ---------    ---------
Cash, end of year.......................  $  217,151    $ 164,941    $ 195,331
                                          ==========    =========    =========
SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid for interest..................  $  136,660    $ 171,660    $ 189,958
                                          ==========    =========    =========
</TABLE>
 
                            See accompanying notes.
 
                                      F-173
<PAGE>   346
 
                      MOUNTAIN LAKES BROADCASTING, L.L.C.
 
                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1996
 
1. NATURE OF BUSINESS AND ORGANIZATION
 
     Mountain Lakes Broadcasting, L.L.C. (the "Company") is a limited liability
company incorporated under the laws of the State of Alabama. The Company's sole
members, each representing a 50% ownership interest in the Company, are Dixie
Broadcasting, Inc. ("Dixie") and Radio WBHP, Inc. ("WBHP"). The Company was
established for the primary purpose of owning and operating radio stations
WDRM-FM, WBHP-AM and WHOS-AM in Huntsville, Alabama ( collectively, the
"Stations").
 
     On November 20, 1996, both Dixie and WBHP entered into a Stock Purchase
Agreement for the sale of all of their issued and outstanding shares of common
stock and the assignment of the licenses, permits and other authorizations
issued to the Company by the Federal Communications Commission ("FCC") for the
purposes of operating the Stations and the assets utilized in connection with
the operation of the Stations to Osborn Communications Corporation ("Osborn")
for approximately $24.5 million (see Note 8).
 
2. SIGNIFICANT ACCOUNTING POLICIES
 
  Revenue Recognition
 
     The Company's primary source of revenue is the sale of airtime to
advertisers. Revenue is recorded when the advertisements are broadcast.
 
  Property and Equipment
 
     Building, furniture and fixtures, vehicles, and studio and technical
equipment are recorded at cost and depreciated using a modified accelerated
method over their estimated useful lives varying from five to thirty years.
Leasehold improvements are recorded at cost and depreciated over the shorter of
their lease term or estimated useful life. Expenditures for maintenance and
repairs are charged to operations as incurred.
 
  Advertising Costs
 
     The Company expenses advertising costs as incurred. Advertising expense for
the years ended December 31, 1996, 1995 and 1994 was approximately $146,000,
$251,000 and $252,000, respectively.
 
  Intangible Assets
 
     Intangible assets consist of noncompete agreements incurred in connection
with the acquisitions of the Stations which are being amortized on a
straight-line basis over the term of the related noncompete agreement (five or
ten years). Noncompete payable represents commitments due under the noncompete
agreements. Payments are due in monthly installments over the terms of the
noncompete agreements. The present value discount reduced this obligation by
$263,221 and $373,602 at December 31, 1996 and 1995, respectively. Interest
incurred from present valuing the salary obligation outstanding for the years
ended December 31, 1996, 1995 and 1994 was $110,380, $132,694 and $153,573,
respectively.
 
     It is the Company's policy to account for the intangible assets at the
lower of amortized cost or fair value. As part of an ongoing review of the
valuation and amortization of the intangible assets, management assesses the
carrying value of the Company's intangible assets if facts and circumstances
suggest that there may be impairment. If this review indicates that the
intangibles will not be recoverable as determined by an undiscounted cash flow
analysis of the Company over the remaining amortization period, the carrying
value of the Company's intangible asset would be reduced to its estimated
realizable value.
 
     During 1996, the Company adopted SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of,"
("FAS 121") which established standards for the recognition
 
                                      F-174
<PAGE>   347
 
                      MOUNTAIN LAKES BROADCASTING, L.L.C.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
2. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED):
and measurement of impairment losses on long-lived assets, certain intangible
assets and goodwill. The adoption of FAS 121 did not have a material effect on
the Company's combined financial statements.
 
  Income Taxes
 
     The Company has elected to be taxed as an "S Corporation" for federal
income tax purposes. All items of income, losses and credits are reported by the
S Corporation shareholders on their respective personal income tax returns.
Accordingly, current and deferred federal corporate income taxes have not been
provided in the accompanying financial statements.
 
  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 assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
     Financial instruments which potentially subject the Company to
concentrations of credit risk consist primarily of trade receivables. The
Company's revenue is principally derived from broadcast advertisers within the
Huntsville/Decatur area who are impacted by the local economy.
 
     The Company routinely assesses the financial strength of its customers and
does not require collateral or other security to support customer receivables.
 
3. PROPERTY AND EQUIPMENT
 
     Property and equipment consists of the following:
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31,
                                                              ----------------------
                                                                1996         1995
                                                              ---------    ---------
<S>                                                           <C>          <C>
Land........................................................  $  75,389    $  75,389
Building....................................................     14,032       14,032
Furniture and fixtures......................................    113,142      111,562
Vehicles....................................................     20,841       28,425
Studio and technical equipment..............................    529,922      519,148
Leasehold improvements......................................     21,915       21,915
                                                              ---------    ---------
                                                                775,241      770,471
Less accumulated depreciation and amortization..............   (561,041)    (495,694)
                                                              ---------    ---------
                                                              $ 214,200    $ 274,777
                                                              =========    =========
</TABLE>
 
     Depreciation and amortization expense for the years ended December 31,
1996, 1995 and 1994 was approximately $73,000, $92,000 and $96,000,
respectively.
 
                                      F-175
<PAGE>   348
 
                      MOUNTAIN LAKES BROADCASTING, L.L.C.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
4. INTANGIBLE ASSETS
 
     Intangible assets consist of the following:
 
<TABLE>
<CAPTION>
                                                                   DECEMBER 31,
                                                            --------------------------
                                                               1996           1995
                                                            -----------    -----------
<S>                                                         <C>            <C>
Noncompete agreements.....................................  $ 2,710,008    $ 2,710,008
Less accumulated amortization.............................   (1,357,193)      (986,402)
                                                            -----------    -----------
                                                            $ 1,352,815    $ 1,723,606
                                                            ===========    ===========
</TABLE>
 
5. LEASES
 
     The Company is committed to two non-cancelable operating lease covering its
antenna towers located in Harvest, AL and Decatur, AL which expire on April 30,
2000 and November 1, 2001, respectively. The Decatur, AL lease can be renewed
for an additional 5 years.
 
     The Company incurred rental charges of approximately $91,000, $90,000 and
$83,000, during the years ended December 31, 1996, 1995 and 1994 respectively.
 
     Future minimum rental commitments for noncancellable operating leases of
premises and equipment are as follows for the year ended December 31:
 
<TABLE>
<S>                                                 <C>
1997..............................................  $ 89,640
1998..............................................    82,140
1999..............................................    44,640
2000..............................................    30,640
2001..............................................    21,670
                                                    --------
                                                    $268,730
                                                    ========
</TABLE>
 
6. NOTE PAYABLE
 
     Note payable consists of the following:
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31,
                                                              --------------------
                                                                1996        1995
                                                              --------    --------
<S>                                                           <C>         <C>
Note payable to the First Alabama Bank......................  $260,885    $382,885
Less current portion........................................   122,000     122,000
                                                              --------    --------
                                                              $138,885    $260,885
                                                              ========    ========
</TABLE>
 
     The note is being repaid in monthly installments of $12,440 less the
applicable interest at a commercial base rate with the last payment due on
October 27, 1998. The interest rate was 8.25% at December 31, 1996. The average
interest rates accrued during 1996, 1995 and 1994 were 8.46%, 8.93% and 7.01%,
respectively. The note is collateralized by a 100% membership interest in the
Company.
 
7. PAYABLE TO AFFILIATES
 
     The Company has amounts payable to Dixie and WBHP representing amounts
transferred to the Company at the time the Stations were acquired. The payable
to affiliates is due upon demand and does not accrue interest. The payable to
affiliates was $333,994 at December 31, 1996 and 1995.
 
                                      F-176
<PAGE>   349
 
                      MOUNTAIN LAKES BROADCASTING, L.L.C.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
8. SUBSEQUENT EVENT (UNAUDITED)
 
     In May 1997 both Dixie and WBHP completed a Stock Purchase Agreement
whereby they sold all of their issued and outstanding shares of common stock and
assigned the licenses, permits and other authorizations issued to the Company by
the FCC for the purposes of operating the Stations and the assets utilized in
connection with the operation of the Stations for approximately $24.5 million to
Osborn. No adjustments to the carrying value of the Company's assets and
liabilities have been made to the financial statements of the Company as of
December 31, 1996 in connection with the Stock Purchase Agreement.
 
                                      F-177
<PAGE>   350
 
                          INDEPENDENT AUDITORS' REPORT
 
Stockholders and Board of Directors
Q Broadcasting, Inc.
Stamford, Connecticut
 
     We have audited the accompanying statements of operations and deficit and
cash flows of Q Broadcasting, Inc. for each of the three years in the period
ended September 30, 1995. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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 audits provide a reasonable basis for our opinion.
 
     In our opinion, these financial statements referred to above present
fairly, in all material respects, the results of Q Broadcasting, Inc.'s
operations and its cash flows for each of the three years in the period ended
September 30, 1995, in conformity with generally accepted accounting principles.
 
                                            Holtz Rubenstein & Co., LLP
                                            Certified Public Accountants
 
Melville, New York
February 12, 1996
 
                                      F-178
<PAGE>   351
 
                              Q BROADCASTING, INC.
 
                      STATEMENTS OF OPERATIONS AND DEFICIT
 
<TABLE>
<CAPTION>
                                                              YEARS ENDED SEPTEMBER 30,
                                                      -----------------------------------------
                                                         1995           1994           1993
                                                      -----------    -----------    -----------
<S>                                                   <C>            <C>            <C>
REVENUE.............................................  $ 2,508,867    $ 2,267,625    $ 1,511,181
  Less: Commissions and fees........................      222,411        193,342        127,866
                                                      -----------    -----------    -----------
                                                        2,286,456      2,074,283      1,383,315
                                                      -----------    -----------    -----------
EXPENSES:
  Broadcast and production (Note 8).................      786,377        742,018        715,511
  Selling and promotion.............................    1,500,873        880,429        844,004
  General and administrative (Note 8)...............      823,312        703,908        764,768
  Depreciation and amortization.....................      447,602        538,600        637,397
                                                      -----------    -----------    -----------
                                                        3,558,164      2,864,955      2,961,680
                                                      -----------    -----------    -----------
LOSS FROM OPERATIONS................................   (1,271,708)      (790,672)    (1,578,365)
                                                      -----------    -----------    -----------
OTHER INCOME (EXPENSE):
  Interest expense (Note 9).........................     (493,578)      (438,647)      (257,732)
  Other, net........................................      153,871         51,805         13,705
                                                      -----------    -----------    -----------
                                                         (339,707)      (386,842)      (244,027)
                                                      -----------    -----------    -----------
NET LOSS............................................   (1,611,415)    (1,177,514)    (1,822,392)
DEFICIT, beginning of period........................   (3,217,713)    (2,040,199)      (217,807)
                                                      -----------    -----------    -----------
DEFICIT, end of period..............................  $(4,829,128)   $(3,217,713)   $(2,040,199)
                                                      ===========    ===========    ===========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-179
<PAGE>   352
 
                              Q BROADCASTING, INC.
 
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                              YEARS ENDED SEPTEMBER 30,
                                                      -----------------------------------------
                                                         1995           1994           1993
                                                      -----------    -----------    -----------
<S>                                                   <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss..........................................  $(1,611,415)   $(1,177,514)   $(1,822,392)
                                                      -----------    -----------    -----------
  Adjustments to reconcile net loss to net cash used
     in operating activities:
     Depreciation and amortization..................      447,602        538,600        637,397
     Provision for doubtful accounts................       29,702         75,655         25,150
     Changes in operating assets and liabilities:
       (Increase) decrease in assets:
          Accounts receivable.......................      111,743       (444,619)        (9,557)
          Prepaid expenses and other current
            assets..................................          337           (196)          (690)
          Other assets..............................       17,963        (25,309)        (3,853)
       (Decrease) increase in liabilities:
          Accounts payable..........................       54,530         14,456        (22,712)
          Accrued expenses..........................       46,165         12,009        (31,444)
                                                      -----------    -----------    -----------
            Total adjustments.......................      708,042        170,596        594,291
                                                      -----------    -----------    -----------
            Net cash used in operating activities...     (903,373)    (1,006,918)    (1,228,101)
                                                      -----------    -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment................      (73,381)       (23,118)       (91,532)
                                                      -----------    -----------    -----------
            Net cash used in investing activities...      (73,381)       (23,118)       (91,532)
                                                      -----------    -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Principal repayment of note payable...............           --             --       (327,719)
  Repayment of capital lease obligations............       (8,692)        (9,823)        (8,585)
  Loans from stockholders...........................      967,397      1,111,592      1,632,185
  Loans to related parties..........................      (37,447)       (35,433)            --
                                                      -----------    -----------    -----------
            Net cash provided by financing
               activities...........................      921,258      1,066,336      1,295,881
                                                      -----------    -----------    -----------
Net (decrease) increase in cash and cash
  equivalents.......................................      (55,496)        36,300        (23,752)
Cash and cash equivalents at beginning of period....       56,327         20,027         43,779
                                                      -----------    -----------    -----------
Cash and cash equivalents at end of period..........  $       831    $    56,327    $    20,027
                                                      ===========    ===========    ===========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-180
<PAGE>   353
 
                              Q BROADCASTING, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
                 YEARS ENDED SEPTEMBER 30, 1995, 1994 AND 1993
 
1. DESCRIPTION OF ORGANIZATION AND BUSINESS:
 
     Q Broadcasting, Inc. ("Q Broadcasting") owns and operates two radio
broadcast stations in Stamford, Connecticut. These stations, WSTC-AM and
WKHL-FM, principally serve the Stamford metropolitan area.
 
2. BASIS OF PRESENTATION:
 
     The financial statements have been prepared on a going concern basis which
contemplates continuity of operations and realization of assets and liquidation
of liabilities in the ordinary course of business. Q Broadcasting's ability to
continue as a going concern is dependent upon the continued financial support of
its shareholders.
 
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
 
  a. Revenue recognition
 
     Broadcasting revenue is recognized when commercials are aired. Barter
transactions are recorded at the estimated fair value of the merchandise or
services received.
 
  b. Depreciation
 
     Q Broadcasting provides for depreciation using the declining balance method
over the estimated useful lives of the fixed assets as follows:
 
<TABLE>
<S>                                                           <C>
Broadcast and other equipment...............................  5 years
Tower and antenna systems...................................  7 years
Transmitter equipment.......................................  7 years
Furniture and fixtures......................................  7 years
</TABLE>
 
  c. Amortization
 
     Q Broadcasting provides for amortization using the straight-line method
over the estimated useful lives of the intangible assets as follows:
 
<TABLE>
<S>                                                           <C>
Broadcast license...........................................  25 years
Transmitter lease...........................................  23 years
Covenant not to compete.....................................  3 years
Organizational costs........................................  5 years
</TABLE>
 
  d. Income taxes
 
     The shareholders of Q Broadcasting elected to be taxed as a "Small Business
Corporation," for federal and state income tax purposes pursuant to the Internal
Revenue Code. As a result of this election, the income of Q Broadcasting will be
taxed directly to the individual shareholders. Accordingly, no provision for
taxes is included in the financial statements of Q Broadcasting.
 
  e. Statement of cash flows
 
     For purposes of the statement of cash flows, Q Broadcasting considers all
highly liquid debt instruments purchased with a maturity of three months or less
to be cash equivalents.
 
  f. Advertising
 
     Q Broadcasting charges to expense, advertising costs as incurred.
Advertising costs amounted to $112,226, $41,405 and $227,094 for the years ended
September 30, 1995, 1994 and 1993, respectively.
 
                                      F-181
<PAGE>   354
 
                              Q BROADCASTING, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
4. DUE FROM RELATED PARTIES:
 
     Q Broadcasting advanced funds on behalf of three related entities.
Approximately $54,200 and $16,800 for two entities 100% owned by Q
Broadcasting's owners as of September 30, 1995 and 1994, respectively and
approximately $18,700 to an entity which Q Broadcasting's owners have a minority
interest as of September 30, 1995 and 1994.
 
5. PROPERTY AND EQUIPMENT:
 
     Property and equipment, at cost, is summarized as follows:
 
<TABLE>
<CAPTION>
                                                                   SEPTEMBER 30,
                                                              ------------------------
                                                                 1995          1994
                                                              ----------    ----------
<S>                                                           <C>           <C>
Broadcast and office equipment..............................  $  586,269    $  583,853
Tower and antenna systems...................................     268,000       268,000
Transmitter equipment.......................................      75,000        75,000
Furniture and fixtures......................................     300,484       229,519
                                                              ----------    ----------
                                                               1,229,753     1,156,372
Less accumulated depreciation...............................     822,461       633,347
                                                              ----------    ----------
                                                              $  407,292    $  523,025
                                                              ==========    ==========
</TABLE>
 
     Included in furniture and fixtures was $41,975 related to assets recorded
under capital leases; the related amount included in accumulated depreciation is
$28,707 and $19,095 as of September 30, 1995 and 1994.
 
6. INTANGIBLES:
 
     Intangibles, at cost, is summarized as follows:
 
<TABLE>
<CAPTION>
                                                                   SEPTEMBER 30,
                                                              ------------------------
                                                                 1995          1994
                                                              ----------    ----------
<S>                                                           <C>           <C>
Organizational costs........................................  $   97,917    $   97,917
Covenant not to compete.....................................     450,000       450,000
Broadcast license...........................................   1,000,000     1,000,000
Transmitter lease...........................................   1,700,000     1,700,000
                                                              ----------    ----------
                                                               3,247,917     3,247,917
Less accumulated amortization...............................     872,722       614,234
                                                              ----------    ----------
                                                              $2,375,195    $2,633,683
                                                              ==========    ==========
</TABLE>
 
                                      F-182
<PAGE>   355
 
                              Q BROADCASTING, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
7. CAPITAL LEASE OBLIGATIONS:
 
     Included in property and equipment are assets recorded under capital
leases. The future minimum lease payments for these capital leases and the
present value of the net minimum lease payments as of September 30, 1995 are as
follows:
 
<TABLE>
<S>                                                           <C>
Fiscal Year
  1996......................................................  $ 6,826
  1997......................................................    4,168
                                                              -------
Minimum lease payments......................................   10,994
Less amount representing interest...........................      830
                                                              -------
Present value of net minimum lease payments.................  $10,164
                                                              =======
</TABLE>
 
8. COMMITMENTS:
 
     Q Broadcasting leases studio and office space and a transmitter tower site
under operating leases expiring in September 1999 and December 2017,
respectively. Rent expense for these leases was approximately $211,000, $186,000
and $179,000 for the years ended September 30, 1995, 1994 and 1993,
respectively.
 
     Minimum rental commitments for the remaining terms of the operating leases
are as follows:
 
<TABLE>
<S>                                                           <C>
Year Ending September 30,
  1996......................................................  $212,685
  1997......................................................   213,180
  1998......................................................   213,180
  1999......................................................   213,180
  2000......................................................    21,780
Thereafter..................................................   430,939
</TABLE>
 
9. NOTE PAYABLE -- STOCKHOLDERS:
 
     In connection with advances made by its stockholders for the acquisition of
assets and working capital, Q Broadcasting has issued an 8% demand note payable
to its stockholders. The stockholders have agreed not to demand payment until a
date subsequent to October 1, 1996. Interest expense for the years ended
September 30, 1995, 1994 and 1993 was $492,397, $435,895 and $238,187,
respectively.
 
10. SUBSEQUENT EVENT:
 
     Q Broadcasting sold substantially all of its operating assets to Capstar
Radio Broadcasting Partners Inc., formerly Commodore Media, Inc. on May 30,
1996.
 
11. SUPPLEMENTARY INFORMATION -- STATEMENT OF CASH FLOWS:
 
     Barter transactions resulted in sales and related expenses of $315,900,
$314,500 and $306,600 for the years ending September 30, 1995, 1994 and 1993,
respectively.
 
     Cash paid during the years ended September 30, 1995, 1994 and 1993 for
interest was $493,578, $438,648 and $261,018, respectively.
 
                                      F-183
<PAGE>   356
 
                         REPORT OF INDEPENDENT AUDITORS
 
Board of Directors
Danbury Broadcasting Inc.
 
     We have audited the accompanying statement of operations and accumulated
deficit and cash flows of Danbury Broadcasting, Inc. for the year ended June 30,
1995. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the results of Danbury Broadcasting, Inc.'s operations
and its cash flows for the year ended June 30, 1995 in conformity with generally
accepted accounting principles.
 
                                            Paneth, Haber & Zimmerman LLP
 
New York, NY
August 18, 1995
 
                                      F-184
<PAGE>   357
 
                           DANBURY BROADCASTING INC.
 
                STATEMENT OF OPERATIONS AND ACCUMULATED DEFICIT
 
<TABLE>
<CAPTION>
                                                              YEAR ENDED
                                                               JUNE 30,
                                                                 1995
                                                              ----------
<S>                                                           <C>
REVENUE
  Broadcasting revenue......................................  $3,451,684
  Less agency commissions...................................     311,768
                                                              ----------
          Net Revenue.......................................   3,139,916
                                                              ----------
EXPENSES
  Programming...............................................     502,299
  Technical.................................................     106,475
  Selling...................................................     865,381
  General and Administrative................................     903,627
  Interest Expense..........................................     347,578
  Depreciation..............................................     197,197
  Amortization..............................................     236,213
                                                              ----------
          Total Expenses....................................   3,158,770
                                                              ----------
NET LOSS....................................................     (18,854)
ACCUMULATED DEFICIT
  Beginning of year.........................................    (681,947)
  Preferred stock dividends.................................     (55,000)
                                                              ----------
     End of year............................................  $ (755,801)
                                                              ==========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-185
<PAGE>   358
 
                           DANBURY BROADCASTING INC.
 
                            STATEMENT OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                              YEAR ENDED
                                                               JUNE 30,
                                                                 1995
                                                              -----------
<S>                                                           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net loss..................................................  $   (18,854)
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
     Depreciation and amortization..........................      433,410
     Change in:
       Accounts receivable..................................      (78,637)
       Due from related party...............................       24,663
       Prepaid expenses and other current assets............      (20,147)
       Other assets.........................................       (2,749)
       Accounts payable.....................................      (42,801)
       Accrued expenses.....................................      (71,465)
                                                              -----------
          Net Cash Provided by Operating Activities.........      223,420
                                                              -----------
CASH FLOWS FROM INVESTING ACTIVITIES
  Advances from affiliate...................................       (6,100)
  Purchases of property and equipment.......................      (34,521)
                                                              -----------
          Net Cash Used in Investing Activities.............      (40,621)
                                                              -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Deferred financing costs..................................     (211,110)
  Proceeds of notes payable.................................    3,404,106
  Repayments of notes payable...............................   (3,263,384)
  Preferred stock dividends.................................      (27,500)
                                                              -----------
          Net Cash Used in Financing Activities.............      (97,888)
                                                              -----------
          NET INCREASE IN CASH..............................       84,911
CASH
  Beginning of year.........................................       92,716
                                                              -----------
  End of year...............................................  $   177,627
                                                              ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
  Interest Paid.............................................  $   434,894
  Income Taxes Paid.........................................           --
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING
  ACTIVITIES
  Broadcast equipment acquired through trade-out
     transactions...........................................  $     2,400
  Broadcast equipment and property exchanged for favorable
     tower lease (Note 7)...................................  $   190,248
  Unpaid accrual of redeemable preferred stock dividends....  $    41,250
</TABLE>
 
                       See notes to financial statements.
 
                                      F-186
<PAGE>   359
 
                           DANBURY BROADCASTING INC.
 
                         NOTES TO FINANCIAL STATEMENTS
                                 JUNE 30, 1995
 
1. SIGNIFICANT ACCOUNTING POLICIES
 
  Nature of Business
 
     Danbury Broadcasting Inc. ("Danbury"), a Connecticut corporation, operates
radio stations WRKI-FM and WINE-AM in Danbury, Connecticut. Its revenues are
derived from advertisers consisting primarily of local businesses. Credit is
extended to its advertisers in the normal course of business.
 
  Depreciation and Amortization
 
     Depreciation of property and equipment is computed over the estimated
useful lives of the respective assets using the straight-line method. Estimated
useful lives range from 5 to 20 years. Expenditures for repairs and maintenance
are charged to operations as incurred.
 
     Goodwill, which is included in intangible assets, represents the cost of
acquired assets in excess of values ascribed to the net identified assets and is
being amortized using the straight-line method over 40 years. Costs incurred in
obtaining long-term financing were capitalized and are included in intangible
assets. They are being amortized using the straight-line method (that does not
differ materially from the interest rate method) over the term of the related
debt.
 
     A covenant not to compete, which restricts the seller and the previous
owner from competing with Danbury in the Greater Danbury, Connecticut area for a
period of four years, is included in intangible assets. This covenant is being
amortized on a straight-line basis over its four year life.
 
     The stations' broadcast license is being amortized using the straight-line
method over 25 years.
 
     A favorable lease for broadcast tower rental is being amortized using the
straight-line method over its 30 year term.
 
  Non-Monetary Transactions
 
     Barter transactions represent the exchange of unsold advertising time for
merchandise or services. Barter transactions are reported at the estimated fair
value of the product or service received. Revenue is recognized when commercials
are broadcast and merchandise or services obtained are reported when received or
used. For merchandise or services received prior to the broadcast of the
commercial, a liability is provided; conversely, a receivable is established
when the commercial is broadcast prior to the receipt of the merchandise or
services.
 
  Income Taxes
 
     Danbury has adopted Statement of Financial Accounting Standards 109 ("SFAS
109") and recognizes deferred tax assets and liabilities for temporary
differences between amounts recorded for financial statement and tax purposes.
 
2. BARTER TRANSACTIONS
 
     The accompanying financial statements include the following barter
transactions:
 
<TABLE>
<CAPTION>
                                                              YEAR ENDED
                                                               JUNE 30,
                                                                 1995
                                                              ----------
<S>                                                           <C>
Barter revenue..............................................   $271,253
                                                               ========
Barter expenditures.........................................   $182,821
                                                               ========
</TABLE>
 
                                      F-187
<PAGE>   360
 
                           DANBURY BROADCASTING INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
3. REDEEMABLE PREFERRED STOCK
 
     The Series A cumulative preferred stock carries a liquidation preference of
$1,000 per share and a par value of $100 per share. Danbury may redeem the
shares at this price, plus accrued but unpaid dividends, at any time through
June 30, 1997. At the earlier of that date, or an event of default (as defined)
the holder can require Danbury to redeem the shares in full, with accrued but
unpaid dividends out of funds "legally available". An event of default occurred
during the year ended June 30, 1995 in that Danbury did not pay the full
dividend. This gives the holders of the shares the right to demand redemption.
 
     The Series A cumulative preferred stock provides for an annual dividend of
$110 per share. Dividends of $55,000 were declared on the preferred stock and
$13,750 was paid for the year ended June 30, 1995.
 
4. LEASES
 
     During 1995, Danbury leased space on a transmitting tower under a five year
lease renewable in five (5) year terms at Danbury's option from a related party
(Note 7). Automobiles under operating leases expire in various years through
1998.
 
     Rent expense on the above, for the year ended June 30, 1995 was $46,500.
 
5. INCOME TAXES
 
     Danbury has a net operating loss carryforward of approximately $284,000
which can be carried forward to the years 2008 and 2009 to offset taxable income
resulting in a deferred tax asset of $118,000. Other temporary differences
resulting from differences between book and tax amortization and depreciation
result in a deferred tax asset of approximately $81,000 at June 30, 1995. Total
deferred tax assets of approximately $199,000 at June 30, 1995 have been
completely offset by a valuation allowance. The valuation allowance decreased by
$25,000 during the year ended June 30, 1995.
 
     Income tax benefit for the year ended June 30, 1995 differs from the
expected statutory rate for the following reasons:
 
<TABLE>
<CAPTION>
                                                                1995
                                                              --------
<S>                                                           <C>
Federal, at statutory rates.................................  $ (6,500)
State, net of Federal benefit...............................    (1,500)
Nondeductible expenses......................................    10,000
Taxable gain on asset transfer..............................    23,000
                                                              --------
                                                                25,000
Change in deferred tax asset valuation allowance............   (25,000)
                                                              --------
Tax provision...............................................  $     --
                                                              ========
</TABLE>
 
6. RETIREMENT PLAN
 
     Employees of Danbury may participate in profit sharing/401(k) savings plan
and may elect to make contributions pursuant to a salary reduction agreement
upon meeting length of service and age requirements. Danbury can elect to make
discretionary contributions to the profit sharing plan but has not done so for
the year. Danbury has matched 20% of individual 401(k) contributions during the
year ended June 30, 1995. Danbury's cost amounted to approximately $4,500.
 
                                      F-188
<PAGE>   361
 
                           DANBURY BROADCASTING INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
7. RELATED PARTY TRANSACTIONS
 
     During the year ended June 30, 1995, Danbury exchanged its tower and
associated real property with a book value of $190,000 for a favorable lease
with a Partnership formed to improve and rent the tower to Danbury and others.
The Partnership has committed to the financing of tower improvements which will
improve the broadcast signal. Danbury's lease for placement of its antenna on
the tower at the optimal site is at below market rates. Danbury and the
Partnership are related through common control. The favorable lease has been
valued at $190,000, the book value of the property exchanged.
 
                                      F-189
<PAGE>   362
 
                          INDEPENDENT AUDITORS' REPORT
 
To the Board of Directors
Adventure Communications -- Huntington
(Division of Adventure Communications, Inc.)
 
     We have audited the accompanying balance sheet of Adventure
Communications-Huntington (Division of Adventure Communications, Inc.) as of
December 31, 1995, and the related statements of operations, division's deficit,
and cash flows for the year ended December 31, 1995. These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements 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 financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. 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.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Adventure
Communications-Huntington (Division of Adventure Communications, Inc.) as of
December 31, 1995, and the results of its operations and its cash flows for the
year then ended in conformity with generally accepted accounting principles.
 
                                            Brown, Edwards & Company, LLP
 
Bluefield, West Virginia
May 1, 1996
 
                                      F-190
<PAGE>   363
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                                 BALANCE SHEET
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
CURRENT ASSETS
  Cash......................................................   $  105,926
  Accounts receivable, less allowance for doubtful accounts
     of $66,000 on December 31, 1995 (Note 7)...............      647,986
  Prepaid assets............................................        1,325
  Other receivables.........................................       43,120
  Deferred income taxes (Note 5)............................       26,400
                                                               ----------
          Total current assets..............................      824,757
                                                               ----------
PROPERTY AND EQUIPMENT, NET (Notes 3 and 7).................    1,225,957
                                                               ----------
INTANGIBLES, NET (Note 4)...................................      135,140
                                                               ----------
                                                               $2,185,854
                                                               ==========
 
LIABILITIES AND DIVISION'S EQUITY
 
CURRENT LIABILITIES
  Accounts payable and accrued expenses.....................   $  177,321
  Inter-divisional transaction payable (Note 6).............    2,282,170
                                                               ----------
          Total current liabilities.........................    2,459,491
                                                               ----------
Commitment (Note 7).........................................           --
DIVISION'S DEFICIT..........................................     (273,637)
                                                               ----------
                                                               $2,185,854
                                                               ==========
</TABLE>
 
   The Notes to Financial Statements are an integral part of this statement.
 
                                      F-191
<PAGE>   364
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                            STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
Advertising revenue.........................................   $3,352,771
Agency commissions..........................................     (187,292)
                                                               ----------
  Net revenue...............................................    3,165,479
Other operating revenue.....................................       36,225
                                                               ----------
          Total revenue.....................................    3,201,704
                                                               ----------
Operating expenses (Note 6):
  Station operating expenses................................    2,118,139
  Corporate expenses........................................      572,980
  Depreciation..............................................      230,600
  Amortization..............................................       13,587
                                                               ----------
                                                                2,935,306
                                                               ----------
     Operating income.......................................      266,398
Interest income.............................................        7,273
                                                               ----------
  Income before taxes.......................................      273,671
Provision for income taxes (Note 5).........................      (75,640)
                                                               ----------
  Net income................................................   $  198,031
                                                               ==========
</TABLE>
 
   The Notes to Financial Statements are an integral part of this statement.
 
                                      F-192
<PAGE>   365
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                        STATEMENT OF DIVISION'S DEFICIT
                          YEAR ENDED DECEMBER 31, 1995
 
<TABLE>
<S>                                                           <C>
Balance, January 1, 1995....................................  $(471,668)
  1995 net income...........................................    198,031
                                                              ---------
Balance, December 31, 1995..................................  $(273,637)
                                                              =========
</TABLE>
 
   The Notes to Financial Statements are an integral part of this statement.
 
                                      F-193
<PAGE>   366
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                            STATEMENT OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income................................................   $   198,031
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization..........................       244,187
     Deferred income taxes..................................       (26,400)
  Changes in current assets and liabilities:
     (Increase) decrease in:
       Accounts receivable..................................      (112,955)
       Prepaid expenses and other receivables...............         4,027
     Increase in:
       Accounts payable and accrued expenses................        28,473
                                                               -----------
          Net cash provided by operating activities.........       335,363
                                                               -----------
CASH FLOWS FROM INVESTING ACTIVITIES
  Purchase of property and equipment........................      (366,455)
  Purchase of intangible assets.............................       (89,000)
                                                               -----------
          Net cash used in investing activities.............      (455,455)
                                                               -----------
CASH FLOWS FROM FINANCING ACTIVITIES
  Increase in inter-divisional payable......................       975,018
  Repayment of inter-divisional payable.....................    (1,020,000)
                                                               -----------
          Net cash used in financing activities.............       (44,982)
                                                               -----------
          Decrease in cash..................................      (165,074)
CASH
  Beginning.................................................       271,000
                                                               -----------
  Ending....................................................   $   105,926
                                                               ===========
SUPPLEMENTAL SCHEDULE OF NONCASH TRANSACTIONS
  Barter revenue............................................   $   233,219
                                                               ===========
  Barter expense............................................   $   163,100
                                                               ===========
</TABLE>
 
   The Notes to Financial Statements are an integral part of this statement.
 
                                      F-194
<PAGE>   367
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                         NOTES TO FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
 
NOTE 1. SIGNIFICANT ACCOUNTING POLICIES
 
  Nature of business:
 
     Adventure Communications -- Huntington (the "Division") is a division of
Adventure Communications, Inc. ("Adventure"). Adventure's principal business is
the operation of AM and FM radio broadcasting stations in the areas of Bluefield
and Huntington, West Virginia; Statesville, North Carolina; and Hilton Head,
South Carolina. The Division operates WKEE-AM and FM, WBVB-FM, WZZW-AM and
WIRO-AM (the Stations).
 
     Adventure also has joint operating and marketing agreements with other
radio stations located in the Huntington area. Under these agreements, Adventure
is responsible for various promotional and marketing activities of the Stations.
Revenue and expenses resulting from these agreements are included in the
Division's operations.
 
     On April 8, 1996, Adventure entered into an asset purchase agreement to
sell substantially all the assets relating to the operations of the Stations
(Note 11).
 
  Revenue recognition:
 
     Advertising revenue is recognized in the accounting period which
corresponds with the broadcast of the advertisement. Barter revenue is reported
when advertisements are broadcast and barter merchandise or services received
are expensed when used. Barter transactions are valued at the market value of
the broadcast time which approximates the market value of the product or
services received.
 
  Property and equipment:
 
     Property and equipment are recorded at cost and are depreciated over their
estimated useful lives using straight-line and accelerated methods.
 
  Valuation of receivables:
 
     The Division provides for bad debts under the reserve method which charges
current operations for estimated uncollectibles based upon the Division's
collection experience and an evaluation of the receivables at year end.
 
  Intangible assets:
 
     Acquisition costs (non-compete covenants and goodwill) in excess of the net
tangible assets of acquired radio stations are amortized on a straight-line
basis over periods of up to 15 years, and are included in the financial
statements at cost less accumulated amortization.
 
  Income taxes:
 
     Income taxes are provided for the tax effects of transactions reported in
the financial statements and consist of taxes currently due plus deferred taxes
related primarily to the allowance for doubtful accounts which is not deductible
for income tax return purposes until the accounts are written off as
uncollectible. The deferred tax asset represents the future tax return
deduction.
 
     Effective January 1, 1995, Adventure revoked its S Corporation election and
became a taxable entity. Previously, its income and losses were included in the
personal tax returns of the stockholders, and Adventure did not record an income
tax provision or benefit.
 
                                      F-195
<PAGE>   368
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
  Statement of cash flows:
 
     Separate disclosures have not been made for cash paid for interest and
income taxes because these amounts are included in inter-divisional transactions
with Adventure.
 
  Use of estimates:
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect certain reported amounts and disclosures. Accordingly,
actual results could differ from those estimates.
 
NOTE 2. ACQUISITIONS
 
     In June 1995, Adventure purchased selected assets of an AM radio station in
Ironton, Ohio. The acquisition was accounted for by the purchase method, and the
statement of income includes the results of operations of this station from the
date of acquisition.
 
<TABLE>
<S>                                                           <C>
Property and equipment......................................  $211,000
Intangibles.................................................    89,000
                                                              --------
                                                              $300,000
                                                              ========
</TABLE>
 
     Pro forma results of operations from this acquisition were not material to
the Division's operations. Therefore, such information has not been presented.
 
NOTE 3. PROPERTY AND EQUIPMENT
 
     Major classes of property and equipment are as follows:
 
<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
Land and improvements.......................................   $   60,000
Buildings and improvements..................................      550,557
Broadcasting equipment......................................    1,735,498
Furniture and fixtures......................................      124,756
Transportation equipment....................................       22,280
Computer and office equipment...............................      187,416
                                                               ----------
                                                                2,680,507
Less accumulated depreciation...............................    1,454,550
                                                               ----------
                                                               $1,225,957
                                                               ==========
</TABLE>
 
                                      F-196
<PAGE>   369
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
NOTE 4. INTANGIBLES
 
     Intangibles are stated at cost, net of amortization and consist of the
following:
 
<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
Non-compete covenant........................................    $  20,000
Goodwill....................................................      163,317
License fees................................................       30,000
                                                                ---------
                                                                  213,317
Less accumulated amortization...............................       78,177
                                                                ---------
                                                                $ 135,140
                                                                =========
</TABLE>
 
NOTE 5. INCOME TAXES
 
     The provision for income taxes consists of the following components:
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
Current expense.............................................    $(102,040)
Deferred....................................................       26,400
                                                                ---------
  Provision for income taxes................................    $ (75,640)
                                                                =========
</TABLE>
 
     Income tax expense differs from the statutory federal rate of 34% as
follows:
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
Tax expense.................................................    $(109,468)
Non-deductible items........................................       (4,172)
Change in tax status........................................       38,000
                                                                ---------
  Provision for income taxes................................    $ (75,640)
                                                                =========
</TABLE>
 
     As discussed in Note 1, Adventure changed its tax status from nontaxable to
taxable effective for 1995. Accordingly, the deferred tax asset of approximately
$38,000 at the date that the termination election became effective has been
recorded through a charge to the tax provision for 1995.
 
                                      F-197
<PAGE>   370
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
NOTE 6. INTER-DIVISIONAL TRANSACTIONS
 
     Adventure has allocated to the Division various expenses it incurred for
corporate services, overhead and interest costs. The amounts included in
corporate services and overhead allocations are comprised mainly of corporate
office salaries, related payroll taxes and employee benefits, professional fees
and administrative expenses. These costs have been allocated based on revenues
of the Division compared to total revenues of Adventure. Management believes the
amounts allocated to the Division have been computed and charged to the Division
on a reasonable basis.
 
     The Division is obligated to Adventure for monies received from Adventure
for the original purchase of the Stations as well as the allocated expenses
mentioned above. The Division, in return, transfers cash to Adventure that is in
excess of its operating needs. These transactions are conducted on an interest
free basis. The inter-divisional payable is analyzed below:
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED
                                                              DECEMBER 31,
                                                                  1995
                                                              ------------
<S>                                                           <C>
Balance, beginning..........................................   $ 2,327,152
Allocations of corporate costs to the Division..............       675,018
Purchase of Stations........................................       300,000
Cash transfers..............................................    (1,020,000)
                                                               -----------
Balance, ending.............................................   $ 2,282,170
                                                               ===========
</TABLE>
 
NOTE 7. COMMITMENT
 
     Adventure is obligated for long-term debt of approximately $6,900,000 for
which substantially all assets of Adventure (including the Division) are pledged
as collateral. At December 31, 1995, the book value of total assets of Adventure
exceeds the long-term debt. Approximately $3,700,000 of the debt is also secured
by a $4,000,000 life insurance policy on the majority stockholder of Adventure.
 
     A note payable to the majority stockholder of Adventure of $2,400,000 is
included in the $6,900,000 debt referred to above.
 
NOTE 8. EMPLOYEE BENEFIT PLANS
 
     Adventure has a contributory profit sharing plan covering all full time
employees with one or more years of service. The plan provides for annual
employer contributions on a discretionary basis as determined by the Board of
Directors. No contributions were made to the plan in 1995.
 
     Adventure also has a 401(k) retirement plan, whereby participants may
contribute a percentage of their compensation.
 
     Adventure's matching contribution percentage (which is determined annually
by Adventure) is limited to 10% of the participant's compensation for each plan
year. The Division's contribution was approximately $8,200 for the year ended
December 31, 1995.
 
NOTE 9. OPERATING LEASES
 
     The Division leases certain transmission towers and automobiles under
non-cancelable lease agreements. These leases have been classified as operating
leases; and accordingly, all rents are charged to operations as incurred.
 
                                      F-198
<PAGE>   371
 
                     ADVENTURE COMMUNICATIONS -- HUNTINGTON
                  (DIVISION OF ADVENTURE COMMUNICATIONS, INC.)
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following is a schedule by years of future minimum rental payments
required under operating leases that have initial or remaining noncancelable
lease terms in excess of one year as of December 31, 1995:
 
<TABLE>
<S>                                                           <C>
Year ending December 31:
  1996......................................................  $15,630
  1997......................................................    8,500
  1998......................................................    2,400
  1999......................................................    2,400
  2000......................................................    2,400
                                                              -------
          Total minimum payments required...................  $31,330
                                                              =======
</TABLE>
 
     Lease expense was approximately $15,630 for 1995.
 
NOTE 10. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The carrying amount of the inter-divisional payable approximates fair
value. It is included in the financial statements as a current liability due to
the pending sales discussed in Note 11. The inter-divisional payable will be
satisfied by the proceeds of the sale. In the financial statements of Adventure,
all inter-divisional payables/receivables are eliminated.
 
NOTE 11. SUBSEQUENT EVENT
 
     On April 8, 1996, Adventure entered into an asset purchase agreement to
sell substantially all the assets relating to the operations of the Stations for
$7,765,000. The sale of the Station is contingent on FCC consent. The buyer will
purchase all of the assets for the Stations, free and clear of any liabilities,
mortgages, liens, pledges, conditions or encumbrances except for the Stations'
cash, rights to refunds or deposits which relate to the period prior to closing
and accounts receivable. Also at closing, $475,000 of the sales price will be
deposited with the indemnification escrow agent. The indemnification period will
be for a period of two (2) years following the closing. The indemnification by
seller and buyer shall be for any losses, liabilities or damages resulting from
untrue representations, breach of warranty or non-fulfillment of covenants,
liabilities not expressly assumed by buyer, liabilities resulting from
operations prior to the closing date for the buyer or liabilities resulting from
operation after the closing date for the seller.
 
                                      F-199
<PAGE>   372
 
                                                           ANNEX A TO PROSPECTUS
 
     The following table hereto sets forth the market, FCC license
classification and frequency of each of the Company's stations (including those
with which the Company has or will have a JSA or LMA), assuming the consummation
of the Pending Acquisitions, and the date on which each station's FCC license
expires.
 
<TABLE>
<CAPTION>
                                                                 EXPIRATION
                                              FCC                 DATE OF
           MARKET(1)             STATION(2)  CLASS   FREQUENCY    LICENSE
           ---------             ----------  -----   ---------   ----------
<S>                              <C>         <C>     <C>         <C>
NORTHEAST REGION
Allentown-Bethlehem, PA
                                 WAEB-AM       B       790 kHz    08-01-98
                                 WAEB-FM       B     104.1 MHz    08-01-98
                                 WZZO-FM       B      95.1 MHz    08-01-98
                                 WKAP-AM(3)    B      1470 kHz    08-01-98
                                 WEEX-AM      IV      1230 kHz    08-01-98
                                 WODE-FM       A      99.9 MHz    08-01-98
</TABLE>
 
Wilmington, DE
                                 WJBR-AM       D      1290 kHz    08-01-98
                                 WJBR-FM       B      99.5 MHz    08-01-98
Roanoke, VA
                                 WROV-AM       C      1240 kHz    10-01-03
                                 WROV-FM      C1      96.3 MHz    10-01-03
                                 WRDJ-FM      C3     104.9 MHz    10-01-03
                                 WJJS-FM       A     106.1 MHz    10-01-03
                                 WJLM-FM(3)    A      93.5 MHz    10-01-03
Worcester, MA
                                 WTAG-AM     III       580 kHz    04-01-98
                                 WSRS-FM       B      96.1 MHz    04-01-98
Fairfield County, CT
                                 WNLK-AM       B      1350 kHz    04-01-98
                                 WEFX-FM       A      95.9 MHz    04-01-98
                                 WSTC-AM       C      1400 kHz    04-01-98
                                 WKHL-FM       A      96.7 MHz    04-01-98
                                 WINE-AM       D       940 kHz    04-01-98
                                 WRKI-FM       B      95.1 MHz    04-01-98
                                 WPUT-AM       D      1510 kHz    06-01-98
                                 WAXB-FM       A     105.5 MHz    06-01-98
Portsmouth-Rochester, NH
                                 WHEB-FM       B     100.3 MHz    04-01-98
                                 WXHT-FM       A      95.3 MHz    04-01-98
                                 WTMN-AM     III      1380 kHz    04-01-98
Huntington, WV-Ashland, KY
                                 WTCR-AM       B      1420 kHz    10-01-02
                                 WTCR-FM       B     103.3 MHz    10-01-02
                                 WIRO-AM       C      1230 kHz    10-01-02
                                 WHRD-AM(3)    D      1470 kHz    10-01-02
                                 WZZW-AM       D      1600 kHz    10-01-02
                                 WKEE-AM       D       800 kHz    10-01-02
                                 WKEE-FM       A     100.5 MHz    10-01-02
                                 WAMX-FM       A     106.3 MHz    10-01-02
                                 WFXN-FM       A     107.1 MHz    10-01-04
                                 WBVB-FM       A      97.1 MHz    10-01-04
Salisbury-Ocean City, MD
                                 WWFG-FM       B      99.9 MHz    10-01-02
                                 WOSC-FM      B1      95.9 MHz    08-01-98
Manchester, NH
                                 WGIR-AM     III       610 kHz    04-01-98
                                 WGIR-FM       B     101.1 MHz    04-01-98
 
                                       A-1
<PAGE>   373
<TABLE>
<CAPTION>
                                                                 EXPIRATION
                                              FCC                 DATE OF
           MARKET(1)             STATION(2)  CLASS   FREQUENCY    LICENSE
           ---------             ----------  -----   ---------   ----------
<S>                              <C>         <C>     <C>         <C>
Wheeling, WV
                                 WWVA-AM       A      1170 kHz    10-01-03
                                 WOVK-FM       B      98.7 MHz    10-01-03
                                 WKWK-FM       B      97.3 MHz    10-01-03
                                 WBBD-AM       D      1400 kHz    10-01-03
                                 WRIR-FM      B1     105.5 MHz    10-01-03
                                 WEGW-FM       B     107.5 MHz    10-01-03
                                 WEEL-FM(3)    A      95.7 MHz    10-01-03
Winchester, VA
                                 WUSQ-FM       B     102.5 MHz    10-01-03
                                 WFQX-FM       A      99.3 MHz    10-01-03
                                 WNTW-AM       B       610 kHz    10-01-03
Burlington, VT
                                 WEZF-FM       C      92.9 MHz    04-01-98
Harrisburg-Lebanon-Carlisle, PA
                                 WTCY-AM       C      1400 kHz    08-01-98
                                 WNNK-FM       B     104.1 MHz    08-01-98
Dover, DE
                                 WDSD-FM       B      94.7 MHz    08-01-98
                                 WSRV-FM       A      92.9 MHz    08-01-98
                                 WDOV-AM       B      1410 kHz    08-01-98
Westchester-Putnam Counties, NY
                                 WFAS-AM       C      1230 kHz    06-01-98
                                 WFAS-FM       A     103.9 MHz    06-01-98
                                 WZZN-FM       A     106.3 MHz    06-01-98
Lynchburg, VA
                                 WLDJ-FM       B     102.7 MHz    10-01-03
                                 WJJX-FM       A     101.7 MHz    10-01-03
                                 WJJS-AM       B      1320 kHz    10-01-03
                                 WYYD-FM      C1     107.9 MHz    10-01-03
SOUTHEAST REGION
Birmingham, AL
                                 WMJJ-FM       C      96.5 MHz    04-01-04
                                 WERC-AM       B       960 kHz    04-01-04
                                 WOWC-FM       C     102.5 MHz    04-01-04
Greenville, SC
                                 WJMZ-FM       C     107.3 MHz    12-01-02
Columbia, SC
                                 WCOS-FM      C1      97.5 MHz    12-01-03
                                 WHKZ-FM       A      96.7 MHz    12-01-03
                                 WVOC-AM       B       560 kHz    12-01-03
                                 WSCQ-FM       A     100.1 MHz    12-01-03
                                 WCOS-AM       C      1400 kHz    12-01-03
                                 WNOK-FM       C     104.7 MHz    12-01-03
Daytona Beach, FL
                                 WGNE-FM      C1      98.1 MHz    02/01/04
Melbourne-Titusville-Cocoa, FL
                                 WMMB-AM       C      1240 kHz    02-01-04
                                 WBVD-FM       A      95.1 MHz    02-01-04
                                 WMMV-AM       B      1350 kHz    02-01-04
                                 WLRQ-FM      C2      99.3 MHz    02-01-04
                                 WHKR-FM      C2     102.7 MHz    02-01-04
Huntsville, AL
                                 WDRM-FM      C1     102.1 MHz    04-01-04
                                 WHOS-AM       D       800 kHz    04-01-04
                                 WBHP-AM       C      1230 kHz    04-01-04
                                 WTAK-FM(3)   C3     106.1 MHz    04-01-04
                                 WXQW-FM(3)    A      94.1 MHz    04-01-04
                                 WWXQ-FM(3)    A      92.5 MHz    04-01-04
</TABLE>
 
                                       A-2
<PAGE>   374
<TABLE>
<CAPTION>
                                                                 EXPIRATION
                                              FCC                 DATE OF
           MARKET(1)             STATION(2)  CLASS   FREQUENCY    LICENSE
           ---------             ----------  -----   ---------   ----------
<S>                              <C>         <C>     <C>         <C>
Ft. Pierce-Stuart-Vero Beach,
  FL
                                 WZZR-FM      C2      92.7 MHz    02-01-04
                                 WQOL-FM      C2     103.7 MHz    02-01-04
                                 WPAW-FM(3)   C2      99.7 MHz    02-01-04
                                 WBBE-FM      C3      94.7 MHz    02-01-04
                                 WAVW-FM       A     101.7 MHz    02-01-04
                                 WAXE-AM       D      1370 kHz    02-01-04
Pensacola, FL
                                 WMEZ-FM       C      94.1 MHz    02-01-04
                                 WXBM-FM       C     102.7 MHz    02-01-04
                                 WWSF-FM      C1      98.1 MHz    04-01-04
Montgomery, AL
                                 WZHT-FM       C     105.7 MHz    04-01-04
                                 WMCZ-FM       A      97.1 MHz    04-01-04
                                 WMHS-FM       A     104.3 MHz    04-01-04
Savannah, GA
                                 WCHY-AM       D      1290 kHz    04-01-04
                                 WCHY-FM       C      94.1 MHz    04-01-04
                                 WYKZ-FM      C1      98.7 MHz    04-01-04
                                 WAEV-FM       C      97.3 MHz    04-01-04
                                 WSOK-AM       C      1230 kHz    04-01-04
                                 WLVH-FM      C2     101.1 MHz    12-01-03
Asheville, NC
                                 WWNC-AM       B       570 kHz    12-01-03
                                 WKSF-FM       C      99.9 MHz    12-01-03
Tuscaloosa, AL
                                 WACT-AM       D      1420 kHz    04-01-04
                                 WACT-FM       A     105.5 MHz    04-01-04
                                 WTXT-FM      C1      98.1 MHz    04-01-04
                                 WZBQ-FM(3)    C      94.1 MHz    04-01-04
Jackson, TN
                                 WTJS-AM       B      1390 kHz    08-01-04
                                 WTNV-FM      C1     104.1 MHz    08-01-04
                                 WYNU-FM       C      92.3 MHz    08-01-04
Statesville, NC
                                 WFMX-FM       C     105.7 MHz    12-01-03
                                 WSIC-AM       C      1400 kHz    12-01-03
Gadsden, AL
                                 WAAX-AM       B       570 kHz    04-01-04
                                 WQEN-FM       C     103.7 MHz    04-01-04
SOUTHWEST REGION
Baton Rouge, LA
                                 WYNK-FM       C     101.5 MHz    06-01-04
                                 WYNK-AM       B      1380 kHz    06-01-04
                                 WJBO-AM       B      1150 kHz    06-01-04
                                 WLSS-FM       C     102.5 MHz    06-01-04
                                 KRVE-FM      C2      96.1 MHz    06-01-04
                                 WBIU-AM       B      1210 kHz    06-01-04
Wichita, KS
                                 KKRD-FM      C1     107.3 MHz    06-01-05
                                 KRZZ-FM      C2      96.3 MHz    06-01-05
                                 KNSS-AM       C      1240 KHz    06-01-05
Jackson, MS
                                 WJMI-FM       C      99.7 MHz    06-01-04
                                 WOAD-AM       C      1300 kHz    06-01-04
                                 WKXI-AM       B      1400 kHz    06-01-04
                                 WKXI-FM      C1     107.5 MHz    06-01-04
Shreveport, LA
                                 KRMD-FM       C     101.1 MHz    06-01-04
                                 KRMD-AM       C      1340 kHz    06-01-04
</TABLE>
 
                                       A-3
<PAGE>   375
   

<TABLE>
<CAPTION>
                                                                             EXPIRATION
                                                       FCC                     DATE OF
           MARKET(1)                STATION(2)        CLASS      FREQUENCY     LICENSE
- --------------------------------  ---------------  -----------  -----------  -----------
<S>                               <C>              <C>          <C>          <C>
                                  TXKLVI-AM                 B       560 kHz    08-01-97
                                  KYKR-FM                  C1      95.1 MHz    08-01-97
                                  KKMY-FM                   C     104.5 MHz    08-01-97
                                  KIOC-FM                   C     106.1 MHz    08-01-97
Corpus Christi, TX
                                  KRYS-FM                  C1      99.1 MHz    08-01-97
                                  KRYS-AM                   B      1360 kHz    08-01-97
                                  KMXR-FM                  C1      93.9 MHz    08-01-97
                                  KNCN-FM                  C1     101.3 MHz    08-01-97
Tyler-Longview, TX
                                  KNUE-FM                   C     101.5 MHz    08-01-97
                                  KISX-FM                  C2     107.3 MHz    08-01-97
                                  KTYL-FM                  C1      93.1 MHz    08-01-97
                                  KKTX-AM(3)               IV      1240 kHz    08-01-97
                                  KKTX-FM(3)               C2      96.1 MHz    08-01-97
Killeen, TX
                                  KIIZ-FM                   A      92.3 MHz    08-01-97
                                  KLFX-FM(3)                A     107.3 MHz    08-01-97
Fayetteville, AR
                                  KEZA-FM                   C     107.9 MHz    06-01-04
                                  KKIX-FM                  C1     103.9 MHz    06-01-04
                                  KKZQ-FM                  C2     101.9 MHz    06-01-04
                                  KJEM-FM(3)               C1      93.3 MHz    06-01-04
Ft. Smith, AR
                                  KWHN-AM                   B      1320 kHz    06-01-04
                                  KMAG-FM                   C      99.1 MHz    06-01-04
                                  KZBB-FM(3)                C      97.9 MHz    06-01-04
Lubbock, TX
                                  KFMX-FM                  C1      94.5 MHz    08-01-97
                                  KKAM-AM                   C      1340 kHz    08-01-97
                                  KZII-FM                  C1     102.5 MHz    08-01-97
                                  KFYO-AM                   B       790 kHz    08-01-97
                                  KRLB-FM                  C1      99.5 MHz    08-01-97
                                  KKCL-FM(3)               C2      98.1 MHz    08-01-97
Waco, TX
                                  KBRQ-FM                  C1     102.5 MHz    08-01-97
                                  KKTK-AM                   B      1460 kHz    08-01-97
                                  WACO-FM                   C      99.9 MHz    08-01-97
                                  KCKR-FM                  C1      90.5 MHz    08-01-97
                                  KWTX-FM                   C      97.5 MHz    08-01-97
                                  KWTX-AM                   C      1230 kHz    08-01-97
Texarkana, TX
                                  KKYR-AM                   B       790 kHz    06-01-04
                                  KKYR-FM                  C1     102.5 MHz    08-01-97
                                  KLLI-FM                  C2      95.9 MHz    08-01-97
                                  KYGL-FM                  C1     106.3 MHz    06-01-04
Lawton, OK
                                  KLAW-FM(3)               C1     101.5 MHz    06-01-05
                                  KZCD-FM(3)               C2      94.1 MHz    06-01-05
Lufkin, TX
                                  KYKS-FM                  C1     105.1 MHz    08-01-97
                                  KAFX-FM                  C1      95.5 MHz    08-01-97
Victoria, TX
                                  KIXS-FM                  C1     107.9 MHz    08-01-97
                                  KLUB-FM                  C3     106.9 MHz    08-01-97
</TABLE>
    
 
                                       A-4
<PAGE>   376
   
<TABLE>
<CAPTION>
                                                                 EXPIRATION
                                              FCC                 DATE OF
           MARKET(1)             STATION(2)  CLASS   FREQUENCY    LICENSE
           ---------             ----------  -----   ---------   ----------
<S>                              <C>         <C>     <C>         <C>
MIDWEST REGION
Grand Rapids, MI
                                 WGRD-FM       B      97.9 MHz    10-01-04
                                 WRCV-AM       B      1410 kHz    10-01-04
                                 WLHT-FM       B      95.7 MHz    10-01-04
                                 WQFN-FM       A     100.5 MHz    10-01-04
Des Moines, IA
                                 KHKI-FM      C1      97.3 MHz    02-01-05
                                 KGGO-FM       C      94.9 MHz    02-01-05
                                 KDMI-AM       B      1460 kHz    02-01-05
Madison, WI
                                 WIBA-AM       B      1310 kHz    12-01-04
                                 WIBA-FM       B     101.5 MHz    12-01-04
                                 WMAD-FM       A      92.1 MHz    12-01-04
                                 WTSO-AM       B      1070 kHz    12-01-04
                                 WZEE-FM       B     104.1 MHz    12-01-04
                                 WMLI-FM      B1      96.3 MHz    12-01-04
Springfield, IL
                                 WFMB-AM       C      1450 kHz    12-01-04
                                 WFMB-FM       B     104.5 MHz    12-01-04
                                 WCVS-FM       A      96.7 MHz    12-01-04
Cedar Rapids, IA
                                 KHAK-FM      C1      98.1 MHz    02-01-05
                                 KDAT-FM      C1     104.5 MHz    02-01-05
                                 KTOF-AM       B      1360 kHz    02-01-05
Battle Creek-Kalamazoo, MI
                                 WBCK-AM       B       930 kHz    10-01-04
                                 WBXX-FM       A      95.3 MHz    10-01-04
                                 WRCC-AM       C      1400 kHz    10-01-04
                                 WWKN-FM       A     104.9 MHz    10-01-04
WEST REGION
Honolulu, HI
                                 KSSK-AM       B       590 kHz    02-01-98
                                 KSSK-FM       C      92.3 MHz    02-01-98
                                 KUCD-FM       C     101.9 MHz    02-01-98
                                 KHVH-AM       B       830 kHz    02-01-98
                                 KKLV-FM      C1      98.5 MHz    02-01-98
                                 KIKI-AM       B       990 kHz    02-01-98
                                 KIKI-FM      C1      93.9 MHz    02-01-98
Fresno, CA
                                 KBOS-FM       B      94.9 MHz    12-01-97
                                 KCBL-AM       C      1340 kHz    12-01-97
                                 KRZR-FM       B     103.7 MHz    12-01-97
                                 KRDU-AM       B      1130 kHz    12-01-97
                                 KJOI-FM       B      98.9 MHz    12-01-97
Stockton, CA
                                 KVFX-FM       A      96.7 MHz    12-01-97
                                 KJAX-AM       B      1280 kHz    12-01-97
Modesto, CA
                                 KJSN-FM       A     102.3 MHz    12-01-97
                                 KFIV-AM       B      1360 kHz    12-01-97
Reno, NV
                                 KRNO-FM       C     106.9 MHz    10-01-97
                                 KWNZ-FM       C      97.3 MHz    10-01-97
                                 KCBN-AM      IV      1230 kHz    10-01-97
</TABLE>
    
 
                                       A-5
<PAGE>   377
   
<TABLE>
<CAPTION>
                                                                 EXPIRATION
                                              FCC                 DATE OF
           MARKET(1)             STATION(2)  CLASS   FREQUENCY    LICENSE
           ---------             ----------  -----   ---------   ----------
<S>                              <C>         <C>     <C>         <C>
Anchorage, AK
                                 KBFX-FM      C3     100.5 MHz    02-01-98
                                 KENI-AM       A       650 kHz    02-01-98
                                 KYAK-AM      C2     101.3 MHz    02-01-98
                                 KGOT-FM      C1      98.9 MHz    02-01-98
                                 KYMG-FM      C1     107.5 MHz    02-01-98
                                 KASH-FM       B       550 kHz    02-01-98
Fairbanks, AK
                                 KIAK-FM       C     102.5 MHz    02-01-98
                                 KIAK-AM       B       970 kHz    02-01-98
                                 KAKQ-FM      C2     101.1 MHz    02-01-98
Farmington, NM
                                 KKFG-FM       C     104.5 MHz    10-01-97
                                 KDAG-FM       C      96.9 MHz    10-01-97
                                 KCQL-AM       C      1340 kHz    10-01-97
                                 KTRA-FM       C     102.1 MHz    10-01-97
Yuma, AZ
                                 KYJT-FM       A     100.9 MHz    10-01-97
                                 KTTI-FM       C      95.1 MHz    10-01-97
                                 KBLU-AM       B       560 kHz    10-01-97
</TABLE>
    
 
- ---------------
  * Not licensed -- Construction Permit only.
 (1) Actual city of license may be different from metropolitan market served.
     Market may be different from market definition used under FCC multiple
     ownership rules.
 (2) The table does not include (i) station WING-FM in Dayton, Ohio, which is
     owned by the Company and for which an unrelated third party, who has an
     option to purchase such station, currently provides certain sales,
     programming and marketing services pursuant to an LMA, (ii) station KASH-AM
     in Anchorage, Alaska, which the Company will own upon consummation of the
     Community Pacific Acquisition, but expects to dispose of subsequent thereto
     to remain in compliance with the station ownership limitations under the
     Communications Act, and (iii) stations WESC-FM, WFNQ-FM, and WESC-AM which
     will be exchanged for stations owned by SFX in the SFX Exchange. See "The
     Acquisitions."
   
 (3) The Company provides certain sales and marketing services to stations
     WKAP-AM in Allentown, Pennsylvania, WPAW-FM in Ft. Pierce-Stuart-Vero
     Beach, Florida, WEEL-FM in Wheeling, West Virginia and KLFX-FM in Killeen,
     Texas pursuant to JSAs. The Company provides certain sales, programming and
     marketing services to station WHRD-AM in Huntington, West Virginia; and
     pending the consummation of the respective acquisitions, to stations
     WTAK-FM, WXQW-FM and WWXQ-FM in Huntsville, Alabama, WZBQ-FM in Tuscaloosa,
     Alabama, KKTX-AM and KKTX-FM in Tyler-Longview, Texas, KZBB-FM in Ft.
     Smith, Arkansas, KJEM-FM in Fayetteville, Arkansas, KLAW-FM and KZCD-FM in
     Lawton, Oklahoma and WJLM-FM in Roanoke, Virginia pursuant to LMAs.
    
 
                                       A-6
<PAGE>   378

=============================================================================== 
 
  NO DEALER, SALESMAN OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED OR
INCORPORATED BY REFERENCE IN THIS PROSPECTUS IN CONNECTION WITH THE OFFER MADE
BY THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS
MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR BY THE
INITIAL PURCHASER OF THE OLD NOTES. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER
OF ANY SECURITIES OTHER THAN THOSE TO WHICH IT RELATES OR AN OFFER TO SELL, OR A
SOLICITATION OF AN OFFER TO BUY, TO ANY PERSON IN ANY JURISDICTION WHERE SUCH AN
OFFER OR SOLICITATION WOULD BE UNLAWFUL. NEITHER THE DELIVERY OF THIS PROSPECTUS
NOR ANY SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE AN IMPLICATION
THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE
HEREOF.
                             ---------------------
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Prospectus Summary..........................................    1
Summary Historical Financial Data...........................   14
Summary Pro Forma Financial Data............................   15
Risk Factors................................................   17
Use of Proceeds.............................................   23
Capitalization..............................................   24
Unaudited Pro Forma Financial Information...................   25
Selected Historical Financial Data..........................   47
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................   49
Business....................................................   59
The Acquisitions............................................   86
Management..................................................   95
Security Ownership of Certain Beneficial Owners.............  108
Certain Transactions........................................  110
Description of Capital Stock................................  117
Description of Other Indebtedness...........................  123
The Exchange Offer..........................................  132
Description of the New Notes................................  139
Certain United States Federal Income Tax Considerations.....  157
Book-Entry; Delivery & Form.................................  157
Plan of Distribution........................................  159
Legal Matters...............................................  159
Experts.....................................................  159
Available Information.......................................  161
Glossary of Certain Terms and Market and Industry Data......  162
Index to Financial Statements...............................  F-1
Annex A -- Table of Additional Station Information..........  A-1
</TABLE>
    
 
                             ---------------------
  UNTIL           , 1997 (90 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL
DEALERS EFFECTING TRANSACTIONS IN THE NOTES OFFERED HEREBY, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
 
                                     [LOGO]
                                  $277,000,000
 
                              CAPSTAR BROADCASTING
                                 PARTNERS, INC.
 
                         12 3/4% SENIOR DISCOUNT NOTES
                                    DUE 2009
                                   PROSPECTUS
 
                                          , 1997
 
=============================================================================== 
<PAGE>   379
 
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
     Article VI of the Bylaws of the Registrant provides that the Registrant
shall indemnify its officers and directors to the maximum extent allowed by the
Delaware General Corporation Law. Pursuant to Section 145 of the Delaware
General Corporation Law, the Registrant generally has the power to indemnify its
current and former directors against expenses and liabilities incurred by them
in connection with any suit to which they are, or are threatened to be made, a
party by reason of their serving in those positions so long as they acted in
good faith and in a manner they reasonably believed to be in, or not opposed to,
the best interests of the Registrant, and with respect to any criminal action,
so long as they had no reasonable cause to believe their conduct was unlawful.
With respect to suits by or in the right of the Registrant, however,
indemnification is generally limited to attorneys' fees and other expenses and
is not available if the person is adjudged to be liable to the Registrant,
unless the court determines that indemnification is appropriate. The statute
expressly provides that the power to indemnify authorized thereby is not
exclusive of any rights granted under any bylaw, agreement, vote of stockholders
or disinterested directors, or otherwise. The Registrant also has the power to
purchase and maintain insurance for its directors and officers and has purchased
a policy providing such insurance.
 
     The preceding discussion of the Registrant's Bylaws and Section 145 of the
Delaware General Corporation Law is not intended to be exhaustive and is
qualified in its entirety by the Bylaws and Section 145 of the Delaware General
Corporation Law.
 
     The Registrant has entered into indemnification agreements with the
Registrant's directors and officers. Pursuant to such agreements, the Registrant
will, to the extent permitted by applicable law, indemnify such persons against
all expenses, judgments, fines and penalties incurred in connection with the
defense or settlement of any actions brought against them by reason of the fact
that they were directors or officers of the Registrant or assumed certain
responsibilities at the direction of the Registrant.
 
ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
 
     (a) Exhibits
 
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
         2.1.1            --   Agreement and Plan of Merger, dated June 21, 1996, by and
                               among CMI Acquisition Company, Inc., Commodore Media, Inc.
                               ("Commodore") and the stockholders and other signatories
                               thereto.(1)
         2.1.2            --   First Amendment to Agreement and Plan of Merger, dated as of
                               September 3, 1996.(2)
         2.1.3            --   Second Amendment to Agreement and Plan of Merger, dated as
                               of October 16, 1996.(2)
         3.1.1            --   Certificate of Incorporation of Capstar Broadcasting
                               Partners, Inc. (the "Company").(11)
         3.1.2            --   Certificate of Amendment to Certificate of Incorporation of
                               the Company.#
         3.2              --   By-Laws of the Company.(11)
         4.1              --   Registration Rights Agreement dated February 20, 1997 by and
                               between the Registrant and BT Securities Corporation.(3)
         4.2.1            --   Indenture, dated February 20, 1997, between the Company and
                               U.S. Trust Company of Texas, N.A, governing the Company's
                               outstanding 12 3/4% Senior Discount Notes due 2009.(3)
         4.2.2            --   Form of First Supplemental Indenture between the Company and
                               U.S. Trust Company of Texas, N.A.*
</TABLE>
    
 
                                      II-1
<PAGE>   380
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
         4.3.1            --   Indenture, dated as of April 21, 1995, among Capstar Radio
                               Broadcasting Partners, Inc. ("Capstar Radio"), IBJ Schroder
                               Bank & Trust Company, as Trustee, and the Guarantors named
                               therein, governing the Existing Capstar Radio's Notes (the
                               "Existing Capstar Radio Indenture").(4)
         4.3.2            --   Amendment No. 1 to Existing Capstar Radio Indenture.(4)
         4.3.3            --   Amendment No. 2 to Existing Capstar Radio Indenture.(5)
         4.3.4            --   Amendment No. 3 to Existing Capstar Radio Indenture.(5)
         4.3.5            --   Amendment No. 4 to Existing Capstar Radio Indenture.(6)
         4.3.6            --   Amendment No. 5 to Existing Capstar Radio Indenture.(7)
         4.3.7            --   Amendment No. 6 to Existing Capstar Radio Indenture.(3)
         4.3.8            --   Amendment No. 7 to Existing Capstar Radio Indenture.(12)
         4.3.9            --   Amendment No. 8 to Existing Capstar Radio Indenture.#
         4.3.10           --   Amendment No. 9 to Existing Capstar Radio Indenture.*
         4.4              --   Indenture, dated June 17, 1997, between Capstar Radio and
                               U.S. Trust Company of Texas, N.A., governing Capstar Radio's
                               outstanding 9 1/4% Senior Subordinated Notes due 2007.#
         4.5              --   Indenture, dated June 17, 1997, between the Company and U.S.
                               Trust Company of Texas, N.A., governing the Company's 12%
                               Subordinated Exchange Debentures due 2009.#
         4.6              --   Certificate of Designation of the Powers, Preferences and
                               Relative, Participating, Optional and Other Special Rights
                               of 12% Senior Exchangeable Preferred Stock and
                               Qualifications, Limitations and Restrictions Thereof of the
                               Company, dated June 17, 1997.#
         5.1              --   Opinion of Vinson & Elkins L.L.P.#
        10.1.1            --   Agreement and Plan of Merger, dated as of December 9, 1996,
                               by and among Benchmark Communications Radio Limited
                               Partnership, Benchmark Acquisition, Inc., Benchmark Radio
                               Acquisition Fund I Limited Partnership, Benchmark Radio
                               Acquisition Fund IV Limited Partnership, Benchmark Radio
                               Acquisition Fund VII Limited Partnership, Benchmark Radio
                               Acquisition Fund VIII Limited Partnership, Joe L. Mathis IV,
                               Bruce R. Spector, the Company and BCR Holding, Inc.
                               ("Benchmark Merger Agreement").(11)
        10.1.2            --   Letter Agreement amending Benchmark Merger Agreement, dated
                               January 9, 1997, by and among Benchmark Communications Radio
                               Limited Partnership, Benchmark Acquisition, Inc. and the
                               other signatories listed therein.(11)
        10.1.3            --   Letter Agreement amending Benchmark Merger Agreement, dated
                               January 31, 1997, by and among Benchmark Communications
                               Radio Limited Partnership, Benchmark Acquisition, Inc., BCR
                               Holding, Inc., the Company, and the other signatories listed
                               therein.(11)
        10.1.4            --   Letter Agreement amending Benchmark Merger Agreement, dated
                               April 8, 1997, by and among Benchmark Communications Radio
                               Limited Partnership, Benchmark Acquisition, Inc., BCR
                               Holding, Inc., and the Company.(11)
        10.2              --   Asset Purchase Agreement, dated as of January 27, 1997, by
                               and among Point Communications Limited Partnership,
                               Midcontinent Broadcasting Co. of Wisconsin, Inc., The
                               Madison Radio Group and Point Madison Acquisition Company,
                               Inc.(11)
        10.3.1            --   Asset Purchase Agreement, dated as of December 26, 1996,
                               between Community Pacific Broadcasting Company L.P.
                               ("Community Pacific") and Community Acquisition Company,
                               Inc.(11)
        10.3.2            --   Amendment No. 1 to Asset Purchase Agreement, dated May 28,
                               1996, between Community Pacific and Pacific Star
                               Communications, Inc. ("Pacific Star").(13)
        10.3.3            --   Amendment No. 2 to Asset Purchase Agreement, dated July 14,
                               1997, between Community Pacific and Pacific Star.(13)
</TABLE>
    
 
                                      II-2
<PAGE>   381
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
        10.4              --   Credit Agreement, dated February 20, 1997, among Capstar
                               Radio, as borrower, the Company, as guarantor, various
                               banks, and Bankers Trust Company, as administrative
                               agent.(8)
        10.5              --   Intentionally omitted.
        10.6.1            --   Financial Advisory Agreement, dated as of October 16, 1996,
                               between the Company and Hicks, Muse & Co. Partners, L.P.
                               ("HMCo").(3)
        10.6.2            --   Financial Advisory Agreement, dated July 1, 1997, between
                               Capstar Broadcasting Corporation ("Capstar Broadcasting")
                               and HMCo.#
        10.7.1            --   Monitoring and Oversight Agreement, dated as of October 16,
                               1996, between the Company and HMCo.(3)
        10.7.2            --   Monitoring and Oversight Agreement, dated July 1, 1997,
                               between Capstar Broadcasting and HMCo.#
        10.8              --   Form of Indemnification Agreement between Capstar
                               Broadcasting and each of its directors and officers.#
        10.9.1            --   Employment Agreement, dated February 14, 1997, between the
                               Company and R. Steven Hicks.(3) 10.9.2
         *
        10.10             --   Employment Agreement, dated July 1, 1997, between Capstar
                               Broadcasting and Paul D. Stone.#
        10.11             --   Employment Agreement, dated July 1, 1997, between Capstar
                               Broadcasting and William S. Banowsky, Jr.#
        10.12             --   Amended and Restated Employment Agreement, dated October 16,
                               1996, between Commodore, the Company and James T. Shea,
                               Jr.(3)
        10.13             --   Employment Agreement, dated January 27, 1997, between
                               Pacific Star and Claude C. Turner (also known an Dex
                               Allen).(3)
        10.14.1           --   Employment Agreement dated July 1, 1994, between Osborn
                               Communications Corporation ("Osborn") and Frank D.
                               Osborn.(9)
        10.14.2           --   Amendment No. 1, dated July 1, 1996, to the employment
                               agreement dated July 1, 1994 between Osborn and Frank D.
                               Osborn.(10)
        10.14.3           --   Amendment No. 2, dated July 23, 1996, to the employment
                               agreement dated July 1, 1994 between Osborn and Frank D.
                               Osborn.(10)
        10.15             --   Employment Agreement, dated February 20, 1997, between Frank
                               D. Osborn and Southern Star Communications, Inc.(7)
        10.16             --   Employment Agreement between Capstar Radio, Capstar
                               Broadcasting and David J. Benjamin, III.*
        10.17             --   1997 Stock Option Plan of the Company.#
        10.18.1           --   Form of Incentive Stock Option Agreement.#
        10.18.2           --   Form of Non-Qualified Stock Option Agreement for Employees.#
        10.18.3           --   Form of Non-Qualified Stock Option Agreement for
                               Non-Employees.*
        10.19             --   1997 Stock Purchase Plan of the Company.#
        10.20.1           --   Affiliate Stockholders Agreement, dated October 16, 1996,
                               among the Company, Hicks, Muse, Tate & Furst Incorporated
                               ("Hicks Muse"), R. Steven Hicks and the security holders
                               listed therein.(3)
        10.20.2           --   First Amendment and Supplement to Affiliate Stockholders
                               Agreement, dated January 27, 1997, by and among the Company,
                               the securityholders listed therein and Hicks Muse.(3)
        10.20.3           --   Second Amendment to Affiliate Stockholders Agreement, dated
                               February 20, 1997, by and among the Company, the security
                               holders listed therein and Hicks Muse.(11)
        10.20.4           --   Third Amendment to Affiliate Stockholders Agreement, dated
                               June 20, 1997, by and among Capstar Broadcasting, the
                               Company, the security holders listed therein and Hicks
                               Muse.#
</TABLE>
    
 
                                      II-3
<PAGE>   382
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
        10.21.1           --   Management Stockholders Agreement, dated November 26, 1996,
                               among the Company, the securityholders listed therein and
                               Hicks Muse.(3)
        10.21.2           --   First Amendment to Management Stockholders Agreement, dated
                               January 27, 1997, by and among the Company and the
                               securityholders listed therein.(3)
        10.21.3           --   Second Amendment to Management Stockholders Agreement, dated
                               June 20, 1997, by and among Capstar Broadcasting, the
                               Company, the security holders listed therein and Hicks
                               Muse.#
        10.22.1           --   Stock Pledge, Security Agreement and Power of Attorney,
                               dated February 20, 1997, executed by Claude C. Turner in
                               favor of the Company.(3)
        10.22.2           --   9% Promissory Note, dated February 20, 1997, executed by
                               Claude C. Turner in favor of the Company in the principal
                               sum of $200,000.(3)
        10.23.1           --   9% Promissory Note, dated February 20, 1997, executed by
                               David J. Benjamin, III in favor of the Company in the
                               principal sum of $396,363.64.(3)
        10.23.2           --   Stock Pledge, Security Agreement and Power of Attorney,
                               dated February 20, 1997, executed by David J. Benjamin, III
                               in favor of the Company.(3)
        10.24             --   Mandatory Buyback Agreement, dated February 20, 1997,
                               between David J. Benjamin, III and the Company.(3)
        10.25.1           --   Registration Rights Agreement, dated February 20, 1997,
                               between the Company and Frank D. Osborn.(3)
        10.25.2           --   First Amendment to Registration Rights Agreement, dated July
                               1, 1997, between the Company, Capstar Broadcasting, and
                               Frank D. Osborn.#
        10.26             --   Warrant, dated October 16, 1996, issued to R. Steven
                               Hicks.(3)
        10.27             --   Warrant, dated February 20, 1997, issued to R. Steven
                               Hicks.(3)
        10.28             --   Stock Purchase Agreement, dated June 5, 1997, by and among
                               Capstar Acquisition Company, Inc., Quass Broadcasting
                               Company and the selling stockholders named therein.#
        10.29.1           --   Asset Purchase Agreement, dated April 24, 1997, between
                               Ameron Broadcasting, Inc. and Capstar Acquisition Company,
                               Inc., a wholly-owned subsidiary of Capstar Radio.(12)
        10.29.2           --   Letter Agreement, dated April 25, 1997, between Ameron
                               Broadcasting, Inc. and Capstar Acquisition Company, Inc.(12)
        10.29.3           --   Letter Agreement, dated May 9, 1997, between Ameron
                               Broadcasting, Inc. and Capstar Acquisition Company, Inc.#
        10.29.4           --   Amendment to Asset Purchase Agreement, dated May 9, 1997,
                               between Ameron Broadcasting, Inc. and Capstar Acquisition
                               Company, Inc.#
        10.30.1           --   Stock Purchase Agreement, dated June 12, 1997, by and among
                               Capstar Acquisition Company, Inc., the Company, Patterson
                               Broadcasting, Inc. and the selling stockholders name
                               therein.#
        10.30.2           --   First Amendment to Stock Purchase Agreement, dated July 2,
                               1997, by and among Patterson Broadcasting, Inc., Capstar
                               Acquisition Company, Inc. and Dyson-Kissner-Moran
                               Corporation, as representative of the selling stockholders
                               named therein.*
        10.31.1           --   Asset Purchase Agreement, dated June 18, 1997, between
                               Knight Radio, Inc. and Capstar Acquisition Company, Inc.#
        10.31.2           --   Asset Purchase Agreement, dated June 18, 1997, between
                               Knight Broadcasting of New Hampshire, Inc. and Capstar
                               Acquisition Company, Inc.#
        10.31.3           --   Asset Purchase Agreement, dated June 18, 1997, between
                               Knight Communications Corp. and Capstar Acquisition Company,
                               Inc.#
        10.32             --   Exchange Agreement, dated May 23, 1997, between SFX
                               Broadcasting, Inc., SFX Broadcasting of Kansas, Inc., SFXKS
                               Limited Partnership, SFX Broadcasting of Florida, Inc.,
                               Southern Starr Limited Partnership, and Capstar Acquisition
                               Company, Inc.#
</TABLE>
    
 
                                      II-4
<PAGE>   383
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
        10.33             --   Agreement and Plan of Merger, dated June 16, 1997, by and
                               among GulfStar Communications, Inc., Capstar Broadcasting,
                               CBC-GulfStar Merger Sub, Inc. and the stockholders listed
                               therein.#
        10.34             --   Employment Agreement between GulfStar Communications, Inc.
                               and John D. Cullen.*
        10.35             --   Form of Employment Agreement to be entered into among
                               Central Star Communications, Inc., Capstar Broadcasting, and
                               Mary K. Quass.*
        10.36             --   Employment Agreement among Capstar Radio, Capstar
                               Broadcasting and Joseph L. Mathias IV.*
        10.37             --   Form of Employment Agreement to be entered into among
                               Capstar Radio, Capstar Broadcasting and James M. Strawn.*
        10.38             --   Form of Employment Agreement to be entered into between
                               Capstar Broadcasting and James W. Wesley.*
        10.39             --   GulfStar Stockholders Agreement, dated July 8, 1997, by and
                               among Capstar Broadcasting, the security holders listed
                               therein, and Hicks Muse.*
        10.40             --   Warrant, dated July 8, 1997, issued to R. Steven Hicks.*
        12.1              --   Deficiency of Earnings to Fixed Charges.*
        12.2              --   Pro Forma Deficiency of Earnings to Fixed Charges.*
        21.1              --   List of Subsidiaries.*
        23.1              --   Consent of Vinson & Elkins L.L.P. (included in its opinion
                               filed as Exhibit 5.1 hereto).#
        23.2              --   Consent of Coopers & Lybrand L.L.P. -- Capstar Broadcasting
                               Partners, Inc.*
        23.3              --   Consent of Ernst & Young LLP.*
        23.4              --   Consent of Coopers & Lybrand L.L.P. -- GulfStar
                               Communications, Inc.*
        23.5              --   Consent of Coopers & Lybrand L.L.P. -- Benchmark
                               Communications Radio Limited Partnership.*
        23.6              --   Consent of Coopers & Lybrand L.L.P. -- Midcontinent
                               Broadcasting Co.*
        23.7              --   Consent of Coopers & Lybrand L.L.P. -- Point Communications
                               Limited Partnership.*
        23.8              --   Consent of Coopers & Lybrand L.L.P. -- Community Pacific
                               Broadcasting Company, L.P.*
        23.9              --   Consent of Arthur Andersen LLP -- Patterson Broadcasting,
                               Inc.*
        23.10             --   Consent of Arthur Andersen LLP -- Ameron Broadcasting, Inc.*
        23.11             --   Consent of Arthur Andersen LLP -- Knight Quality Stations.*
        23.12             --   Consent of McGladrey & Pullen, LLP.*
        23.13             --   Consent of Holtz Rubenstein & Co., LLP.*
        23.14             --   Consent of Paneth, Haber & Zimmerman, LLP.*
        23.15             --   Consent of Brown, Edward & Co., LLP.*
        24.1              --   Powers of Attorney (included on the first signature page of
                               this Registration Statement).#
        25.1              --   Form T-1 of U.S. Trust Company of Texas, N.A.#
        99.1              --   Form of Letter of Transmittal.*
        99.2              --   Form of Notice of Guaranteed Delivery.*
</TABLE>
    
 
- ---------------
 
   
 *   Filed herewith.
    
 
 #   Previously filed.
 
 (1)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended June 30, 1996, File No. 33-92732.
 
 (2)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended September 30, 1996, File No. 33-92732.
 
                                      II-5
<PAGE>   384
 
 (3)  Incorporated by reference to the Company's Registration Statement on Form
      S-1 (File No. 333-25263), dated April 16, 1997.
 
 (4)  Incorporated by reference to Commodore's Registration Statement on Form
      S-4 (File No. 33-92732), dated July 26, 1995.
 
 (5)  Incorporated by reference to Commodore's Annual Report on Form 10-K for
      the year ended December 31, 1995, File No. 33-92732.
 
 (6)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended March 31, 1996, File No. 33-92732.
 
 (7)  Incorporated by reference to Commodore's Annual Report on Form 10-K for
      the year ended December 31, 1996, File No. 33-92732.
 
 (8)  Incorporated by reference to Commodore's Current Report on Form 8-K dated
      February 20, 1997, File No. 33-92732.
 
 (9)  Incorporated by reference to Osborn's Quarterly Report on Form 10-Q for
      the quarter ended June 30, 1994, File No. 0-16841.
 
(10)  Incorporated by reference to Osborn's Quarterly Report on Form 10-Q for
      the quarter ended June 30, 1996, File No. 0-16841.
 
   
(11)  Incorporated by reference to the Company's Quarterly Report on Form 10-Q
      for the quarter ended March 31, 1997, File No. 333-25638.
    
 
(12)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended March 31, 1997, File No. 33-92732.
 
   
(13)  Incorporated by reference to the Company's Current Report on Form 8-K,
      dated July 23, 1997, File No. 333-25638.
    
 
     (b) Financial Statement Schedules:
 
     The following financial statement schedules are included in this
Registration Statement:
 
       Reports of Independent Accountants
        I -- Condensed Financial Information of Registrant
        II -- Valuation and Qualifying Accounts
 
ITEM 22. UNDERTAKINGS.
 
     The undersigned Registrant hereby undertakes:
 
          (1) to file, during any period in which offers or sales are being
     made, a post-effective amendment to this Registration Statement:
 
             (i) to include any prospectus required by section 10(a)(3) of the
        Securities Act of 1933 (the "Securities Act");
 
             (ii) to reflect in the prospectus any facts or events arising after
        the effective date of this Registration Statement (or the most recent
        post-effective amendment hereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in this Registration Statement;
 
             (iii) to include any material information with respect to the plan
        of distribution not previously disclosed in this Registration Statement
        or any material change to such information in this Registration
        Statement;
 
          (2) that, for the purpose of determining any liability under the
     Securities Act, each such post-effective amendment shall be deemed to be a
     new registration statement relating to the securities offered therein, and
     the offering of such securities at that time shall be deemed to be the
     initial bona fide offering thereof.
 
                                      II-6
<PAGE>   385
 
          (3) to remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.
 
     The undersigned Registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act, each filing of the
Registrant's annual report pursuant to section 13(a) or section 15(d) of the
Exchange Act that is incorporated by reference in this Registration Statement
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.
 
     Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.
 
     The undersigned Registrant hereby undertakes to file an application for the
purpose of determining the eligibility of the trustee to act under subsection
(a) of Section 310 of the Trust Indenture Act in accordance with the rules and
regulations prescribed by the Commission under Section 305(b)(2) of the Trust
Indenture Act.
 
     The undersigned Registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in this Registration Statement when it became effective.
 
                                      II-7
<PAGE>   386
 
                                   SIGNATURES
 
   
     Pursuant to the requirements of the Securities Act of 1933, as amended, the
Company has duly caused this First Amendment to its Registration Statement to be
signed on its behalf by the undersigned, thereunto duly authorized, in the City
of Austin, State of Texas, on the 5th day of August, 1997.
    
 
                                            CAPSTAR BROADCASTING PARTNERS, INC.
 
                                            By:  /s/ WILLIAM S. BANOWSKY, JR.
                                              ----------------------------------
                                                  William S. Banowsky, Jr.,
                                                 Executive Vice President and
                                                        General Counsel
 
     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following person in the capacities
and on the date indicated.
 
   
<TABLE>
<CAPTION>
                      SIGNATURE                                     CAPACITY                   DATE
                      ---------                                     --------                   ----
<C>                                                      <S>                              <C>
 
                          *                              Chairman of the Board,           August 5, 1997
- -----------------------------------------------------      President and Chief Executive
                   R. Steven Hicks                         Officer (Principal Executive
                                                           Officer)
 
                          *                              Executive Vice President and     August 5, 1997
- -----------------------------------------------------      Chief Financial Officer
                    Paul D. Stone                          (Principal Financial and
                                                           Accounting Officer)
 
                          *                              Executive Vice President and     August 5, 1997
- -----------------------------------------------------      Director
                   Eric C. Neuman
 
                          *                              Director                         August 5, 1997
- -----------------------------------------------------
                   Thomas O. Hicks
 
                          *                              Director                         August 5, 1997
- -----------------------------------------------------
               Lawrence D. Stuart, Jr.
 
          *By: /s/ WILLIAM S. BANOWSKY, JR.
  ------------------------------------------------
              William S. Banowsky, Jr.
                  Attorney-in-Fact
</TABLE>
    
 
                                      II-8
<PAGE>   387
 
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors of
Capstar Broadcasting Partners, Inc.
 
     In connection with our audit of the consolidated financial statements of
Capstar Broadcasting Partners, Inc. and Subsidiaries as of December 31, 1996 and
for the period from October 11, 1996 ("inception") to December 31, 1996, which
financial statements are included in the Prospectus, we have also audited the
financial statement schedules of Capstar Broadcasting Partners, Inc. and
Subsidiaries listed in Item 16(b) herein.
 
     In our opinion, this financial statement schedule, when considered in
relation to the basic financial statements taken as a whole, presents fairly, in
all material respects, the information required to be included therein.
 
Coopers & Lybrand L.L.P.
 
Austin, Texas
February 14, 1997
 
                                       S-1
<PAGE>   388
 
                         REPORT OF INDEPENDENT AUDITORS
 
Board of Directors
Capstar Broadcasting Partners, Inc.
 
     We have audited the consolidated balance sheet of Capstar Radio
Broadcasting Partners, Inc. and Subsidiaries, the Predecessor Company of Capstar
Broadcasting Partners, Inc., and Subsidiaries, and formerly known as Commodore
Media, Inc. and Subsidiaries, as of December 31, 1995, and for the period from
January 1, 1996 to October 16, 1996 and for the years ended December 31, 1995
and 1994, and have issued our report thereon dated February 10, 1997 (included
elsewhere in this Registration Statement). Our audits also included the
financial statement schedule listed in Item 16(b) of this Registration
Statement. This schedule is the responsibility of the Company's management. Our
responsibility is to express an opinion based on our audits.
 
     In our opinion, the financial statement schedule referred to above, when
considered in relation to the basic financial statements taken as a whole,
present fairly in all material respects the information set forth therein.
 
                                            ERNST & YOUNG LLP
 
February 10, 1997
New York, New York
 
                                       S-2
<PAGE>   389
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
                     PARENT COMPANY CONDENSED BALANCE SHEET
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1996
                                                              ------------
<S>                                                           <C>
 
Current assets:
  Cash and short-term investments...........................  $    660,167
  Accounts receivable.......................................           425
                                                              ------------
          Total current assets..............................       660,592
Property, plant and equipment...............................     1,365,306
FCC licenses and goodwill, net of accumulated
  amortization..............................................   139,498,885
Deferred charges............................................     1,800,234
Deposits and other assets...................................       178,000
Investment in subsidiary....................................    (4,830,124)
                                                              ------------
          Total.............................................  $138,672,893
                                                              ============
 
                   LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable and accrued liabilities..................  $    786,817
  Accrued interest..........................................       850,208
  Due to affiliate..........................................       536,738
                                                              ------------
          Total current liabilities.........................     2,173,763
Long-term debt..............................................    45,025,003
Deferred income taxes.......................................       331,580
                                                              ------------
          Total liabilities.................................    47,530,346
                                                              ------------
Stockholders' equity:
  Preferred stock, $.01 par value, 10,000,00 shares
     authorized, none
     issued and outstanding.................................            --
  Class A common stock, $.01 par value, 200,000,000 shares
     authorized, 94,155,000 shares issued and outstanding...       941,550
  Additional paid-in capital................................    93,957,450
  Accumulated deficit.......................................    (3,756,453)
                                                              ------------
          Total stockholders' equity........................    91,142,547
                                                              ------------
          Total liabilities and stockholders' equity........  $138,672,893
                                                              ============
</TABLE>
 
                            See accompanying notes.
 
                                       S-3
<PAGE>   390
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
                PARENT COMPANY CONDENSED STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
                                            PERIOD ENDED
                                          DECEMBER 31, 1996
                                          -----------------
<S>                                       <C>
Corporate expenses......................     $   223,227
Interest expense........................       2,421,380
Depreciation and amortization...........         296,332
Equity in losses of subsidiary..........          71,514
Other expense...........................         744,000
                                             -----------
Net loss................................     $(3,756,453)
                                             ===========
Net loss per share......................     $     (0.04)
                                             ===========
Weighted average number of shares
  outstanding...........................      93,691,842
                                             ===========
</TABLE>
 
                            See accompanying notes.
 
                                       S-4
<PAGE>   391
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
           PARENT COMPANY CONDENSED STATEMENT OF STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                          CLASS A    ADDITIONAL
                                           COMMON      PAID-IN     ACCUMULATED
                                           STOCK       CAPITAL       DEFICIT        TOTAL
                                          --------   -----------   -----------   -----------
<S>                                       <C>        <C>           <C>           <C>
Balance at inception (October 11,
  1996).................................  $     --   $        --   $        --   $        --
Issuance of common stock in connection
  with Commodore Acquisition............   932,750    92,342,250            --    93,275,000
Issuance of warrants....................        --       744,000            --       744,000
Issuance of common stock................     8,800       871,200            --       880,000
Net loss for the period.................        --            --    (3,756,453)   (3,756,453)
                                          --------   -----------   -----------   -----------
Balance at December 31, 1996............  $941,550   $93,957,450   $(3,756,453)  $91,142,547
                                          ========   ===========   ===========   ===========
</TABLE>
 
                            See accompanying notes.
 
                                       S-5
<PAGE>   392
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
                PARENT COMPANY CONDENSED STATEMENT OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                            PERIOD ENDED
                                          DECEMBER 31, 1996
                                          -----------------
<S>                                       <C>
Cash flows from operating activities:
  Net loss..............................    $  (3,756,453)
Adjustments to reconcile net loss to
  cash used in operating activities:
  Depreciation and amortization.........          296,332
  Noncash compensation..................          744,000
  Noncash interest......................        1,571,072
  Equity in losses of subsidiary........           71,514
Changes in assets and liabilities:
  Increase in accounts receivable.......             (425)
  Increase in accounts payable and
     accrued expenses...................          786,817
  Increase in accrued interest..........          850,208
  Increase in due to affiliate..........          536,738
                                            -------------
          Total adjustments.............        4,856,256
                                            -------------
Net cash provided by operating
  activities............................        1,099,803
Cash flows from investing activities:
  Purchase of property, plant and
     equipment..........................         (356,205)
  Acquisition of Commodore..............     (125,569,125)
  Deferred acquisition costs incurred...         (785,431)
  Deposits on pending acquisitions and
     other..............................         (178,000)
                                            -------------
Net cash used in investing activities...     (126,888,761)
Cash flows from financing activities:
  Proceeds from issuance of common
     stock..............................       94,155,000
  Proceeds from issuance of long-term
     debt...............................       35,000,000
  Payment of financing related costs....       (2,705,875)
                                            -------------
Net cash provided by financing
  activities............................      126,449,125
                                            -------------
Net increase in cash and short-term cash
  investments...........................          660,167
Cash and short-term cash investments at
  beginning of the period...............               --
                                            -------------
Cash and short-term cash investments at
  end of the period.....................    $     660,167
                                            =============
</TABLE>
 
                            See accompanying notes.
 
                                       S-6
<PAGE>   393
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
             NOTES TO PARENT COMPANY CONDENSED FINANCIAL STATEMENTS
 
1. GENERAL
 
     The accompanying condensed financial statements of Capstar Broadcasting
Partners, Inc. (the "Company") should be read in conjunction with the
consolidated financial statements of Capstar Broadcasting Partners, Inc. and
Subsidiaries and its Predecessors included elsewhere in this prospectus and have
been prepared using the equity method of accounting for an investment in a
subsidiary.
 
2. OTHER
 
     See notes 5, 6, 7, 11, 12, and 15 to the consolidated financial statements
of Capstar Broadcasting Partners, Inc. and Subsidiaries and its Predecessor for
a description of capital stock, long-term obligations, guarantees, and
contingencies of the Company. The ability of the Company's subsidiaries to
transfer funds to the Company in the form of cash dividends is restricted
pursuant to the terms of certain debt agreements entered into by the Company's
subsidiary, Commodore Media, Inc.
 
                                       S-7
<PAGE>   394
 
                    CAPSTAR BROADCASTING PARTNERS, INC. AND
                        SUBSIDIARIES AND ITS PREDECESSOR
 
                                  SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS
 
   
<TABLE>
<CAPTION>
                                                   ADDITIONS
                        BALANCE      --------------------------------------   DEDUCTIONS    BALANCE
                      AT BEGINNING   CHARGED TO COSTS       CHARGED TO          DIRECT      AT END
    DESCRIPTION        OF PERIOD     AND EXPENSES(1)     OTHER ACCOUNTS(2)    WRITE-OFFS   OF PERIOD
    -----------       ------------   ----------------   -------------------   ----------   ---------
<S>                   <C>            <C>                <C>                   <C>          <C>
PREDECESSOR:
  Allowance for
     doubtful
     accounts
     12/31/94.......    453,782          468,155                 --            (389,706)    532,231
  Allowance for
     doubtful
     accounts
     12/31/95.......    532,231          556,137                 --            (388,032)    700,336
  Allowance for
     doubtful
     accounts
     10/16/96.......    700,336          487,488                 --            (325,547)    862,277
CAPSTAR:
  Allowance for
     doubtful
     accounts
     12/31/96.......    862,277          105,670                 --            (129,866)    838,081
</TABLE>
    
 
                                       S-8
<PAGE>   395
 
                               INDEX TO EXHIBITS
 
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
         2.1.1            --   Agreement and Plan of Merger, dated June 21, 1996, by and
                               among CMI Acquisition Company, Inc., Commodore Media, Inc.
                               ("Commodore") and the stockholders and other signatories
                               thereto.(1)
         2.1.2            --   First Amendment to Agreement and Plan of Merger, dated as of
                               September 3, 1996.(2)
         2.1.3            --   Second Amendment to Agreement and Plan of Merger, dated as
                               of October 16, 1996.(2)
         3.1.1            --   Certificate of Incorporation of Capstar Broadcasting
                               Partners, Inc. (the "Company").(11)
         3.1.2            --   Certificate of Amendment to Certificate of Incorporation of
                               the Company.#
         3.2              --   By-Laws of the Company.(11)
         4.1              --   Registration Rights Agreement dated February 20, 1997 by and
                               between the Registrant and BT Securities Corporation.(3)
         4.2.1            --   Indenture, dated February 20, 1997, between the Company and
                               U.S. Trust Company of Texas, N.A, governing the Company's
                               outstanding 12 3/4% Senior Discount Notes due 2009.(3)
         4.2.2            --   Form of First Supplemental Indenture between the Company and
                               U.S. Trust Company of Texas, N.A.*
         4.3.1            --   Indenture, dated as of April 21, 1995, among Capstar Radio
                               Broadcasting Partners, Inc. ("Capstar Radio"), IBJ Schroder
                               Bank & Trust Company, as Trustee, and the Guarantors named
                               therein, governing the Existing Capstar Radio's Notes (the
                               "Existing Capstar Radio Indenture").(4)
         4.3.2            --   Amendment No. 1 to Existing Capstar Radio Indenture.(4)
         4.3.3            --   Amendment No. 2 to Existing Capstar Radio Indenture.(5)
         4.3.4            --   Amendment No. 3 to Existing Capstar Radio Indenture.(5)
         4.3.5            --   Amendment No. 4 to Existing Capstar Radio Indenture.(6)
         4.3.6            --   Amendment No. 5 to Existing Capstar Radio Indenture.(7)
         4.3.7            --   Amendment No. 6 to Existing Capstar Radio Indenture.(3)
         4.3.8            --   Amendment No. 7 to Existing Capstar Radio Indenture.(12)
         4.3.9            --   Amendment No. 8 to Existing Capstar Radio Indenture.#
         4.3.10           --   Amendment No. 9 to Existing Capstar Radio Indenture.*
         4.4              --   Indenture, dated June 17, 1997, between Capstar Radio and
                               U.S. Trust Company of Texas, N.A., governing Capstar Radio's
                               outstanding 9 1/4% Senior Subordinated Notes due 2007.#
         4.5              --   Indenture, dated June 17, 1997, between the Company and U.S.
                               Trust Company of Texas, N.A., governing the Company's 12%
                               Subordinated Exchange Debentures due 2009.#
         4.6              --   Certificate of Designation of the Powers, Preferences and
                               Relative, Participating, Optional and Other Special Rights
                               of 12% Senior Exchangeable Preferred Stock and
                               Qualifications, Limitations and Restrictions Thereof of the
                               Company, dated June 17, 1997.#
         5.1              --   Opinion of Vinson & Elkins L.L.P.#
        10.1.1            --   Agreement and Plan of Merger, dated as of December 9, 1996,
                               by and among Benchmark Communications Radio Limited
                               Partnership, Benchmark Acquisition, Inc., Benchmark Radio
                               Acquisition Fund I Limited Partnership, Benchmark Radio
                               Acquisition Fund IV Limited Partnership, Benchmark Radio
                               Acquisition Fund VII Limited Partnership, Benchmark Radio
                               Acquisition Fund VIII Limited Partnership, Joe L. Mathis IV,
                               Bruce R. Spector, the Company and BCR Holding, Inc.
                               ("Benchmark Merger Agreement").(11)
</TABLE>
    
<PAGE>   396
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
        10.1.2            --   Letter Agreement amending Benchmark Merger Agreement, dated
                               January 9, 1997, by and among Benchmark Communications Radio
                               Limited Partnership, Benchmark Acquisition, Inc. and the
                               other signatories listed therein.(11)
        10.1.3            --   Letter Agreement amending Benchmark Merger Agreement, dated
                               January 31, 1997, by and among Benchmark Communications
                               Radio Limited Partnership, Benchmark Acquisition, Inc., BCR
                               Holding, Inc., the Company, and the other signatories listed
                               therein.(11)
        10.1.4            --   Letter Agreement amending Benchmark Merger Agreement, dated
                               April 8, 1997, by and among Benchmark Communications Radio
                               Limited Partnership, Benchmark Acquisition, Inc., BCR
                               Holding, Inc., and the Company.(11)
        10.2              --   Asset Purchase Agreement, dated as of January 27, 1997, by
                               and among Point Communications Limited Partnership,
                               Midcontinent Broadcasting Co. of Wisconsin, Inc., The
                               Madison Radio Group and Point Madison Acquisition Company,
                               Inc.(11)
        10.3.1            --   Asset Purchase Agreement, dated as of December 26, 1996,
                               between Community Pacific Broadcasting Company L.P.
                               ("Community Pacific") and Community Acquisition Company,
                               Inc.(11)
        10.3.2            --   Amendment No. 1 to Asset Purchase Agreement, dated May 28,
                               1996, between Community Pacific and Pacific Star
                               Communications, Inc. ("Pacific Star").(13)
        10.3.3            --   Amendment No. 2 to Asset Purchase Agreement, dated July 14,
                               1997, between Community Pacific and Pacific Star.(13)
        10.4              --   Credit Agreement, dated February 20, 1997, among Capstar
                               Radio, as borrower, the Company, as guarantor, various
                               banks, and Bankers Trust Company, as administrative
                               agent.(8)
        10.5              --   Intentionally omitted.
        10.6.1            --   Financial Advisory Agreement, dated as of October 16, 1996,
                               between the Company and Hicks, Muse & Co. Partners, L.P.
                               ("HMCo").(3)
        10.6.2            --   Financial Advisory Agreement, dated July 1, 1997, between
                               Capstar Broadcasting Corporation ("Capstar Broadcasting")
                               and HMCo.#
        10.7.1            --   Monitoring and Oversight Agreement, dated as of October 16,
                               1996, between the Company and HMCo.(3)
        10.7.2            --   Monitoring and Oversight Agreement, dated July 1, 1997,
                               between Capstar Broadcasting and HMCo.#
        10.8              --   Form of Indemnification Agreement between Capstar
                               Broadcasting and each of its directors and officers.#
        10.9.1            --   Employment Agreement, dated February 14, 1997, between the
                               Company and R. Steven Hicks.(3)
        10.9.2            --   First Amendment to Employment Agreement, dated July 8, 1997,
                               between R. Steven Hicks, the Company, and Capstar
                               Broadcasting.*
        10.10             --   Employment Agreement, dated July 1, 1997, between Capstar
                               Broadcasting and Paul D. Stone.#
        10.11             --   Employment Agreement, dated July 1, 1997, between Capstar
                               Broadcasting and William S. Banowsky, Jr.#
        10.12             --   Amended and Restated Employment Agreement, dated October 16,
                               1996, between Commodore, the Company and James T. Shea,
                               Jr.(3)
        10.13             --   Employment Agreement, dated January 27, 1997, between
                               Pacific Star and Claude C. Turner (also known an Dex
                               Allen).(3)
        10.14.1           --   Employment Agreement dated July 1, 1994, between Osborn
                               Communications Corporation ("Osborn") and Frank D.
                               Osborn.(9)
        10.14.2           --   Amendment No. 1, dated July 1, 1996, to the employment
                               agreement dated July 1, 1994 between Osborn and Frank D.
                               Osborn.(10)
        10.14.3           --   Amendment No. 2, dated July 23, 1996, to the employment
                               agreement dated July 1, 1994 between Osborn and Frank D.
                               Osborn.(10)
</TABLE>
    
<PAGE>   397
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
        10.15             --   Employment Agreement, dated February 20, 1997, between Frank
                               D. Osborn and Southern Star Communications, Inc.(7)
        10.16             --   Employment Agreement between Capstar Radio, Capstar
                               Broadcasting and David T. Benjamin, III.*
        10.17             --   1997 Stock Option Plan of the Company.#
        10.18.1           --   Form of Incentive Stock Option Agreement.#
        10.18.2           --   Form of Non-Qualified Stock Option Agreement for Employees.#
        10.18.3           --   Form of Non-Qualified Stock Option Agreement for
                               Non-Employees.*
        10.19             --   1997 Stock Purchase Plan of the Company.#
        10.20.1           --   Affiliate Stockholders Agreement, dated October 16, 1996,
                               among the Company, Hicks, Muse, Tate & Furst Incorporated
                               ("Hicks Muse"), R. Steven Hicks and the security holders
                               listed therein.(3)
        10.20.2           --   First Amendment and Supplement to Affiliate Stockholders
                               Agreement, dated January 27, 1997, by and among the Company,
                               the securityholders listed therein and Hicks Muse.(3)
        10.20.3           --   Second Amendment to Affiliate Stockholders Agreement, dated
                               February 20, 1997, by and among the Company, the security
                               holders listed therein and Hicks Muse.(11)
        10.20.4           --   Third Amendment to Affiliate Stockholders Agreement, dated
                               June 20, 1997, by and among Capstar Broadcasting, the
                               Company, the security holders listed therein and Hicks
                               Muse.#
        10.21.1           --   Management Stockholders Agreement, dated November 26, 1996,
                               among the Company, the securityholders listed therein and
                               Hicks Muse.(3)
        10.21.2           --   First Amendment to Management Stockholders Agreement, dated
                               January 27, 1997, by and among the Company and the
                               securityholders listed therein.(3)
        10.21.3           --   Second Amendment to Management Stockholders Agreement, dated
                               June 20, 1997, by and among Capstar Broadcasting, the
                               Company, the security holders listed therein and Hicks
                               Muse.#
        10.22.1           --   Stock Pledge, Security Agreement and Power of Attorney,
                               dated February 20, 1997, executed by Claude C. Turner in
                               favor of the Company.(3)
        10.22.2           --   9% Promissory Note, dated February 20, 1997, executed by
                               Claude C. Turner in favor of the Company in the principal
                               sum of $200,000.(3)
        10.23.1           --   9% Promissory Note, dated February 20, 1997, executed by
                               David J. Benjamin, III in favor of the Company in the
                               principal sum of $396,363.64.(3)
        10.23.2           --   Stock Pledge, Security Agreement and Power of Attorney,
                               dated February 20, 1997, executed by David J. Benjamin, III
                               in favor of the Company.(3)
        10.24             --   Mandatory Buyback Agreement, dated February 20, 1997,
                               between David J. Benjamin, III and the Company.(3)
        10.25.1           --   Registration Rights Agreement, dated February 20, 1997,
                               between the Company and Frank D. Osborn.(3)
        10.25.2           --   First Amendment to Registration Rights Agreement, dated July
                               1, 1997, between the Company, Capstar Broadcasting, and
                               Frank D. Osborn.#
        10.26             --   Warrant, dated October 16, 1996, issued to R. Steven
                               Hicks.(3)
        10.27             --   Warrant, dated February 20, 1997, issued to R. Steven
                               Hicks.(3)
        10.28             --   Stock Purchase Agreement, dated June 5, 1997, by and among
                               Capstar Acquisition Company, Inc., Quass Broadcasting
                               Company and the selling stockholders named therein.#
        10.29.1           --   Asset Purchase Agreement, dated April 24, 1997, between
                               Ameron Broadcasting, Inc. and Capstar Acquisition Company,
                               Inc., a wholly-owned subsidiary of Capstar Radio.(12)
        10.29.2           --   Letter Agreement, dated April 25, 1997, between Ameron
                               Broadcasting, Inc. and Capstar Acquisition Company, Inc.(12)
        10.29.3           --   Letter Agreement, dated May 9, 1997, between Ameron
                               Broadcasting, Inc. and Capstar Acquisition Company, Inc.#
</TABLE>
    
<PAGE>   398
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
        10.29.4           --   Amendment to Asset Purchase Agreement, dated May 9, 1997,
                               between Ameron Broadcasting, Inc. and Capstar Acquisition
                               Company, Inc.#
        10.30.1           --   Stock Purchase Agreement, dated June 12, 1997, by and among
                               Capstar Acquisition Company, Inc., the Company, Patterson
                               Broadcasting, Inc. and the selling stockholders name
                               therein.#
        10.30.2           --   First Amendment to Stock Purchase Agreement, dated July 2,
                               1997, by and among Patterson Broadcasting, Inc., Capstar
                               Acquisition Company, Inc. and Dyson-Kissner-Moran
                               Corporation, as representative of the selling stockholders
                               named therein.*
        10.31.1           --   Asset Purchase Agreement, dated June 18, 1997, between
                               Knight Radio, Inc. and Capstar Acquisition Company, Inc.#
        10.31.2           --   Asset Purchase Agreement, dated June 18, 1997, between
                               Knight Broadcasting of New Hampshire, Inc. and Capstar
                               Acquisition Company, Inc.#
        10.31.3           --   Asset Purchase Agreement, dated June 18, 1997, between
                               Knight Communications Corp. and Capstar Acquisition Company,
                               Inc.#
        10.32             --   Exchange Agreement, dated May 23, 1997, between SFX
                               Broadcasting, Inc., SFX Broadcasting of Kansas, Inc., SFXKS
                               Limited Partnership, SFX Broadcasting of Florida, Inc.,
                               Southern Starr Limited Partnership, and Capstar Acquisition
                               Company, Inc.#
        10.33             --   Agreement and Plan of Merger, dated June 16, 1997, by and
                               among GulfStar Communications, Inc., Capstar Broadcasting,
                               CBC-GulfStar Merger Sub, Inc. and the stockholders listed
                               therein.#
        10.34             --   Employment Agreement between GulfStar Communications, Inc.
                               and John D. Cullen.*
        10.35             --   Form of Employment Agreement to be entered into among
                               Central Star Communications, Inc., Capstar Broadcasting, and
                               Mary K. Quass.*
        10.36             --   Employment Agreement among Capstar Radio, Capstar
                               Broadcasting and Joseph L. Mathias IV.*
        10.37             --   Form of Employment Agreement to be entered into among
                               Capstar Radio, Capstar Broadcasting and James M. Strawn.*
        10.38             --   Form of Employment Agreement to be entered into between
                               Capstar Broadcasting and James W. Wesley.*
        10.39             --   GulfStar Stockholders Agreement, dated July 8, 1997, by and
                               among Capstar Broadcasting, the security holders listed
                               therein, and Hicks Muse.*
        10.40             --   Warrant, dated July 8, 1997, issued to R. Steven Hicks.*
        12.1              --   Deficiency of Earnings to Fixed Charges.*
        12.2              --   Pro Forma Deficiency of Earnings to Fixed Charges.*
        21.1              --   List of Subsidiaries.*
        23.1              --   Consent of Vinson & Elkins L.L.P. (included in its opinion
                               filed as Exhibit 5.1 hereto).#
        23.2              --   Consent of Coopers & Lybrand L.L.P. -- Capstar Broadcasting
                               Partners, Inc.*
        23.3              --   Consent of Ernst & Young LLP.*
        23.4              --   Consent of Coopers & Lybrand L.L.P. -- GulfStar
                               Communications, Inc.*
        23.5              --   Consent of Coopers & Lybrand L.L.P. -- Benchmark
                               Communications Radio Limited Partnership.*
        23.6              --   Consent of Coopers & Lybrand L.L.P. -- Midcontinent
                               Broadcasting Co.*
        23.7              --   Consent of Coopers & Lybrand L.L.P. -- Point Communications
                               Limited Partnership.*
        23.8              --   Consent of Coopers & Lybrand L.L.P. -- Community Pacific
                               Broadcasting Company, L.P.*
        23.9              --   Consent of Arthur Andersen LLP -- Patterson Broadcasting,
                               Inc.*
        23.10             --   Consent of Arthur Andersen LLP -- Ameron Broadcasting, Inc.*
        23.11             --   Consent of Arthur Andersen LLP -- Knight Quality Stations.*
        23.12             --   Consent of McGladrey & Pullen, LLP.*
</TABLE>
    
<PAGE>   399
   
<TABLE>
<CAPTION>
        EXHIBIT
          NO.                                          DESCRIPTION
        -------                                        -----------
<C>                       <S>  <C>
        23.13             --   Consent of Holtz Rubenstein & Co., LLP.*
        23.14             --   Consent of Paneth, Haber & Zimmerman, LLP.*
        23.15             --   Consent of Brown, Edward & Co., LLP.*
        24.1              --   Powers of Attorney (included on the first signature page of
                               this Registration Statement).#
        25.1              --   Form T-1 of U.S. Trust Company of Texas, N.A.#
        99.1              --   Form of Letter of Transmittal.*
        99.2              --   Form of Notice of Guaranteed Delivery.*
</TABLE>
    
 
- ---------------
 
   
 *   Filed herewith.
    
 
 #   Previously filed.
 
 (1)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended June 30, 1996, File No. 33-92732.
 
 (2)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended September 30, 1996, File No. 33-92732.
 
 (3)  Incorporated by reference to the Company's Registration Statement on Form
      S-1 (File No. 333-25263), dated April 16, 1997.
 
 (4)  Incorporated by reference to Commodore's Registration Statement on Form
      S-4 (File No. 33-92732), dated July 26, 1995.
 
 (5)  Incorporated by reference to Commodore's Annual Report on Form 10-K for
      the year ended December 31, 1995, File No. 33-92732.
 
 (6)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended March 31, 1996, File No. 33-92732.
 
 (7)  Incorporated by reference to Commodore's Annual Report on Form 10-K for
      the year ended December 31, 1996, File No. 33-92732.
 
 (8)  Incorporated by reference to Commodore's Current Report on Form 8-K dated
      February 20, 1997, File No. 33-92732.
 
 (9)  Incorporated by reference to Osborn's Quarterly Report on Form 10-Q for
      the quarter ended June 30, 1994, File No. 0-16841.
 
(10)  Incorporated by reference to Osborn's Quarterly Report on Form 10-Q for
      the quarter ended June 30, 1996, File No. 0-16841.
 
   
(11)  Incorporated by reference to the Company's Quarterly Report on Form 10-Q
      for the quarter ended March 31, 1997, File No. 333-25638.
    
 
(12)  Incorporated by reference to Commodore's Quarterly Report on Form 10-Q for
      the quarter ended March 31, 1997, File No. 33-92732.
 
   
(13)  Incorporated by reference to the Company's Current Report on Form 8-K,
      dated July 23, 1997, File No. 333-25638.
    

<PAGE>   1
                                                                  EXHIBIT 4.2.2



                                    FORM OF
                          FIRST SUPPLEMENTAL INDENTURE

         THIS FIRST SUPPLEMENTAL INDENTURE, dated as of August __, 1997, is
between CAPSTAR BROADCASTING PARTNERS, INC., a corporation duly organized and
existing under the laws of the State of Delaware (the "Company"), and U.S.
TRUST COMPANY OF TEXAS, N.A., acting as Trustee under the Indenture referred to
below (the "Trustee").

                              W I T N E S S E T H:

         WHEREAS, the Company duly authorized the execution and delivery of an
indenture dated as of February 20, 1997 (the "Indenture") to provide for the
issuance of its 12 3/4% Senior Discount Notes due 2009 (the "Securities") in
the principal amount at maturity of $277,000,000;

         WHEREAS, the Company has duly authorized the execution and delivery of
this Supplemental Indenture amending certain covenants so as to cure certain
ambiguities, defects and/or inconsistencies within the Indenture;

         WHEREAS, Section 9.01 of the Indenture authorizes the Company and the
Trustee, in accordance with the terms thereof, to enter into a supplement to
the Indenture without the consent of the holders of the Securities;

         WHEREAS, the Company has requested the Trustee, and the Trustee has
agreed, to join in the execution of this First Supplemental Indenture pursuant
to Section 9.01 of the Indenture on the terms and subject to the conditions set
forth below; and

         WHEREAS, all acts and things necessary to make this First Supplemental
Indenture a valid agreement of the Company according to its terms have been
done and performed, and the execution and delivery of this First Supplemental
Indenture have in all respects been duly authorized.

         In consideration of the premises, of the purchase and acceptance of
the Securities by the holders thereof and of the sum of one dollar duly paid to
it by the Trustee at the execution and delivery of these presents, the receipt
whereof is hereby acknowledged, the Company covenants and agrees with the
Trustee for the equal and proportionate benefit of the respective holders from
time to time of the Securities or of any series thereof, as follows:

         1. Amendment to Definition of Leverage Ratio. The first paragraph of
the definition of "Leverage Ratio" in Section 1.01 of the Indenture is hereby
amended and restated to read as follows:


<PAGE>   2



                  " "Leverage Ratio" shall mean the ratio of (i) the aggregate
         outstanding amount of Indebtedness of the Company and its Subsidiaries
         as of the date of calculation on a consolidated basis in accordance
         with GAAP plus the aggregate liquidation preference of all outstanding
         Preferred Stock of the Company's Subsidiaries (except Preferred Stock
         issued to the Company or a Wholly Owned Subsidiary of the Company) on
         such date less the Accreted Value of the Securities on such date to
         (ii) the Consolidated EBITDA of the Company for the four full fiscal
         quarters (the "Four Quarter Period") ending on or prior to the date of
         determination."

         2. Amendment to Add Definition of Acquired Preferred Stock. Section
1.01 of the Indenture is hereby amended to add the following definition between
the definitions of "Acquired Indebtedness" and "Affiliate":

                  " "Acquired Preferred Stock" means Preferred Stock of any
         Person at the time such Person becomes a Subsidiary of the Company or
         at the time it merges or consolidates with the Company or any of its
         Subsidiaries and not issued by such Person in connection with, or in
         anticipation or contemplation of, such acquisition, merger or
         consolidation."

         3. Amendment to Section 4.12 of the Indenture. Section 4.12 of the
Indenture is hereby amended and restated to read as follows:

                  "The Company will not, and will not permit any of its
         Subsidiaries to, directly or indirectly, create, incur, issue, assume,
         guarantee or otherwise become directly or indirectly liable,
         contingently or otherwise, with respect to (collectively, "incur") any
         Indebtedness (other than Permitted Indebtedness) and the Company's
         Subsidiaries will not issue any Preferred Stock (except Preferred
         Stock issued to the Company or a Wholly Owned Subsidiary of the
         Company); provided, however, that the Company and its Subsidiaries may
         incur Indebtedness and the Company's Subsidiaries may issue shares of
         Preferred Stock if, in either case, the Company's Leverage Ratio at
         the time of incurrence of such Indebtedness or the issuance of such
         Preferred Stock, as the case may be, after giving pro forma effect to
         such incurrence or issuance as of such date and to the use of proceeds
         therefrom is less than 7.0 to 1."

         4. Amendment to Section 4.13 of the Indenture. Clause (4) of Section
4.13 of the Indenture is hereby amended and restated to read as follows:

         "(4) any instrument governing Acquired Indebtedness or Acquired
         Preferred Stock, which encumbrance or restriction is not applicable to
         any Person, or the properties or assets of any Person, other than the
         Person, or the property or assets of the Person, so acquired,"




                                       2

<PAGE>   3



         5. Amendment to Section 4.13 of the Indenture. Clause (8) of Section
4.13 of the Indenture is hereby amended and restated to read as follows:

         "(8) any agreement or charter provision evidencing Indebtedness or
         Preferred Stock permitted under this Indenture; provided, however,
         that the provisions relating to such encumbrance or restriction
         contained in such agreement or charter provision are not less
         favorable to the Company in any material respect as determined in good
         faith by the Board of Directors of the Company than the provisions
         relating to such encumbrance or restriction contained in this
         Indenture, or"



                                       3

<PAGE>   4


         IN WITNESS WHEREOF, Capstar Broadcasting Partners, Inc. has caused
this Supplemental Indenture to be signed by one of its authorized officers, and
U.S. Trust Company of Texas, N.A., as Trustee, has caused this First
Supplemental Indenture to be signed by one of its authorized officers, as of
the day and year first above written.

                                        CAPSTAR BROADCASTING PARTNERS, INC.


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



                                        U.S. TRUST COMPANY OF TEXAS, N.A.,
                                        as Trustee


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






                                       4


<PAGE>   1
                                                                 EXHIBIT 4.3.10



================================================================================


                   CAPSTAR RADIO BROADCASTING PARTNERS, INC.,
              (FORMERLY KNOWN AS COMMODORE MEDIA, INC.) AS ISSUER,

                               THE PARTIES LISTED
                             ON THE SIGNATURE PAGES
                             HERETO AS GUARANTORS,
                                 AS GUARANTORS,

                                      AND

                 IBJ SCHRODER BANK & TRUST COMPANY, AS TRUSTEE


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



                                AMENDMENT NO. 9

                           DATED AS OF JULY 17, 1997

                                     TO THE

                                   INDENTURE

                           DATED AS OF APRIL 21, 1995


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


                                  $76,808,000

                   13 1/4% SENIOR SUBORDINATED NOTES DUE 2003



================================================================================

<PAGE>   2

         AMENDMENT NO. 9, dated as of July 17, 1997 ("Amendment No. 9"), to the
INDENTURE, dated as of April 21, 1995, as amended (the "Indenture"), among
CAPSTAR RADIO BROADCASTING PARTNERS, INC. (formerly known as Commodore Media,
Inc.), a Delaware corporation, as Issuer (the "Company"), the parties listed on
the signature pages hereto as Guarantors (each individually, a "Guarantor" and
collectively, the "Guarantors"), and IBJ SCHRODER BANK & TRUST COMPANY, a New
York banking corporation, as Trustee (the "Trustee").

         Each party agrees for the benefit of the other parties and for the
equal and ratable benefit of the Holders of the Company's 13 1/4% Senior
Subordinated Notes due 2003 (the "Notes") to amend, pursuant to Section 8.01(4)
of the Indenture, the Indenture as follows:

         1. Central Star Communications, Inc., a Delaware corporation ("Central
Star"), and GulfStar Communications, Inc., a Delaware corporation ("GulfStar")
are wholly-owned subsidiaries of the Company and are Restricted Subsidiaries
acquired or created pursuant to Section 4.14(ii) of the Indenture. Central Star
and GulfStar deliver herewith the Guarantee attached as Exhibit A to this
Amendment No. 9 pursuant to the provisions set forth in Sections 4.14 and 10.04
of the Indenture guaranteeing the obligations of the Company under the
Indenture. For all purposes of the Indenture, Central Star and GulfStar shall
be deemed a party to the Indenture by virtue of their execution of this
Amendment No. 9 and the defined term the "Guarantor" contained in Article 1.01
of the Indenture shall be deemed to include Central Star and GulfStar.

         2. GulfStar Communications Holdings, Inc., a Delaware corporation
("GulfStar Holdings"), is a wholly-owned subsidiary of GulfStar and is a
Restricted Subsidiary acquired or created pursuant to Section 4.14(ii) of the
Indenture. GulfStar Holdings delivers herewith the Guarantee attached as
Exhibit A to this Amendment No. 9 pursuant to the provisions set forth in
Sections 4.14 and 10.04 of the Indenture guaranteeing the obligations of the
Company under the Indenture. For all purposes of the Indenture, GulfStar
Holdings shall be deemed a party to the Indenture by virtue of its execution of
this Amendment No. 9 and the defined term the "Guarantor" contained in Article
1.01 of the Indenture shall be deemed to include GulfStar Holdings.

         3. Each of GulfStar Communications Beaumont, Inc., a Delaware 
corporation, ("GulfStar Beaumont"), GulfStar Communications Port Arthur,
Inc., a Delaware corporation, ("GulfStar Port Arthur"), GulfStar Communications
Lufkin, Inc., a Delaware corporation, ("GulfStar Lufkin"), GulfStar
Communications Victoria, Inc., a Delaware corporation, ("GulfStar Victoria"),
GulfStar Communications Tyler, Inc., a Delaware corporation, ("GulfStar
Tyler"), GulfStar Communications Texarkana, Inc., a Delaware corporation,
("GulfStar Texarkana"), GulfStar Communications New Mexico, Inc., a Delaware
corporation, ("GulfStar New Mexico"), GulfStar Communications Arkansas, Inc., a
Delaware corporation, ("GulfStar Arkansas"), GulfStar Communications Corpus
Christi, Inc., a Delaware corporation, ("GulfStar Corpus Christi"), GulfStar
Communications Waco, Inc., a Delaware corporation, ("GulfStar Waco"), GulfStar
Communications Lubbock, Inc., a Delaware corporation, ("GulfStar Lubbock"),
GulfStar Communications Killeen, Inc., a Delaware corporation, ("GulfStar
Killeen"), GulfStar Communications Oklahoma, Inc., a Delaware corporation,
GulfStar Communications Baton Rouge, Inc., a Delaware corporation, ("GulfStar
Baton Rouge"), Bryan Broadcasting Operating Company, Inc., a Delaware
corporation, ("Bryan Broadcasting"), Sonance Waco Operating Company, Inc., a
Delaware corporation, ("Sonance Waco"), and GulfStar Communications Management,
Inc., a Delaware corporation is a wholly-owned subsidiary of GulfStar Holdings
and a Restricted Subsidiary acquired or created pursuant to Section 4.14(ii) of
the Indenture (collectively, the "GulfStar Holdings Subsidiaries"). Each of the
GulfStar Holdings Subsidiaries delivers herewith the Guarantee attached as
Exhibit A to this Amendment No. 9 pursuant to the provisions set forth in
Sections 4.14 and 10.04 of the Indenture guaranteeing the obligations of the
Company under the Indenture. For all purposes of the Indenture, each of the
GulfStar Holdings Subsidiaries shall be deemed a party to the Indenture by
virtue of its execution of this Amendment 

<PAGE>   3
No. 9 and the defined term the "Guarantor" contained in Article 1.01 of
the Indenture shall be deemed to include each of the GulfStar Holdings
Subsidiaries.

         4. GulfStar Communications Beaumont Licensee, Inc., a Texas
corporation ("GulfStar Beaumont Licensee"), is a wholly-owned subsidiary of
GulfStar Beaumont and is a Restricted Subsidiary acquired or created pursuant
to Section 4.14(ii) of the Indenture. GulfStar Beaumont Licensee delivers
herewith the Guarantee attached as Exhibit A to this Amendment No. 9 pursuant
to the provisions set forth in Sections 4.14 and 10.04 of the Indenture
guaranteeing the obligations of the Company under the Indenture. For all
purposes of the Indenture, GulfStar Beaumont Licensee shall be deemed a party
to the Indenture by virtue of its execution of this Amendment No. 9 and the
defined term the "Guarantor" contained in Article 1.01 of the Indenture shall
be deemed to include GulfStar Beaumont Licensee.

         5. GulfStar Communications Port Arthur Licensee, Inc., a Texas
corporation ("GulfStar Port Arthur Licensee"), is a wholly-owned subsidiary of
GulfStar Port Arthur and is a Restricted Subsidiary acquired or created
pursuant to Section 4.14(ii) of the Indenture. GulfStar Port Arthur Licensee
delivers herewith the Guarantee attached as Exhibit A to this Amendment No. 9
pursuant to the provisions set forth in Sections 4.14 and 10.04 of the
Indenture guaranteeing the obligations of the Company under the Indenture. For
all purposes of the Indenture, GulfStar Port Arthur Licensee shall be deemed a
party to the Indenture by virtue of its execution of this Amendment No. 9 and
the defined term the "Guarantor" contained in Article 1.01 of the Indenture
shall be deemed to include GulfStar Port Arthur Licensee.

         6. GulfStar Communications Lufkin Licensee, Inc., a Texas corporation
("GulfStar Lufkin Licensee"), is a wholly-owned subsidiary of GulfStar Lufkin
and is a Restricted Subsidiary acquired or created pursuant to Section 4.14(ii)
of the Indenture. GulfStar Lufkin Licensee delivers herewith the Guarantee
attached as Exhibit A to this Amendment No. 9 pursuant to the provisions set
forth in Sections 4.14 and 10.04 of the Indenture guaranteeing the obligations
of the Company under the Indenture. For all purposes of the Indenture, GulfStar
Lufkin Licensee shall be deemed a party to the Indenture by virtue of its
execution of this Amendment No. 9 and the defined term the "Guarantor"
contained in Article 1.01 of the Indenture shall be deemed to include GulfStar
Lufkin Licensee.

         7. GulfStar Communications Victoria Licensee, Inc., a Texas 
corporation ("GulfStar Victoria Licensee"), is a wholly-owned subsidiary
of GulfStar Victoria and is a Restricted Subsidiary acquired or created
pursuant to Section 4.14(ii) of the Indenture. GulfStar Victoria Licensee
delivers herewith the Guarantee attached as Exhibit A to this Amendment No. 9
pursuant to the provisions set forth in Sections 4.14 and 10.04 of the
Indenture guaranteeing the obligations of the Company under the Indenture. For
all purposes of the Indenture, GulfStar Victoria Licensee shall be deemed a
party to the Indenture by virtue of its execution of this Amendment No. 9 and
the defined term the "Guarantor" contained in Article 1.01 of the Indenture
shall be deemed to include GulfStar Victoria Licensee.

         8. GulfStar Communications Tyler Licensee, Inc., a Texas corporation
("GulfStar Tyler Licensee"), is a wholly-owned subsidiary of GulfStar Tyler and
is a Restricted Subsidiary acquired or created pursuant to Section 4.14(ii) of
the Indenture. GulfStar Tyler Licensee delivers herewith the Guarantee attached
as Exhibit A to this Amendment No. 9 pursuant to the provisions set forth in
Sections 4.14 and 10.04 of the Indenture guaranteeing the obligations of the
Company under the Indenture. For all purposes of the Indenture, GulfStar Tyler
Licensee shall be deemed a party to the Indenture by virtue of its execution of
this Amendment No. 9 and the defined term the "Guarantor" contained in Article
1.01 of the Indenture shall be deemed to include GulfStar Tyler Licensee.

<PAGE>   4
         9. GulfStar Communications Texarkana Licensee, Inc., a Texas
corporation ("GulfStar Texarkana Licensee"), is a wholly-owned subsidiary of
GulfStar Texarkana and is a Restricted Subsidiary acquired or created pursuant
to Section 4.14(ii) of the Indenture. GulfStar Texarkana Licensee delivers
herewith the Guarantee attached as Exhibit A to this Amendment No. 9 pursuant
to the provisions set forth in Sections 4.14 and 10.04 of the Indenture
guaranteeing the obligations of the Company under the Indenture. For all
purposes of the Indenture, GulfStar Texarkana Licensee shall be deemed a party
to the Indenture by virtue of its execution of this Amendment No. 9 and the
defined term the "Guarantor" contained in Article 1.01 of the Indenture shall
be deemed to include GulfStar Texarkana Licensee.

         10. GulfStar Communications New Mexico Licensee, Inc., a New Mexico
corporation ("GulfStar New Mexico Licensee"), is a wholly-owned subsidiary of
GulfStar New Mexico and is a Restricted Subsidiary acquired or created pursuant
to Section 4.14(ii) of the Indenture. GulfStar New Mexico Licensee delivers
herewith the Guarantee attached as Exhibit A to this Amendment No. 9 pursuant
to the provisions set forth in Sections 4.14 and 10.04 of the Indenture
guaranteeing the obligations of the Company under the Indenture. For all
purposes of the Indenture, GulfStar New Mexico Licensee shall be deemed a party
to the Indenture by virtue of its execution of this Amendment No. 9 and the
defined term the "Guarantor" contained in Article 1.01 of the Indenture shall
be deemed to include GulfStar New Mexico Licensee.

         11. GulfStar Communications Arkansas Licensee, Inc., an Arkansas
corporation ("GulfStar Arkansas Licensee"), is a wholly-owned subsidiary of
GulfStar Arkansas and is a Restricted Subsidiary acquired or created pursuant
to Section 4.14(ii) of the Indenture. GulfStar Arkansas Licensee delivers
herewith the Guarantee attached as Exhibit A to this Amendment No. 9 pursuant
to the provisions set forth in Sections 4.14 and 10.04 of the Indenture
guaranteeing the obligations of the Company under the Indenture. For all
purposes of the Indenture, GulfStar Arkansas Licensee shall be deemed a party
to the Indenture by virtue of its execution of this Amendment No. 9 and the 
defined term the "Guarantor" contained in Article 1.01 of the Indenture
shall be deemed to include GulfStar Arkansas Licensee.

         12. GulfStar Communications Corpus Christi Licensee, Inc., a Texas
corporation ("GulfStar Corpus Christi Licensee"), is a wholly-owned subsidiary
of GulfStar Corpus Christi and is a Restricted Subsidiary acquired or created
pursuant to Section 4.14(ii) of the Indenture. GulfStar Corpus Christi Licensee
delivers herewith the Guarantee attached as Exhibit A to this Amendment No. 9
pursuant to the provisions set forth in Sections 4.14 and 10.04 of the
Indenture guaranteeing the obligations of the Company under the Indenture. For
all purposes of the Indenture, GulfStar Corpus Christi Licensee shall be deemed
a party to the Indenture by virtue of its execution of this Amendment No. 9 and
the defined term the "Guarantor" contained in Article 1.01 of the Indenture
shall be deemed to include GulfStar Corpus Christi Licensee.

         13. GulfStar Communications Waco Licensee, Inc., a Texas corporation
("GulfStar Waco Licensee"), is a wholly-owned subsidiary of GulfStar Waco and
is a Restricted Subsidiary acquired or created pursuant to Section 4.14(ii) of
the Indenture. GulfStar Waco Licensee delivers herewith the Guarantee attached
as Exhibit A to this Amendment No. 9 pursuant to the provisions set forth in
Sections 4.14 and 10.04 of the Indenture guaranteeing the obligations of the
Company under the Indenture. For all purposes of the Indenture, GulfStar Waco
Licensee shall be deemed a party to the Indenture by virtue of its execution of
this Amendment No. 9 and the defined term the "Guarantor" contained in Article
1.01 of the Indenture shall be deemed to include GulfStar Waco Licensee.

         14. GulfStar Communications Lubbock Licensee, Inc., a Delaware
corporation ("GulfStar Lubbock Licensee"), is a wholly-owned subsidiary of
GulfStar Lubbock and is a Restricted Subsidiary acquired or created pursuant to
Section 4.14(ii) of the Indenture. GulfStar Lubbock Licensee delivers herewith
the 


<PAGE>   5
Guarantee attached as Exhibit A to this Amendment No. 9 pursuant to the
provisions set forth in Sections 4.14 and 10.04 of the Indenture guaranteeing
the obligations of the Company under the Indenture. For all purposes of the
Indenture, GulfStar Lubbock Licensee shall be deemed a party to the Indenture
by virtue of its execution of this Amendment No. 9 and the defined term the
"Guarantor" contained in Article 1.01 of the Indenture shall be deemed to
include GulfStar Lubbock Licensee.

         15. GulfStar Communications Killeen Licensee, Inc., a Delaware
corporation ("GulfStar Killeen Licensee"), is a wholly-owned subsidiary of
GulfStar Killeen and is a Restricted Subsidiary acquired or created pursuant to
Section 4.14(ii) of the Indenture. GulfStar Killeen Licensee delivers herewith
the Guarantee attached as Exhibit A to this Amendment No. 9 pursuant to the
provisions set forth in Sections 4.14 and 10.04 of the Indenture guaranteeing
the obligations of the Company under the Indenture. For all purposes of the
Indenture, GulfStar Killeen Licensee shall be deemed a party to the Indenture
by virtue of its execution of this Amendment No. 9 and the defined term the
"Guarantor" contained in Article 1.01 of the Indenture shall be deemed to
include GulfStar Killeen Licensee.

         16. Bryan Broadcasting License Subsidiary, Inc., a Delaware
corporation ("Bryan Broadcasting License"), is a wholly-owned subsidiary of
Bryan Broadcasting and is a Restricted Subsidiary acquired or created pursuant
to Section 4.14(ii) of the Indenture. Bryan Broadcasting License delivers
herewith the Guarantee attached as Exhibit A to this Amendment No. 9 pursuant
to the provisions set forth in Sections 4.14 and 10.04 of the Indenture
guaranteeing the obligations of the Company under the Indenture. For all
purposes of the Indenture, Bryan Broadcasting License shall be deemed a party
to the Indenture by virtue of its execution of this Amendment No. 9 and the
defined term the "Guarantor" contained in Article 1.01 of the Indenture shall
be deemed to include Bryan Broadcasting License.

         17. Sonance Waco License Subsidiary, Inc., a Delaware corporation
("Sonance Waco License"), is a wholly-owned subsidiary of Sonance Waco and is a
Restricted Subsidiary acquired or created pursuant to Section 4.14(ii) of the
Indenture. Sonance Waco License delivers herewith the Guarantee attached as
Exhibit A to this Amendment No. 9 pursuant to the provisions set forth in
Sections 4.14 and 10.04 of the Indenture guaranteeing the obligations of the
Company under the Indenture. For all purposes of the Indenture, Sonance Waco
License shall be deemed a party to the Indenture by virtue of its execution of
this Amendment No. 9 and the defined term the "Guarantor" contained in Article
1.01 of the Indenture shall be deemed to include Sonance Waco License.

         18. Each of GulfStar Communications Baton Rouge Licensee, Inc., a
Louisiana corporation, and Baton Rouge Broadcasting Company, Inc., a Louisiana
corporation, is a wholly-owned subsidiary of GulfStar Baton Rouge and a
Restricted Subsidiary acquired or created pursuant to Section 4.14(ii) of the
Indenture (collectively, the "GulfStar Baton Rouge Subsidiaries"). Each of the
GulfStar Baton Rouge Subsidiaries delivers herewith the Guarantee attached as
Exhibit A to this Amendment No. 9 pursuant to the provisions set forth in
Sections 4.14 and 10.04 of the Indenture guaranteeing the obligations of the
Company under the Indenture. For all purposes of the Indenture, each of the
GulfStar Baton Rouge Subsidiaries shall be deemed a party to the Indenture by
virtue of its execution of this Amendment No. 9 and the defined term the
"Guarantor" contained in Article 1.01 of the Indenture shall be deemed to
include each of the GulfStar Baton Rouge Subsidiaries.

         19. This Amendment No. 9 supplements the Indenture and shall be a part
and subject to all the terms thereof. Except as supplemented hereby, the
Indenture and the Securities issued thereunder shall continue in full force and
effect.


<PAGE>   6
         20. This Amendment No. 9 may be executed in counterparts, each of
which shall be deemed an original, but all of which shall together constitute
one and the same instrument.

         21. THIS AMENDMENT NO. 9 SHALL BE GOVERNED BY, AND CONSTRUED IN
ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK (WITHOUT GIVING EFFECT TO
THE CONFLICT OF LAWS PRINCIPLES THEREOF THAT WOULD RESULT IN THE APPLICATION OF
THE LAWS OF ANOTHER JURISDICTION).

         22. The Trustee shall not be responsible for any recital herein as 
such recitals shall be taken as statements of the Company, or the validity of 
the execution by the Guarantors of this Amendment No. 9. The Trustee makes no
representation as to the validity or sufficiency of this Amendment No. 9.


<PAGE>   7

       IN WITNESS WHEREOF, the parties have caused this Amendment No. 9 to
the Indenture to be duly executed and attested as of the date and year first
written above.

   
                                  CAPSTAR RADIO BROADCASTING PARTNERS, INC.


                                  By:  /s/ WILLIAM S. BANOWSKY, JR.
                                       ------------------------------------
                                       William S. Banowsky, Jr.
                                       Executive Vice President

ATTEST:

/s/ KATHY ARCHER
- ----------------------------------
Kathy Archer
Assistant Secretary

                                  GUARANTORS:

                                  ATLANTIC STAR COMMUNICATIONS, INC.
                                  CAPSTAR ACQUISITION COMPANY, INC.
                                  COMMODORE MEDIA OF DELAWARE, INC
                                  COMMODORE MEDIA OF PENNSYLVANIA, INC.
                                  COMMODORE MEDIA FLORIDA, INC.
                                  COMMODORE MEDIA OF KENTUCKY, INC.
                                  COMMODORE MEDIA OF NORWALK, INC.
                                  COMMODORE MEDIA OF WESTCHESTER, INC.
                                  DANBURY BROADCASTING, INC
                                  PACIFIC STAR COMMUNICATIONS, INC.
                                  CENTRAL STAR COMMUNICATIONS, INC.



                                  By:   /s/ WILLIAM S. BANOWSKY, JR.
                                        ---------------------------------------
                                        William S. Banowsky, Jr.
                                        Vice President

ATTEST:

/s/ KATHY ARCHER
- ----------------------------------
Kathy Archer
Assistant Secretary
    


<PAGE>   8
                                 SOUTHERN STAR COMMUNICATIONS, INC.
                                 ATLANTIC CITY BROADCASTING CORP.
                                  O.C.C., INC.
                                 BREADBASKET BROADCASTING CORPORATION
                                 SOUTHEAST RADIO HOLDING CORP.
                                 HOUNDSTOOTH BROADCASTING CORPORATION
                                 SNG HOLDINGS, INC.
                                 OSBORN ENTERTAINMENT ENTERPRISES
                                  CORPORATION
                                 ORANGE COMMUNICATIONS, INC.
                                 MOUNTAIN RADIO CORPORATION
                                 LADNER COMMUNICATIONS HOLDING CORP.
                                 RKZ TELEVISION, INC.
                                 YELLOW BRICK RADIO CORPORATION
                                 ASHEVILLE BROADCASTING CORP.
                                 CORKSCREW BROADCASTING CORPORATION
                                 DAYTONA BEACH BROADCASTING CORP.
                                 RAINBOW BROADCASTING CORPORATION
                                 GREAT AMERICAN EAST, INC.
                                 NELSON BROADCASTING CORPORATION
                                 SHORT BROADCASTING CORPORATION
                                 JAMBOREE IN THE HILLS, INC
                                 BEATRICE BROADCASTING CORP. 
                                 CURREY BROADCASTING CORPORATION
                                 OSBORN SOUND AND COMMUNICATIONS CORP.
                                 WAITE BROADCASTING CORP.
                                 AMERON BROADCASTING CORPORATION
                                 WNOK ACQUISITION COMPANY, INC.
                                 DIXIE BROADCASTING, INC.
                                 RADIO WBHP, INC.


   
                                 By:   /s/ WILLIAM S. BANOWSKY, JR.
                                       ----------------------------------------
                                       William S. Banowsky, Jr.
                                       Vice President
ATTEST:

/s/ KATHY ARCHER
- ---------------------------------
Kathy Archer
Assistant Secretary
    


<PAGE>   9
   
                                 MOUNTAIN LAKES BROADCASTING, L.L.C.

                                 By:  Dixie Broadcasting, Inc.,
                                      its Member


                                      By:  /s/ WILLIAM S. BANOWSKY, JR.
                                           ------------------------------------
                                           William S. Banowsky, Jr.
                                           Vice President

ATTEST:

/s/ KATHY ARCHER
- ---------------------------------
Kathy Archer
Assistant Secretary

                                 By:  Radio WBHP, Inc.,
                                      its Member


                                      By:  /s/ WILLIAM S. BANOWSKY, JR.
                                           ------------------------------------
                                           William S. Banowsky, Jr.
                                           Vice President

ATTEST:

/s/ KATHY ARCHER
- ---------------------------------
Kathy Archer
Assistant Secretary
    



<PAGE>   10
   
                                 MUSIC HALL CLUB, INC.


                                 By:   /s/ LARRY ANDERSON
                                       ----------------------------------------
                                       Larry Anderson
                                       President

ATTEST:

/s/ NANCY ANDERSON
- ---------------------------------
Nancy Anderson
Secretary and Treasurer
    







<PAGE>   11
                                 GULFSTAR COMMUNICATIONS, INC.
                                 GULFSTAR COMMUNICATIONS HOLDINGS, INC.
                                 GULFSTAR COMMUNICATIONS MANAGEMENT, INC.
                                 GULFSTAR COMMUNICATIONS BEAUMONT, INC.
                                 GULFSTAR COMMUNICATIONS LUFKIN, INC.
                                 GULFSTAR COMMUNICATIONS PORT ARTHUR, INC.
                                 GULFSTAR COMMUNICATIONS TEXARKANA, INC.
                                 GULFSTAR COMMUNICATIONS TYLER, INC.
                                 GULFSTAR COMMUNICATIONS VICTORIA, INC.
                                 GULFSTAR COMMUNICATIONS BATON ROUGE, INC.
                                 BATON ROUGE BROADCASTING COMPANY, INC.
                                 GULFSTAR COMMUNICATIONS CORPUS CHRISTI, INC.
                                 GULFSTAR COMMUNICATIONS WACO, INC.
                                 GULFSTAR COMMUNICATIONS ARKANSAS, INC.
                                 GULFSTAR COMMUNICATIONS NEW MEXICO, INC.
                                 GULFSTAR COMMUNICATIONS KILLEEN, INC.
                                 GULFSTAR COMMUNICATIONS LUBBOCK, INC.
                                 SONANCE WACO OPERATING COMPANY, INC.
                                 BRYAN BROADCASTING OPERATING COMPANY, INC.
                                 GULFSTAR COMMUNICATIONS OKLAHOMA, INC.
                                 GULFSTAR COMMUNICATIONS BEAUMONT LICENSEE,
                                  INC.
                                 GULFSTAR COMMUNICATIONS LUFKIN LICENSEE, INC.
                                 GULFSTAR COMMUNICATIONS PORT ARTHUR LICENSEE,
                                  INC.
                                 GULFSTAR COMMUNICATIONS TEXARKANA LICENSEE,
                                  INC.
                                 GULFSTAR COMMUNICATIONS TYLER LICENSEE, INC.
                                 GULFSTAR COMMUNICATIONS VICTORIA LICENSEE, INC.
                                 GULFSTAR COMMUNICATIONS BATON ROUGE LICENSEE,
                                  INC.
                                 GULFSTAR COMMUNICATIONS CORPUS CHRISTI
                                  LICENSEE, INC.
                                 GULFSTAR COMMUNICATIONS WACO LICENSEE, INC.
                                 GULFSTAR COMMUNICATIONS ARKANSAS LICENSEE,
                                  INC.
                                 GULFSTAR COMMUNICATIONS NEW MEXICO LICENSEE
                                 GULFSTAR COMMUNICATIONS KILLEEN LICENSEE, INC.
                                 GULFSTAR COMMUNICATIONS LUBBOCK LICENSEE,  INC.
                                 GULFSTAR COMMUNICATIONS OKLAHOMA LICENSEE,
                                  INC.
                                   

<PAGE>   12
   
                                 SONANCE WACO LICENSE SUBSIDIARY, INC.
                                 BRYAN BROADCASTING LICENSE SUBSIDIARY, INC.




                                       By:   /s/ WILLIAM S. BANOWSKY, JR.
                                             ----------------------------------
                                             William S. Banowsky, Jr.
                                             Vice President



ATTEST


/s/ KATHY ARCHER
- ---------------------------------
Kathy Archer
Assistant Secretary
    


<PAGE>   13
   
                                 IBJ SCHRODER BANK & TRUST COMPANY,
                                 as Trustee


                                 By:  /s/ BARBARA MCCLUSKEY
                                      -----------------------------------------
                                 Name:    Barbara McCluskey
                                      -----------------------------------------
                                 Title:   Vice President
                                       ----------------------------------------
                                  

ATTEST:

/s/ MAX VOLMAR
- ---------------------------------
Name: Max Volmar
      ---------------------------
Title: Asst. Secretary
      ---------------------------
    





<PAGE>   14
                                   EXHIBIT A





                                   GUARANTEE


        The Guarantors (the "Guarantors," which term includes any successor 
Person under the Indenture, dated April 21, 1995, as amended, among Capstar
Radio Broadcasting Partners, Inc. and its subsidiaries and IBJ Schroder Bank &
Trust Company (the "Indenture")) have unconditionally guaranteed, on a senior
subordinated basis, jointly and severally, to the extent set forth in the
Indenture and subject to the provisions of the Indenture, (a) the due and
punctual payment of the principal of and interest on the Notes, whether at
maturity, by acceleration or otherwise, the due and punctual payment of interest
on overdue principal, and, to the extent permitted by law, interest, and the due
and punctual performance of all other obligations of the Company to the
Noteholders or the Trustee all in accordance with the terms set forth in Article
10 of the Indenture, and (b) in case of any extension of time of payment or
renewal of any Notes or any of such other obligations, that the same will be
promptly paid in full when due or performed in accordance with the terms of the
extension or renewal, whether at stated maturity, by acceleration or otherwise.

        The obligations of the Guarantors to the Noteholders and to the 
Trustee pursuant to this Guarantee and the Indenture are expressly set forth in
Article 10 of the Indenture and reference is hereby made to the Indenture for
the precise terms of this Guarantee.  Terms used and not defined herein shall
have the meaning set forth in the Indenture.

                             
                             GUARANTORS:                                      
                                                                              
                             CENTRAL STAR COMMUNICATIONS, INC.                
                             GULFSTAR COMMUNICATIONS, INC.                    
                             GULFSTAR COMMUNICATIONS HOLDINGS, INC.           
                             GULFSTAR COMMUNICATIONS BEAUMONT, INC.           
                             GULFSTAR COMMUNICATIONS PORT ARTHUR, INC.        
                             GULFSTAR COMMUNICATIONS LUFKIN, INC.             
                             GULFSTAR COMMUNICATIONS VICTORIA, INC.           
                             GULFSTAR COMMUNICATIONS TYLER, INC.              
                             GULFSTAR COMMUNICATIONS TEXARKANA, INC.          
                             GULFSTAR COMMUNICATIONS NEW MEXICO, INC.         
                             GULFSTAR COMMUNICATIONS ARKANSAS, INC.           
                             GULFSTAR COMMUNICATIONS CORPUS CHRISTI, INC.     
                             GULFSTAR COMMUNICATIONS WACO, INC.               
                             GULFSTAR COMMUNICATIONS LUBBOCK, INC.            
                             GULFSTAR COMMUNICATIONS KILLEEN, INC.            
                             GULFSTAR COMMUNICATIONS OKLAHOMA, INC.           
                             BRYAN BROADCASTING OPERATING COMPANY, INC.       
                             SONANCE WACO OPERATING COMPANY, INC.             
                             GULFSTAR COMMUNICATIONS MANAGEMENT, INC.         
                             GULFSTAR COMMUNICATIONS BATON ROUGE, INC.        
                             GULFSTAR COMMUNICATIONS BEAUMONT LICENSEE, INC.  
                             GULFSTAR COMMUNICATIONS PORT ARTHUR              
                                     LICENSEE, INC.                           
                             GULFSTAR COMMUNICATIONS LUFKIN LICENSEE, INC.    
                             GULFSTAR COMMUNICATIONS VICTORIA LICENSEE, INC.  
                             GULFSTAR COMMUNICATIONS TYLER LICENSEE, INC.     
                             GULFSTAR COMMUNICATIONS TEXARKANA LICENSEE, INC. 
                             GULFSTAR COMMUNICATIONS NEW MEXICO LICENSEE, INC.
                             GULFSTAR COMMUNICATIONS ARKANSAS LICENSEE, INC.  
                             GULFSTAR COMMUNICATIONS CORPUS CHRISTI           
                                     LICENSEE, INC.                           
                             GULFSTAR COMMUNICATIONS WACO LICENSEE, INC.      
                             GULFSTAR COMMUNICATIONS LUBBOCK LICENSEE, INC.   
                             GULFSTAR COMMUNICATIONS KILLEEN LICENSEE, INC.   
                             GULFSTAR COMMUNICATIONS OKLAHOMA LICENSEE, INC.  
                             BRYAN BROADCASTING LICENSE SUBSIDIARY, INC.      
                             SONANCE WACO LICENSE SUBSIDIARY, INC.            
                             GULFSTAR COMMUNICATIONS BATON ROUGE              
                                     LICENSEE, INC.                           
                             BATON ROUGE BROADCASTING COMPANY, INC.           
                                                                              
                                                                              
                                                                              
   
                             By: /s/ WILLIAM S. BANOWSKY, JR.                 
                                -------------------------------------------
                             Name:   William S. Banowsky, Jr.                 
                             Title:  Vice President                           
    
                             
                             





<PAGE>   1
                                                                 EXHIBIT 10.9.2

                                FIRST AMENDMENT
                                       TO
                              EMPLOYMENT AGREEMENT

       THIS FIRST AMENDMENT (the "First Amendment") to the Employment
Agreement, dated as of February 14, 1997, between Capstar Broadcasting
Partners, Inc., a Delaware corporation ("Capstar Partners") and R. Steven Hicks
(the "Employment Agreement"), is entered into effective July 8, 1997, by and
among the Company, R. Steven Hicks, and Capstar Broadcasting Corporation, a
Delaware Corporation ("Capstar Broadcasting").

                                   RECITALS:

       WHEREAS, the stockholders of Capstar Partners effected an exchange of
all shares of Capstar Partners for all shares of Capstar Broadcasting (the
"Exchange");

       WHEREAS, as a result of the Exchange, Capstar Partners become a wholly-
owned subsidiary of Capstar Broadcasting;

       WHEREAS, pursuant to that certain Agreement and Plan of Merger, dated
June 16, 1997, among Capstar Broadcasting, GulfStar Communications, Inc., a
Delaware corporation ("GulfStar"), CBC-GulfStar Merger Sub, Inc., a Delaware
corporation ("Mergeco"), and the securityholders listed therein, GulfStar
merged with and into Mergeco with Mergeco being the surviving corporation (the
"Merger");

       WHEREAS, concurrently herewith, R. Steven Hicks' employment agreement
with GulfStar has been terminated;

       WHEREAS, in connection with the Exchange and the Merger, the parties to
the Employment Agreement desire to amend the Employment Agreement as provided
herein; and

       WHEREAS, any capitalized term used herein, and not otherwise defined
herein, shall have the meaning set forth in the Employment Agreement.


                                  AGREEMENTS:

       NOW, THEREFORE, in consideration of the foregoing and the agreements
herein contained, the parties hereto covenant and agree as follows:

       1.     As of and after the date hereof, Capstar Partners shall not be a
party to the Employment Agreement.  All references in the Employment Agreement
to Capstar Partners shall hereby be deemed, as of and after the date hereof, to
refer to Capstar Broadcasting for all purposes.
<PAGE>   2
       2.     Capstar Broadcasting hereby assumes and agrees to perform and
discharge all of the Capstar Partners' duties and obligations under the
Employment Agreement that are to be performed after the date hereof.

       3.     The first sentence of Section 2(b)(i) shall be amended and
restated in its entirety to read as follows:

              During the term of the Executive's employment, the Executive
       shall receive an annual base salary ("Annual Base Salary"), which shall
       be paid in accordance with the customary payroll practices of the
       Company, at least equal to $500,000.

       4.     The first sentence of Section 2(b)(ix) shall be amended and
restated in its entirety to read as follows:

              In addition to any benefits the Executive may receive pursuant to
       paragraph 2(b)(iii), as may be determined appropriate by the Board of
       Directors of the Company, the Company may, from time to time, grant
       Executive stock options (the "Executive Options") exercisable for shares
       of capital stock of the Company and subject to the terms of this
       Agreement, such Executive Options shall have such terms and provisions
       as may be determined appropriate by the Board of Directors of the
       Company.  Any such Executive Options will be granted under the Company's
       1997 Stock Option Plan (the "Stock Option Plan").

       5.     Except as herein specifically amended or supplemented, the
Employment Agreement shall continue in full force and effect in accordance with
its terms.

       6.     This First Amendment may be executed and delivered (including by
facsimile transmission) in one or more counterparts, all of which shall be
considered one and the same agreement and shall become effective when one or
more counterparts have been signed by each of the parties and delivered to the
other parties, it being understood that all parties need not sign the same
counterpart.

                  [Remainder of page intentionally left blank]




                                      2
<PAGE>   3
       IN WITNESS WHEREOF, the parties hereto have duly executed this First
Amendment as of the date first written above.



   
                                           CAPSTAR BROADCASTING PARTNERS, INC.


                                           By:    /s/ WILLIAM S. BANOWSKY, JR. 
                                               ---------------------------------
                                                  William S. Banowsky, Jr.
                                                  Executive Vice President



                                           CAPSTAR BROADCASTING CORPORATION


                                           By:    /s/ WILLIAM S. BANOWSKY, JR.  
                                               ---------------------------------
                                                  William S. Banowsky, Jr.
                                                  Executive Vice President





                                           /s/ R. STEVEN HICKS
                                           -------------------------------------
                                           R. Steven Hicks
    


<PAGE>   1
                                                                  EXHIBIT 10.16

                              EMPLOYMENT AGREEMENT

   
       THIS EMPLOYMENT AGREEMENT (the "Agreement") is made and entered into as
of the 14th day of July, 1997 by and between Capstar Radio Broadcasting
Partners, Inc., a Delaware corporation (together with its successors and
assigns permitted hereunder, the "Company"), and David J. Benjamin, III (the
"Executive").
    

       WHEREAS, pursuant to the Asset Purchase Agreement, dated as of December
26, 1996 and amended by an Amendment No. 1 and an Amendment No. 2 (as amended,
the "Purchase Agreement"), between Pacific Star Communications, Inc. (formerly
named Community Acquisition Company, Inc.), a Delaware corporation (the
"Buyer") and Community Pacific Broadcasting Company L.P., a Delaware limited
partnership (the "Seller"), concurrently with the execution hereof, the Buyer
is acquiring substantially all of the assets and properties of  Seller that are
used in the operation of radio stations that are listed in Annex A to the
Purchase Agreement (the "Acquisition").  Unless otherwise defined herein,
capitalized terms used herein shall have the meanings assigned to them in the
Purchase Agreement;

       WHEREAS, it is a condition to the Seller's obligation to consummate the
Acquisition that the Company enter into this Agreement and it is a condition to
the Buyer's obligation to consummate the Acquisition that the Executive enter
into this Agreement; and

       WHEREAS, the Board of Directors of the Company (the "Board") has
determined that it is in the best interests of the Company and its stockholders
to employ the Executive on the terms and conditions set forth herein.

       NOW, THEREFORE, IT IS HEREBY AGREED AS FOLLOWS:

       1.     EMPLOYMENT PERIOD.  Subject to Section 3, the Company hereby
agrees to employ the Executive, and the Executive hereby agrees to be employed
by the Company, in accordance with the terms and provisions of this Agreement,
for the period commencing on the closing date of the Acquisition (the "Closing
Date") and ending on the fifth anniversary of such date (the "Employment
Period"); provided, however, that commencing on such fifth anniversary and on
each anniversary thereafter, the Employment Period shall automatically be
extended for one additional year unless at least six months prior to such
anniversary (but no more than 12 months prior to such anniversary), the Company
or the Executive shall have given written notice that it or he, as applicable,
does not wish to extend this Agreement (a "Non-Renewal Notice").  The term
"Employment Period", as utilized in this Agreement, shall refer to the
Employment Period as so automatically extended.

       2.     TERMS OF EMPLOYMENT.

              (a)    Position and Duties.

                     (i)    During the term of the Executive's employment, the
Executive shall serve as a Managing Director and member of the Executive
Council of the Company and, in so doing, shall report to the President and/or
Chief Executive Officer of the Company and the Board
<PAGE>   2
(or such other person as the Board may designate).  The Executive shall have
supervision and control over, and responsibility for, such management and
operational functions of the Company currently assigned to such position, and
shall have such other powers and duties (including holding officer positions
with one or more subsidiaries of the Company) as may from time to time be
prescribed by the Board, so long as such powers and duties are reasonable and
customary for a Managing Director and member of the Executive Council of an
enterprise comparable to the Company.

                     (ii)   During the term of the Executive's employment, and
excluding any periods of vacation and sick leave to which the Executive is
entitled, the Executive agrees to devote full business time to the business and
affairs of the Company and, to the extent necessary to discharge the
responsibilities assigned to the Executive hereunder, to use the Executive's
reasonable best efforts to perform faithfully, effectively and efficiently such
responsibilities.  During the term of Executive's employment it shall not be a
violation of this Agreement for the Executive to (1) serve on corporate, civic
or charitable boards or committees, (2) deliver lectures or fulfill speaking
engagements and (3) manage personal investments, so long as such activities do
not significantly interfere with the performance of the Executive's
responsibilities as an employee of the Company in accordance with this
Agreement.

              (b)    Compensation.

                     (i)    Base Salary.  During the term of the Executive's
employment, the Executive shall receive an annual base salary ("Annual Base
Salary"), which shall be paid in accordance with the customary payroll
practices of the Company, at least equal to $200,000. Commencing on January 1,
1998, and on each subsequent January 1 as long as the Executive remains an
employee of the Company (each such January 1 being herein referred to as an
"Adjustment Date"), the Annual Base Salary of the Executive shall be adjusted
to reflect increases in the Consumer Price Index for Urban Wage Earners and
Clerical Workers for the San Francisco, California metropolitan area (1967 =
100), published by the Bureau of Labor Statistics, United States Department of
Labor (the "Index").  On each Adjustment Date, the Executive's Annual Base
Salary shall be increased by a percentage of the Annual Base Salary for the
prior calendar year equal to the percentage increase in the Index for the prior
calendar year.  The result of such calculation shall constitute the Executive's
Annual Base Salary, as adjusted, commencing on the Adjustment Date then at hand
and continuing until the next Adjustment Date.  If (1) the Index ceases using
the 1967 average of 100 as the basis of calculation, (2) a significant change
is made in the number or nature (or both) of items used in determining the
Index, or (3) the Index is discontinued for any reason, then the Company and
the Executive shall, in good faith, agree upon a substitute Index or procedure
which reasonably reflects and monitors the salaries of urban wage earners and
clerical workers in the San Francisco, California metropolitan area.  Any
increase in Annual Base Salary shall not serve to limit or reduce any other
obligation to the Executive under this Agreement.  The term Annual Base Salary
as utilized in this Agreement shall refer to Annual Base Salary as so
increased.

                     (ii)   Bonuses.  In addition to Annual Base Salary, the
Executive shall be awarded during the term of the Executive's employment an
annual performance bonus in such amount, if any, (which amount shall in no
event exceed the amount of the Annual Base Salary) as shall be determined
appropriate by the Board pursuant to the applicable annual performance bonus
<PAGE>   3
plan as adopted by the Board based upon the recommendation of the Executive and
the President and/or Chief Executive Officer of the Company.

                     (iii)  Incentive, Savings and Retirement Plans.  During
the term of the Executive's employment, the Executive shall be entitled to
participate in all incentive, savings and retirement plans, practices, policies
and programs applicable generally to other executives of the Company
("Investment Plans").

                     (iv)   Welfare Benefit Plans.  During the term of the
Executive's employment, the Executive and/or the Executive's family, as the
case may be, shall be eligible for participation in and shall receive all
benefits under welfare benefit plans, practices, policies and programs
("Welfare Plans") provided by the Company (including, without limitation,
medical, prescription, dental, disability, salary continuance, employee life,
group life, accidental death and travel accident insurance plans and programs)
to the extent applicable generally to other executives of the Company.

                     (v)    Stock Options.  In addition to any benefits the
Executive may receive pursuant to paragraph 2(b)(iii), Capstar Broadcasting
Corporation ("Capstar") will grant Executive stock options (the "Executive
Options") exercisable for shares of common stock ("Common Stock") of Capstar.
The Executive Options shall be granted under Capstar's 1997 Stock Option Plan
(the "Stock Option Plan").  The exercise price per share for the Executive
Options shall equal the dollar amount of the Fair Market Value (as defined in
the Stock Option Plan) of a share of Common Stock on the date of the grant of
such options, subject to adjustment to reflect stock splits, reverse stock
splits, stock dividends, combinations and reclassifications.  Except as
otherwise provided in Section 4 and to any further limitations set forth in the
Stock Option Plan, Executive's right to exercise the Executive Options will
vest with respect to 20% of the shares of Common Stock subject thereto on the
first anniversary of the date of grant, and 1/60th of such shares shall vest on
the last day of each calendar month thereafter, so that all of the shares of
Common Stock issuable upon the exercise of the Executive Options shall be
vested 60 months after the date of grant.  Except as otherwise provided in
Section 4, the Executive Options shall be exercisable until 5:00 p.m., Dallas,
Texas time, on the sixth anniversary of the Effective Date at which time they
shall expire.

                     (vi)   Perquisites.  During the term of the Executive's
employment, the Executive shall be entitled to receive (in addition to the
benefits described above) such perquisites and fringe benefits appertaining to
his position in accordance with any practice established by the Board.

                     (vii)  Expenses.  During the term of the Executive's
employment, the Executive shall be entitled to receive prompt reimbursement for
all reasonable employment expenses incurred by the Executive in accordance with
the policies, practices and procedures of the Company.

                     (viii) Vacation and Holidays.  During the term of the
Executive's employment, the Executive shall be entitled to paid vacation and
paid holidays in accordance with the plans, policies, programs and practices of
the Company for its executive officers.





                                      -3-
<PAGE>   4
       3.     TERMINATION OF EMPLOYMENT.

              (a)    Death or Disability.  The Executive's employment shall
terminate automatically upon the Executive's death during the Employment
Period.  If the Disability of the Executive has occurred during the Employment
Period (pursuant to the definition of Disability set forth below), the Company
may give to the Executive written notice in accordance with Section 11(b) of
its intention to terminate the Executive's employment.  In such event, the
Executive's employment with the Company shall terminate effective on the 30th
day after receipt of such notice by the Executive (the "Disability Effective
Date"), provided that, within the 30 days after such receipt, the Executive
shall not have returned to full-time performance of the Executive's duties.
For purposes of this Agreement, "Disability" shall mean the Executive's
inability to perform his duties and obligations hereunder for a period of 180
consecutive days due to mental or physical incapacity as determined by a
physician selected by the Company or its insurers and acceptable to the
Executive or the Executive's legal representative (such agreement as to
acceptability not to be withheld unreasonably).

              (b)    Cause or Board Termination.  The Company may terminate the
Executive's employment during the Employment Period for Cause or without Cause.
For purposes of this Agreement, "Cause" shall mean (i) a breach by the
Executive of the Executive's obligations under Section 2(a) (other than as a
result of physical or mental incapacity) which constitutes a continued material
nonperformance by the Executive of his obligations and duties thereunder, as
determined by the Board, and which is not remedied within 30 days after receipt
of written notice from the Company specifying such breach, (ii) commission by
the Executive of an act of fraud upon, or willful misconduct toward, the
Company, as reasonably determined by a majority of the disinterested members of
the Board (neither the Executive nor members of his family being deemed
disinterested for this purpose) after a hearing by the Board following ten
days' notice to the Executive of such hearing, (iii) a material breach by the
Executive of Section 6 or Section 9, (iv) the conviction of the Executive of
any felony (or a plea of nolo contendere thereto); or (v) the failure of the
Executive to carry out, or comply with, in any material respect any directive
of the Board consistent with the terms of this Agreement, which is not remedied
within 30 days after receipt of written notice from the Company specifying such
failure.  For purposes of this Agreement, a "Board Determination" shall mean a
determination by the Board (which is evidenced by one or more written
resolutions to such effect) (i) to terminate the Executive's employment during
the Employment Period based upon the Board's dissatisfaction with the manner in
which the Executive has performed his obligations and duties under Section 2(a)
and (ii) that Cause does not exist as a basis for such termination.  For
purposes of this Agreement, "without Cause" shall mean a termination by the
Company of the Executive's employment during the Employment Period pursuant to
a Board Determination or for any other reason other than a termination based
upon Cause, death or Disability.

              (c)    Good Reason.  The Executive's employment may be terminated
during the Employment Period by the Executive for Good Reason or without Good
Reason; provided, however, that the Executive agrees not to terminate his
employment for Good Reason unless (i) the Executive has given the Company at
least 30 days' prior written notice of his intent to terminate his employment
for Good Reason, which notice shall specify the facts and circumstances
constituting Good Reason, and (ii) the Company has not remedied such facts and
circumstances constituting





                                      -4-
<PAGE>   5
Good Reason within such 30-day period.  For purposes of this Agreement, "Good
Reason" shall mean:

                     (i)    the assignment to the Executive of any duties
inconsistent in any respect with the Executive's position (including status,
offices, titles and reporting requirements), authority, duties or
responsibilities as contemplated by Section 2(a) or any other action by the
Company which results in a material diminution in such position, authority,
duties or responsibilities, excluding for this purpose an isolated,
insubstantial and inadvertent action not taken in bad faith and which is
remedied by the Company promptly after receipt of notice thereof given by the
Executive (without limiting the foregoing, the Company and the Executive agree
that the delegation of the authority, duties or responsibilities of the
Executive to another person or persons, including any committee, shall be
deemed to be an action by the Company which results in a material diminution in
the Executive's position, authority, duties, or responsibilities as
contemplated by Section 2(a)), provided, however, that Good Reason may not be
asserted by the Executive under this clause (i) of Section 3(c) after a
Non-Renewal Notice has been given by either the Company or the Executive;

                     (ii)   any termination or material reduction of a material
benefit under any Investment Plan or Welfare Plan in which the Executive
participates unless (1) there is substituted a comparable benefit that is
economically substantially equivalent to the terminated or reduced benefit
prior to such termination or reduction or (2) benefits under such Investment
Plan or Welfare Plan are terminated or reduced with respect to all employees
previously granted benefits thereunder;

                     (iii)  any failure by the Company to comply with any of
the provisions of Section 2(b), other than an isolated, insubstantial and
inadvertent failure not occurring in bad faith and which is remedied by the
Company promptly after receipt of notice thereof given by the Executive;

                     (iv)   any failure by the Company to comply with and
satisfy Section 8(c), provided that such successor has received at least ten
days prior written notice from the Company or the Executive of the requirements
of Section 8(c);

                     (v)    the relocation or transfer of the Executive's
principal office to a location more than 50 miles from the Seller's current
executive offices as such are maintained on the date hereof in the city of
Monterey, California; or

                     (vi)   without limiting the generality of the foregoing,
any material breach by the Company or any of its subsidiaries or other
affiliates (as defined below) of (1) this Agreement or (2) any other agreement
between the Executive and the Company or any such subsidiary or other
affiliate.

       As used in this Agreement, "affiliate" means, with respect to a person,
any other person controlling, controlled by or under common control with the
first person; the term "control," and correlative terms, means the power,
whether by contract, equity ownership or otherwise, to direct the policies or
management of a person; and "person" means an individual, partnership,
corporation,





                                      -5-
<PAGE>   6
limited liability company, trust or unincorporated organization, or a
government or agency or political subdivision thereof.

              (d)    Notice of Termination.  Any termination by the Company for
Cause or without Cause, or by the Executive for Good Reason or without Good
Reason, shall be communicated by Notice of Termination to the other party
hereto given in accordance with Section 11(b).  For purposes of this Agreement,
a "Notice of Termination" means a written notice which (i) indicates the
specific termination provision in this Agreement relied upon, (ii) to the
extent applicable, sets forth in reasonable detail the facts and circumstances
claimed to provide a basis for termination of the Executive's employment under
the provision so indicated and (iii) if the Date of Termination (as defined
below) is other than the date of receipt of such notice, specifies the
termination date (which date shall not be more than 15 days after the giving of
such notice).  The failure by the Executive or the Company to set forth in the
Notice of Termination any fact or circumstance which contributes to a showing
of Good Reason, Cause or a termination made pursuant to a Board Determination
shall not waive any right of the Executive or the Company hereunder or preclude
the Executive or the Company from asserting such fact or circumstance in
enforcing the Executive's or the Company's rights hereunder.

              (e)    Date of Termination.  "Date of Termination" means (i) if
the Executive's employment is terminated by the Company for Cause or pursuant
to a Board Determination, or by the Executive for Good Reason or without Good
Reason, the date of receipt of the Notice of Termination or any later date
specified therein pursuant to Section 3(d), as the case may be, (ii) if the
Executive's employment is terminated by the Company other than for Cause or
pursuant to a Board Determination, the date on which the Company notifies the
Executive of such termination and (iii) if the Executive's employment is
terminated by reason of death or Disability, the date of death of the Executive
or the Disability Effective Date, as the case may be.

       4.     OBLIGATIONS OF THE COMPANY UPON TERMINATION.

              (a)    Good Reason; Other Than for Cause, Death or Disability.
If, during the Employment Period, the Company shall terminate the Executive's
employment other than for either Cause or Disability or the Executive shall
terminate his employment for Good Reason, and the termination of the
Executive's employment in any case is not due to his death or Disability:

                     (i)    The Company shall pay to the Executive (1) in a
lump sum in cash within ten days after the Date of Termination the aggregate of
the following amounts:  (a) the sum of the Executive's Annual Base Salary
through the Date of Termination to the extent not theretofore paid and any
compensation previously deferred by the Executive (together with any accrued
interest or earnings thereon) and any accrued vacation pay ("Accrued
Obligations"); and (b) any amount arising from Executive's participation in, or
benefits under, any Investment Plans ("Accrued Investments"), which amounts
shall be payable in accordance with the terms and conditions of such Investment
Plans; (2) in regular installments in accordance with the customary payroll
practices of the Company (x) if the remainder of the Employment Period is 24
months or less, the Executive's then current Annual Base Salary for the
remainder of the Employment Period, (y) if the remainder of the Employment
Period is more than 24 months but less than 36 months, the sum of two times





                                      -6-
<PAGE>   7
the Executive's then current Annual Base Salary plus, in recognition of the
Executive's longer term of Non-Competition (as defined in Section 9), the
Executive's then current Annual Base Salary for the remainder of the Employment
Period after 24 months have expired from the Date of Termination, or (z) if the
remainder of the Employment Period is more than 36 months,  the sum of two
times the Executive's then current Annual Base Salary plus, in recognition of
the Executive's longer term of Non-Competition, the Executive's then current
Annual Base Salary for a period of 12 months after 24 months have expired from
the Date of Termination; and (3) his bonus, if any, which shall be determined
and payable as provided in clause (ii) of Section 2(b) for the fiscal year in
which the Date of Termination occurs as though the Executive had not been
terminated (the "Guaranteed Bonus").  Notwithstanding the provisions of item
(2) of this clause (i) to this Section 4(a) to the contrary, if the West Coast
Group failed to achieve at least 60% of the West Coast Group's annual budget
for operating profit for the last calendar year ended prior to the termination
of the Executive (whether by the Company other than for either Cause or
Disability or by the Executive for Good Reason), then the Company shall only be
obligated to pay to the Executive, in regular installments in accordance with
the customary payroll practices of the Company, the Executive's then current
Annual Base Salary for a period of 12 months, and shall not be obligated to pay
the Executive any additional compensation in consideration of the term of
Non-Competition.

                     (ii)   Notwithstanding the terms or conditions of any
stock option, stock appreciation right or similar agreements between the
Company and the Executive, the Executive shall vest, as of the Date of
Termination, in all rights under such agreements (i.e., stock options that
would otherwise vest after the Date of Termination) and thereafter shall be
permitted to exercise any and all such rights until the earlier to occur of (x)
the expiration of such stock option, stock appreciation right or similar
agreement pursuant to its terms or (y) 5:00 p.m., Dallas, Texas time, on the
90th day after the Date of Termination; provided, however, the provisions of
this clause (ii) of this Section 4(a) shall not apply to a termination of the
Executive's employment during the Employment Period that is made by the Company
pursuant to a Board Determination.

                     (iii)  Except as otherwise provided in Section 4(e), the
Executive (and members of his family) shall be entitled to continue their
participation in the Company's Welfare Plans for a period of 24 months from the
Date of Termination.

              (b)    Death.  If the Executive's employment is terminated by
reason of the Executive's death during the Employment Period, the Company shall
pay to his legal representatives (i) in a lump sum in cash within ten days
after the Date of Termination the Accrued Obligations; and  (ii) the Accrued
Investments which shall be payable in accordance with the terms and conditions
of the Investment Plans.  In addition, except as otherwise provided in Section
4(e), the members of the Executive's family shall be entitled to continue their
participation in the Company's Welfare Plans for a period of 12 months after
the Date of Termination. Further, the Company also shall pay to the Executive's
legal representatives the Executive's Guaranteed Bonus, if any, which shall be
determined and payable as provided in clause (ii) of Section 2(b).  Further,
notwithstanding the terms or conditions of any stock option, stock appreciation
right or similar agreements between the Company and the Executive, the
Executive shall vest, as of the Date of Termination, in all rights under such
agreements (i.e., stock options that would otherwise vest after the Date of
Termination) and thereafter his legal representatives shall be permitted to
exercise any and all such rights until the





                                      -7-
<PAGE>   8
earlier to occur of  (x) the expiration of such stock option, stock
appreciation right or similar agreement pursuant to its terms or (y) the first
anniversary of the Date of Termination.  The Company shall have no further
payment obligations to the Executive or his legal representatives under this
Agreement.

              (c)    Disability.  If the Executive's employment is terminated
by reason of the Executive's Disability during the Employment Period, the
Company shall have no further payment obligations to the Executive or his legal
representatives under this Agreement, other than for payment of Accrued
Obligations, Accrued Investments (which shall be payable in accordance with the
terms and conditions of the Investment Plans) and Guaranteed Bonus, if any,
which shall be determined and payable as provided in clause (ii) of Section
2(b).  In addition, except as otherwise provided in Section 4(e), the Executive
(and members of his family) shall be entitled to continue their participation
in the Company's Welfare Plans for a period of 12 months after the Date of
Termination.  Further, notwithstanding the terms or conditions of any stock
option, stock appreciation right or similar agreements between the Company and
the Executive, the Executive shall vest, as of the Date of Termination, in all
rights under such agreements (i.e., stock options that would otherwise vest
after the Date of Termination) and thereafter shall be permitted to exercise
any and all such rights until the earlier to occur of (x) the expiration of
such stock option, stock appreciation right or similar agreement pursuant to
its terms or (y) the first anniversary of the Date of Termination.

              (d)    Cause; Other than for Good Reason.  If the Executive's
employment shall be terminated by the Company for Cause or by the Executive
without Good Reason during the Employment Period, the Company shall have no
further payment obligations to the Executive other than for payment of Accrued
Obligations, Accrued Investments (which shall be payable in accordance with the
terms and conditions of the Investment Plans), and the continuance of benefits
under the Welfare Plans to the Date of Termination.

              (e)    If pursuant to the terms and provisions of the Company's
Welfare Plans the Executive (or members of his family) are not eligible to
participate in the Company's Welfare Plans because the Executive is no longer
an employee of the Company, then the Company may fulfill its obligations under
clause (iii) of Section 4(a), Section 4(b), or Section 4(c), as applicable, by
either providing to the Executive (or his legal representatives), or
reimbursing the Executive (or his legal representatives) for the costs of,
benefits substantially similar to the benefits provided by the Company to its
senior management under its Welfare Plans as such may from time to time exist
after the Date of Termination.

       5.     FULL SETTLEMENT, MITIGATION.  In no event shall the Executive be
obligated to seek other employment or take any other action by way of
mitigation of the amounts payable to the Executive under any of the provisions
of this Agreement and such amounts shall not be reduced whether or not the
Executive obtains other employment.  Neither the Executive nor the Company
shall be liable to the other party for any damages in addition to the amounts
payable under Section 4 arising out of the termination of the Executive's
employment prior to the end of the Employment Period; provided, however, that
the Company shall be entitled to seek damages for any breach of Sections 6, 7
or 9 or criminal misconduct.





                                      -8-
<PAGE>   9
       6.     CONFIDENTIAL INFORMATION.

              (a)    The Executive acknowledges that the Company and its
affiliates have trade, business and financial secrets and other confidential
and proprietary information (collectively, the "Confidential Information").  As
defined herein, Confidential Information shall not include (i) information that
is generally known to other persons or entities who can obtain economic value
from its disclosure or use and (ii) information required to be disclosed by the
Executive pursuant to a subpoena or court order, or pursuant to a requirement
of a governmental agency or law of the United States of America or a state
thereof or any governmental or political subdivision thereof; provided,
however, that the Executive shall take all reasonable steps to prohibit
disclosure pursuant to subsection (ii) above.

              (b)    The Executive agrees (i) to hold such Confidential
Information in confidence and (ii) not to release such information to any
person (other than Company employees and other persons to whom the Company has
authorized the Executive to disclose such information and then only to the
extent that such Company employees and other persons authorized by the Company
have a need for such knowledge).

              (c)    The Executive further agrees not to use any Confidential
Information for the benefit of any person or entity other than the Company.

       7.     SURRENDER OF MATERIALS UPON TERMINATION.  Upon any termination of
the Executive's employment, the Executive shall immediately return to the
Company all copies, in whatever form, of any and all Confidential Information
and other properties of the Company and its affiliates which are in the
Executive's possession, custody or control.

       8.     SUCCESSORS.

              (a)    This Agreement is personal to the Executive and without
the prior written consent of the Company shall not be assignable by the
Executive otherwise than by will or the laws of descent and distribution.  This
Agreement shall inure to the benefit of and be enforceable by the Executive's
legal representatives.

              (b)    This Agreement shall inure to the benefit of and be
binding upon the Company and its successors and assigns.

              (c)    The Company will require any successor (whether direct or
indirect, by purchase, merger, consolidation or otherwise) to all or
substantially all of the business and/or assets of the Company to assume
expressly and agree to perform this Agreement in the same manner and to the
same extent that the Company would be required to perform it if no such
succession had taken place.  As used in this Agreement, "Company" shall mean
the Company as hereinbefore defined and any successor to its business and/or
assets as aforesaid which assumes and agrees to perform this Agreement by
operation of law, or otherwise.





                                      -9-
<PAGE>   10
       9.     NON-COMPETITION.

              (a)    The term of Non-Competition (herein so called) shall be
for a term beginning on the date hereof and continuing until the first
anniversary of (i) the Date of Termination if the Executive's employment is
terminated by the Company for Cause or due to Disability or by the Executive
without Good Reason or (ii) the date of the last scheduled installment payment
to be made by the Company to the Executive pursuant to clause (B) of paragraph
4(a)(i) if the Executive's employment is terminated by the Company without
Cause (and not due to Disability) or by the Executive for Good Reason.

              (b)    During the term of Non-Competition, the Executive will not
(other than for the benefit of the Company pursuant to this Agreement) directly
or indirectly, individually or as an officer, director, employee, shareholder,
consultant, contractor, partner, joint venturer, agent, equity owner or in any
capacity whatsoever, (i) engage in any radio broadcasting business that
transmits a primary or city-grade signal within a Metro Survey Area (as
currently defined by The Arbitron Company in its Radio Markets Reports) in
which a station directly operated by the Company transmits a primary or city-
grade signal (1), with respect to the term of Non-Competition that is during
the Executive's employment, during such term of employment, and (2), with
respect to the term of Non-Competition that is after the term of the
Executive's employment, on the Date of Termination (all such areas being
collectively called the "Geographic Area") (a "Competing Business"), (ii) hire,
attempt to hire, or contact or solicit with respect to hiring any employee of
the Company, or (iii) divert or take away any customers or suppliers of the
Company in the Geographic Area.  Notwithstanding the foregoing, the Company
agrees that the Executive may own less than five percent of the outstanding
voting securities of any publicly traded company that is a Competing Business
so long as the Executive does not otherwise participate in such competing
business in any way prohibited by the preceding clause.  As used in this
Section 9(b) (and in Section 6), "Company" shall include the Company, the
Buyer, Capstar and any direct or indirect subsidiaries of Capstar.

              (c)    During the term of Non-Competition, the Executive will not
use the Executive's access to, knowledge of, or application of Confidential
Information to perform any duty for any Competing Business; it being understood
and agreed to that this Section 9(c) shall be in addition to and not be
construed as a limitation upon the covenants in Section 9(b) hereof.

              (d)    The Executive acknowledges that the geographic boundaries,
scope of prohibited activities, and time duration of the preceding paragraphs
are reasonable in nature and are no broader than are necessary to maintain the
confidentiality and the goodwill of the Company's proprietary information,
plans and services and to protect the other legitimate business interests of
the Company.

       10.    EFFECT OF AGREEMENT ON OTHER BENEFITS.  The existence of this
Agreement shall not prohibit or restrict the Executive's entitlement to full
participation in the executive compensation, employee benefit and other plans
or programs in which executives of the Company are eligible to participate.





                                      -10-
<PAGE>   11
       11.    MISCELLANEOUS.

              (a)    This Agreement shall be governed by and construed in
accordance with the laws of the State of Delaware without reference to
principles of conflict of laws.  The captions of this Agreement are not part of
the provisions hereof and shall have no force or effect.  Whenever the terms
"hereof", "hereby", "herein", or words of similar import are used in this
Agreement they shall be construed as referring to this Agreement in its
entirety rather than to a particular section or provision, unless the context
specifically indicates to the contrary.  Any reference to a particular
"Section" or "paragraph" shall be construed as referring to the indicated
section or paragraph of this Agreement unless the context indicates to the
contrary.  The use of the term "including" herein shall be construed as meaning
"including without limitation."  This Agreement may not be amended or modified
otherwise than by a written agreement executed by the parties hereto or their
respective successors and legal representatives.

              (b)    All notices and other communications hereunder shall be in
writing and shall be given by hand delivery to the other party or by registered
or certified mail, return receipt requested, postage prepaid, addressed as
follows:

       If to the Executive:        David J. Benjamin, III
                                   Community Pacific Broadcasting Company L.P.
                                   P.O. Box 871
                                   Monterey, California  93942

       If to the Company:          Capstar Radio Broadcasting Partners, Inc.
                                   600 Congress Avenue
                                   Suite 1400
                                   Austin, Texas  78701
                                   Attention:  William S. Banowsky, Jr.
                                   Facsimile:  (512) 404-6850

or to such other address as either party shall have furnished to the other in
writing in accordance herewith.  Notice and communications shall be effective
when actually received by the addressee.

              (c)    If any provision of this Agreement is held to be illegal,
invalid or unenforceable under present or future laws effective during the term
of this Agreement, such provision shall be fully severable; this Agreement
shall be construed and enforced as if such illegal, invalid or unenforceable
provision had never comprised a portion of this Agreement; and the remaining
provisions of this Agreement shall remain in full force and effect and shall
not be affected by the illegal, invalid or unenforceable provision or by its
severance from this Agreement.  Furthermore, in lieu of such illegal, invalid
or unenforceable provision there shall be added automatically as part of this
Agreement a provision as similar in terms to such illegal, invalid or
unenforceable provision as may be possible and be legal, valid and enforceable.

              (d)    The Company agrees to attempt to obtain and maintain a
director's and officer's liability insurance policy during the term of the
Executive's employment covering the





                                      -11-
<PAGE>   12
Executive on commercially reasonable terms, and the amount of coverage shall be
reasonable in relation to the Executive's position and responsibilities
hereunder; provided, however, that such coverage may be reduced or eliminated
to the extent that the Company reduces or eliminates coverage for its directors
and executives generally.

              (e)    The Company may withhold from any amounts payable under
this Agreement such Federal, state or local taxes as shall be required to be
withheld pursuant to any applicable law or regulation.

              (f)    The Executive's or the Company's failure to insist upon
strict compliance with any provision of this Agreement or the failure to assert
any right the Executive or the Company may have hereunder, including, without
limitation, the right of the Executive to terminate employment for Good Reason,
shall not be deemed to be a waiver of such provision or right or any other
provision or right of this Agreement.

              (g)    The Executive acknowledges that money damages would be
both incalculable and an insufficient remedy for a breach of Section 6 or 9 by
the Executive and that any such breach would cause the Company irreparable
harm.  Accordingly, the Company, in addition to any other remedies at law or in
equity it may have, shall be entitled, without the requirement of posting of
bond or other security, to equitable relief, including injunctive relief and
specific performance, in connection with a breach of Section 6 or 9 by the
Executive.

              (h)    The provisions of this Agreement constitute the complete
understanding and agreement between the parties with respect to the subject
matter hereof.

              (i)    This Agreement may be executed in two or more
counterparts.

              (j)    In the event any dispute or controversy arises under this
Agreement and is not resolved by mutual written agreement between the Executive
and the Company within 30 days after notice of the dispute is first given,
then, upon the written request of the Executive or the Company, such dispute or
controversy shall be submitted to arbitration to be conducted in accordance
with the rules of the American Arbitration Association.  Judgment may be
entered thereon and the results of the arbitration will be binding and
conclusive on the parties hereto.  Any arbitrator's award or finding or any
judgment or verdict thereon will be final and unappealable.  All parties agree
that venue for arbitration will be in Dallas, Texas, and that any arbitration
commenced in any other venue will be transferred to Dallas, Texas, upon the
written request of any party to this Agreement.  All arbitrations will have
three individuals acting as arbitrators:  one arbitrator will be selected by
the Executive, one arbitrator will be selected by the Company, and the two
arbitrators so selected will select a third arbitrator.  Any arbitrator
selected by a party will not be affiliated, associated or related to the party
selecting that arbitrator in any matter whatsoever.  The decision of the
majority of the arbitrators will be binding on all parties.  The Company shall
be responsible for paying its own and the Executive's attorneys fees, costs and
other expenses pertaining to any such arbitration and enforcement regardless of
whether an arbitrator's award or finding or any judgment or verdict thereon is
entered against the Executive.  The Company shall promptly (and in no event
after ten days following its receipt from





                                      -12-
<PAGE>   13
the Executive of each written request therefor) reimburse the Executive for his
reasonable attorneys fees, costs and other expenses pertaining to any such
arbitration and the enforcement thereof.

              (k)    Sections 6 and 9 of this Agreement shall survive the
termination of this Agreement.





                                      -13-
<PAGE>   14
       IN WITNESS WHEREOF, the Executive has hereunto set the Executive's hand
and, pursuant to the authorization from the Board, the Company has caused this
Agreement to be executed in its name on its behalf, all as of the day and year
first above written.


                                           EXECUTIVE




                                           -------------------------------------
                                           David J. Benjamin, III


                                           CAPSTAR RADIO BROADCASTING PARTNERS,
                                           INC.



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


                                           Capstar Broadcasting Corporation
                                           hereby joins in the execution and
                                           delivery of this Agreement solely for
                                           the purposes of clause (v) of
                                           Section 2(b) and clause (ii) of
                                           Section 4(a).

                                           CAPSTAR BROADCASTING CORPORATION



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





                                      -14-

<PAGE>   1
                                                                 EXHIBIT 10.18.3




         THE SHARES ISSUABLE PURSUANT TO THIS AGREEMENT ARE SUBJECT TO AN
         OPTION TO REPURCHASE AND A RIGHT OF FIRST REFUSAL PROVIDED UNDER THE
         PROVISIONS OF THE COMPANY'S 1997 STOCK OPTION PLAN AND THIS AGREEMENT
         ENTERED INTO PURSUANT THERETO.  A COPY OF SUCH PLAN IS AVAILABLE UPON
         WRITTEN REQUEST TO THE COMPANY AT ITS PRINCIPAL EXECUTIVE OFFICES.


                        CAPSTAR BROADCASTING CORPORATION
                             1997 STOCK OPTION PLAN

                      NON-QUALIFIED STOCK OPTION AGREEMENT
                           FOR ELIGIBLE NON-EMPLOYEES


                                     [Date]


[SEE SCHEDULE I]


Re:      Grant of Stock Option

Dear ________________:

         The Board of Directors of Capstar Broadcasting Corporation (the
"Company") has adopted the Company's 1997 Stock Option Plan (the "Plan") for
certain individuals, directors and key employees of the Company and its Related
Entities.  A copy of the Plan is being furnished to you concurrently with the
execution of this Option Agreement and shall be deemed a part of this Option
Agreement as if fully set forth herein.  Unless the context otherwise requires,
all terms defined in the Plan shall have the same meaning when used herein.

         1.      The Grant.

         Subject to the conditions set forth below, the Company hereby grants
to you, effective as of [See Schedule I] (the "Grant Date"), as a matter of
separate inducement and not in lieu of any compensation for your services, the
right and option to purchase (the "Option"), in accordance with the terms and
conditions set forth herein and in the Plan, an aggregate of [See Schedule I]
shares of Class A Common Stock of the Company (the "Option Shares"), at the
Exercise Price (as hereinafter defined).  As used herein, the term "Exercise
Price" shall mean a price equal to $ [See Schedule I] per share, subject to the
adjustments and limitations set forth herein and in the Plan.  The Option
granted hereunder is intended to constitute a Non-Qualified Option within the
meaning of the Plan; however, you should consult with your tax advisor
concerning the proper reporting of any federal or state tax liability that may
arise as a result of the grant or exercise of the Option.

         2.      Exercise.

                 (a)      For purposes of this Option Agreement, the Option
Shares shall be deemed "Nonvested Shares" unless and until they have become
"Vested Shares."  Except as otherwise provided in Section 3, the Option Shares
shall become "Vested Shares" with respect to 20% of the Option Shares, on the
<PAGE>   2
first anniversary of the Grant Date, and 1/60th of the Option Shares shall vest
on the last day of each calendar month thereafter, so that all of the Option
Shares shall be vested 60 months after the Grant Date, provided that vesting
shall cease upon your ceasing to be a director of the Company or a Related
Entity as expressly provided in Section 3 hereof.

                 (b)      Subject to the relevant provisions and limitations
contained herein and in the Plan, you may exercise the Option to purchase all
or a portion of the applicable number of Vested Shares at any time prior to the
termination of the Option pursuant to this Option Agreement.  In no event shall
you be entitled to exercise the Option for any Nonvested Shares or for a
fraction of a Vested Share.

                 (c)      The unexercised portion of the Option, if any, will
automatically, and without notice, terminate and become null and void upon the
expiration of six (6) years from the Grant Date.

                 (d)      Any exercise by you of the Option shall be in writing
addressed to the Secretary of the Company at its principal place of business (a
copy of the form of exercise to be used will be available upon written request
to the Secretary), and shall be accompanied by a certified or bank check
payable to the order of the Company in the full amount of the Exercise Price of
the shares so purchased, or in such other manner as described in the Plan and
approved by the Committee.

         3.      Termination of Relationship.

                 Upon the termination of your relationship with the Company or
any Related Entity, you may, until the earlier of (x) 30 days from the date of
such termination or (y) the expiration of the Option in accordance with its
terms, exercise the Option with respect to all or any part of the Vested Shares
which you were entitled to purchase immediately prior to such termination and,
thereafter, the Option shall, to the extent not previously exercised,
automatically terminate and become null and void, provided that:

                 (a)      in the case of termination of your relationship with
                          the Company or any Related Entity due to death, your
                          estate (or any Person who acquired the right to
                          exercise such Option by bequest or inheritance or
                          otherwise by reason of your death) may, until the
                          earlier of (x) the 181st day after the date of death
                          or (y) the expiration of the Option in accordance
                          with its terms, exercise the Option with respect to
                          all or any part of the Vested Shares which you were
                          entitled to purchase immediately prior to the time of
                          your death;

                 (b)      in the case of termination of your relationship with
                          the Company or any Related Entity due to Disability,
                          you or your legal representative may, until the
                          earlier of (x) the 181st day after the date your
                          relationship was terminated or (y) the expiration of
                          the Option in accordance with its terms, exercise the
                          Option with respect to all or any part of the Vested
                          Shares which you were entitled to purchase
                          immediately prior to the time of such termination;
                          and

                 (c)      in the case of termination of your relationship with
                          the Company or any Related Entity (i) for Good Cause
                          (as determined by the Committee in its sole judgment
                          in accordance with the Plan and this Agreement), (ii)
                          as a result of your removal from office as a director
                          of the Company or of any Related Entity for cause by
                          action of the stockholders of the Company or such
                          Related Entity in accordance with the by-laws of the
                          Company or such Related Entity, as applicable, and
                          the corporate law of the jurisdiction of
                          incorporation of the Company or such Related Entity,
                          or (iii) as a result of the voluntarily termination
                          by you of your service without the consent of the



                                     -2-
<PAGE>   3
                          Company or any Related Entity, then you shall
                          immediately forfeit your rights under the Option
                          except as to those Option Shares already purchased.

         4.      Transferability.

         Except as provided in Section 7 hereof, the Option and any rights or
interests therein are not assignable or transferable by you except by will or
the laws of descent and distribution, and during your lifetime, the Option
shall be exercisable only by you or, in the event that a legal representative
has been appointed in connection with your Disability, such legal
representative.  Any Option Shares received upon exercise of this Option are
subject to the Company's Right of First Refusal (as defined in the Plan).

         To assure the enforceability of the Company's rights under this
Section 4 in regard to the Right of First Refusal, each certificate or
instrument representing Common Stock or an Option held by you shall bear a
conspicuous legend in substantially the following form:

         THE SHARES REPRESENTED BY THIS CERTIFICATE ARE SUBJECT TO A RIGHT OF
         FIRST REFUSAL PROVIDED UNDER THE PROVISIONS OF THE COMPANY'S 1997
         STOCK OPTION PLAN AND A STOCK OPTION AGREEMENT ENTERED INTO PURSUANT
         THERETO.  A COPY OF SUCH OPTION PLAN AND OPTION AGREEMENT ARE
         AVAILABLE UPON WRITTEN REQUEST TO THE COMPANY AT ITS PRINCIPAL
         EXECUTIVE OFFICES.

         5.      Registration.

         The Company shall not in any event be obligated to file any
registration statement under the Securities Act or any applicable state
securities laws to permit exercise of the Option or to issue any Common Stock
in violation of the Securities Act or any applicable state securities laws.
You (or in the event of your death or, in the event a legal representative has
been appointed in connection with your Disability, the Person exercising the
Option) shall, as a condition to your right to exercise the Option, deliver to
the Company an agreement or certificate containing such representations,
warranties and covenants as the Company may deem necessary or appropriate to
ensure that the issuance of the Option Shares pursuant to such exercise is not
required to be registered under the Securities Act or any applicable state
securities laws.

         Certificates for Option Shares, when issued, shall have substantially
the following legend, or statements of other applicable restrictions, endorsed
thereon, and may not be immediately transferable:

                 THE SHARES OF STOCK REPRESENTED BY THIS CERTIFICATE HAVE NOT
                 BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED,
                 OR ANY STATE SECURITIES LAWS.  THE SHARES MAY NOT BE OFFERED
                 FOR SALE, SOLD, PLEDGED, TRANSFERRED OR OTHERWISE DISPOSED OF
                 UNTIL THE HOLDER HEREOF PROVIDES EVIDENCE SATISFACTORY TO THE
                 ISSUER (WHICH, IN THE DISCRETION OF THE ISSUER, MAY INCLUDE AN
                 OPINION OF COUNSEL SATISFACTORY TO THE ISSUER) THAT SUCH
                 OFFER, SALE, PLEDGE, TRANSFER OR OTHER DISPOSITION WILL NOT
                 VIOLATE APPLICABLE FEDERAL OR STATE LAWS.

                 The foregoing legend may not be required for Option Shares
issued pursuant to an effective registration statement under the Securities Act
and in accordance with applicable state securities laws.





                                      -3-
<PAGE>   4
         6.      Withholding Taxes.

         By acceptance hereof, you hereby (i) agree to reimburse the Company or
any Related Entity for any federal, state or local taxes required by any
government to be withheld or otherwise deducted by such corporation in respect
of your exercise of all or a portion of the Option, (ii) authorize the Company
or any Related Entity to withhold from any cash compensation paid to you or on
your behalf, an amount sufficient to discharge any federal, state and local
taxes imposed on the Company, or the Related Entity, and which otherwise has
not been reimbursed by you, in respect of your exercise of all or a portion of
the Option, and (iii) agree that the Company may, in its discretion, hold the
stock certificate to which you are entitled upon exercise of the Option as
security for the payment of the aforementioned withholding tax liability, until
cash sufficient to pay that liability has been accumulated, and may, in its
discretion, effect such withholding by retaining shares issuable upon the
exercise of the Option having a Fair Market Value on the date of exercise which
is equal to the amount to be withheld.

         7.      Purchase Option.

                 (a)      If (i) your relationship with the Company or a
Related Entity terminates for any reason at any time or (ii) a Change of
Controls occurs, the Company and/or its designees shall have the option (the
"Purchase Option") to purchase, and if the option is exercised, you (or your
executor or the administrator of your estate or the Person who acquired the
right to exercise the Option by bequest or inheritance in the event. of your
death, or your legal representative in the event of your incapacity
(hereinafter, collectively with such optionee, the "Grantor")) shall sell to
the Company and/or its assignee(s), all or any portion (at the Company's
option) of the Option Shares and/or the Option held by the Grantor (such Option
Shares and Option collectively being referred to as the "Purchasable Shares"),
subject to the Company's compliance with the conditions hereinafter set forth.

                 (b)      The Company shall give notice in writing to the
Grantor of the exercise of the Purchase Option within one (1) year from the
date of the termination of your relationship or such Change of Control.  Such
notice shall state the number of Purchasable Shares to be purchased and the
determination of the Board of Directors of the Fair Market Value per share of
such Purchasable Shares.  If no notice is given within the time limit specified
above, the Purchase Option shall terminate.

                 (c)      The purchase price to be paid for the Purchasable
Shares purchased pursuant to the Purchase Option shall be, in the case of any
Option Shares, the Fair Market Value per share times the number of shares being
purchased, and in the case of the Option, the Fair Market Value per share times
the number of Vested Shares subject to such Option which are being purchased,
less the applicable per share Option Exercise Price.  The purchase price shall
be paid in cash.  The closing of such purchase shall take place at the
Company's principal executive offices within ten (10) days after the purchase
price has been determined.  At such closing, the Grantor shall deliver or shall
cause to be delivered to the purchasers the certificates or instruments
evidencing the Purchasable Shares being purchased, duly endorsed (or
accompanied by duly executed stock powers) and otherwise in good form for
delivery, against payment of the purchase price by check of the purchasers.  In
the event that, notwithstanding the foregoing, the Grantor shall have failed to
obtain the release of any pledge or other encumbrance on any Purchasable Shares
by the scheduled closing date, at the option of the purchasers the closing
shall nevertheless occur on such scheduled closing date, with the cash purchase
price being reduced to the extent of all unpaid indebtedness for which such
Purchasable Shares are then pledged or encumbered.

                 (d)      To assure the enforceability of the Company's rights
under this Section 7, each certificate or instrument representing Option Shares
subject to this Option Agreement shall bear a conspicuous legend in
substantially the following form:





                                      -4-
<PAGE>   5
                 THE SHARES REPRESENTED BY THIS CERTIFICATE ARE SUBJECT TO AN
                 OPTION TO REPURCHASE PROVIDED UNDER THE PROVISIONS OF THE
                 COMPANY'S 1997 STOCK OPTION PLAN AND A STOCK OPTION AGREEMENT
                 ENTERED INTO PURSUANT THERETO.  A COPY OF SUCH OPTION PLAN AND
                 OPTION AGREEMENT ARE AVAILABLE UPON WRITTEN REQUEST TO THE
                 COMPANY AT ITS PRINCIPAL EXECUTIVE OFFICES.

                 (e)      The Company's rights under this Section 7 shall
terminate upon the consummation of a Qualifying Public Offering.

         8.      Definition of Good Cause.

         Notwithstanding anything contained in the Plan to the contrary, for
purposes of this Agreement, "Good Cause" shall mean termination by action of
the Board of Directors because of: (A) your conviction of, or plea of nolo
contendere to, a felony or a crime involving moral turpitude; (B) your personal
dishonesty, incompetence, willful misconduct, willful violation of any law,
rule, or regulation (other than minor traffic violations or similar offenses)
or breach of fiduciary duty which involves personal profit; (C) your commission
of material mismanagement in providing services to the Company or any Related
Entity; (D) your willful failure to comply with the policies of the Company in
providing services to the Company or any Related Entity, or your intentional
failure to perform the services for which you have been engaged; (E) substance
abuse or addiction on your part; or (F) your willfully making any material
misrepresentation or willfully omitting to disclose any material fact to the
board of directors of the Company or any Related Entity with respect to the
business of the Company or any Related Entity.

         9.      Consent to Approved Sale.

         If the Board and the holders of a majority of the Common Stock then
outstanding approve the Sale of the Company to an independent third party (the
"Approved Sale"), you shall consent to and raise no objections against the
Approved Sale, and if the Approved Sale is structured as a sale of capital
stock, you shall agree to sell all of your Option Shares and rights to acquire
Option Shares on the terms and conditions approved by the Board of Directors
and the holders of a majority of the Common Stock then outstanding.  You shall
take all necessary and desirable actions in connection with the consummation of
the Approved Sale.  For purposes of this Section 9, an "independent third
party" is any person who does not own in excess of 5% of the Common Stock on a
fully-diluted basis, who is not controlling, controlled by or under common
control with any such 5% owner of the Common Stock and who is not the spouse,
ancestor, descendant (by birth or adoption) or descendent of a grandparent of
any such 5% owner of the Common Stock.  If the Company or the holders of the
Company's securities enter into any negotiation or transaction for which Rule
506 (or any similar rule then in effect) promulgated pursuant to the Securities
Act may be available with respect to such negotiation or transaction (including
a merger, consolidation or other reorganization), you shall, at the request of
the Company, appoint a purchaser representative (as such term is defined in
Rule 501 promulgated pursuant to the Securities Act) reasonably acceptable to
the Company.  If you appoint the purchaser representative designated by the
Company, the Company will pay the fees of such purchaser representative, but if
you decline to appoint the purchaser representative designated by the Company
you shall appoint another purchaser representative (reasonably acceptable to
the Company), and you shall be responsible for the fees of the purchaser
representative so appointed.

         10.     Adjustments.

         In the event that, by reason of any merger, consolidation,
combination, liquidation, reorganization, recapitalization, stock dividend,
stock split, split-up, split-off, spin-off, combination of shares, exchange of





                                      -5-
<PAGE>   6
shares or other like change in capital structure of the Company (collectively,
a "Reorganization"), the Common Stock is substituted, combined, or changed into
any cash, property, or other securities, or the shares of Common Stock are
changed into a greater or lesser number of shares of Common Stock, the number
and/or kind of shares and/or interests subject to an Option and the per share
price or value thereof shall be appropriately adjusted by the Committee to give
appropriate effect to such Reorganization, such that the Option shall
thereafter be exercisable for such securities, cash, and/or other property as
would have been received in respect of the Option Shares subject to the Option
had the Option been exercised in full immediately prior to such event.  Any
fractional shares or interests resulting from such adjustment shall be
eliminated.

         11.     Miscellaneous.

                 (a)      This Option Agreement is subject to all the terms,
conditions, limitations and restrictions contained in the Plan.  In the event
of any conflict or inconsistency between the terms hereof and the terms of the
Plan, the terms of the Plan shall be controlling.

                 (b)      This Option Agreement may be amended as provided in
Section 19 of the Plan.





                                      -6-
<PAGE>   7
         Please indicate your acceptance of all the terms and conditions of the
Option and the Plan by signing and returning a copy of this Option Agreement.

                                              Very truly yours,

                                              CAPSTAR BROADCASTING CORPORATION



                                              By:  /S/ William S. Banowsky, Jr.
                                                 ------------------------------
                                                 William S. Banowsky, Jr.
                                                 Executive Vice President


ACCEPTED:



- -------------------------------------
Signature of Optionee


 [See Schedule I ]
- -------------------------------------

Name of Optionee (Please Print)

Date:
     --------------------------------




                                      -7-
<PAGE>   8
                                  SCHEDULE I

                                       
<TABLE>
<CAPTION>
                                                                                            Exercise
         Name                        Grant Date                Option Shares               Price/Share
         ----                        ----------                -------------               -----------
      <S>                           <C>                           <C>                         <C>
      R. Gerald Turner              July 1, 1997                  75,188                      $1.33
</TABLE>





                                      -8-

<PAGE>   1
                                                              EXHIBIT 10.30.2




                                AMENDMENT NO. 1

                                       TO

                            STOCK PURCHASE AGREEMENT

         AMENDMENT dated as of July 2, 1997 (this "Amendment") by and among
Patterson Broadcasting, Inc., a Delaware corporation (the "Company"), Capstar
Acquisition Company, Inc., a Delaware corporation ("Buyer"), and The
Dyson-Kissner- Moran Corporation, a Delaware corporation, as representative of
the stockholders of the Company (the "Stockholders' Representative"), to the
Stock Purchase Agreement (the "Purchase Agreement") dated as of June 12, 1997,
by and among Buyer, Capstar Broadcasting Partners, Inc., a Delaware
corporation, the Company, the Stockholders' Representative and each of the
persons identified on Schedule I thereto (the "Selling Stockholders").
Capitalized terms used herein and not otherwise defined herein shall have the
meanings ascribed to them in the Purchase Agreement.

                                   WITNESSETH

         WHEREAS, the parties hereto have entered into the Purchase Agreement
pursuant to which, among other things, the Selling Stockholders have agreed to
sell, and the Buyer has agreed to purchase, the Shares and the Series A
Preferred Shares; and

         WHEREAS, the parties hereto desire to amend certain of the provisions
of the Purchase Agreement as more particularly described below.

         NOW, THEREFORE, in consideration of the foregoing and for other good
and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, and intending to be legally bound hereby, the parties hereto
hereby agree as follows:

                                   ARTICLE I.

                        AMENDMENT TO PURCHASE AGREEMENT

         1.01    The parties hereto acknowledge and agree that Paragraph 5 of
Schedule 3.1(k) of the Purchase Agreement is hereby amended by adding the
following subparagraph (c) at the end thereof:

                 "c.      WMEZ-FM

                          (1)     Lease dated June 17, 1997 between Easy Media,
                                  Inc., as lessor, and June Broadcasting, Inc.,
                                  as lessee (studio premises located at 1601 N.
                                  Pace Blvd., Pensacola, Florida)

                          (2)     Tower Lease Agreement effective August 1,
                                  1991 between Channel 44, Ltd., as lessor, and
                                  WMEZ-FM, Inc., d/b/a WMEZ, as lessee, as
<PAGE>   2
                                  assigned by lessor to Mercury Broadcasting
                                  Company, Inc., as assigned to Clear Channel
                                  Communications, Inc., as assigned to Clear
                                  Channel Television, Inc., and Estoppel and
                                  Consent to Sale dated April 18, 1997 of Clear
                                  Channel Television, Inc. with respect to
                                  assignment by lessee to June Broadcasting,
                                  Inc."

         1.02    The parties hereto acknowledge and agree that Paragraph
B(1)(yy) of Schedule 3.1(p) of the Purchase Agreement is hereby amended by
adding the following subparagraph (38) at the end thereof:

                 "(38)    Representation Agreement dated May 1, 1995 between
                          Eastman Radio Sales, Inc. And WMEZ-FM, Inc., as
                          assigned to June Broadcasting, Inc. (WMEZ-FM)."

         1.03    The parties hereto acknowledge and agree that Paragraph
B(5)(b) of Schedule 3.1(p) of the Purchase Agreement is hereby amended by
adding the following subparagraph (3) at the end thereof:

                 "(3)     WMEZ-FM

                          (a)     Radio antenna Agreement dated July 21, 1992,
                                  as amended, by and among Pensacola Christian
                                  College, Inc., WMEZ-FM, Inc. And WXBM-FM,
                                  Inc., as assigned to June Broadcasting, Inc.

                          (b)     See item B(5)(b)(1)(a) above.

                          (c)     Radio Broadcasting Performance License
                                  Agreement effective as of July 1, 1997
                                  between SESAC, Inc. and Patterson Pensacola
                                  Licensee Corp. (WMEZ-FM)

                          (d)     Local Station Blanket Radio License Agreement
                                  effective as of June 17, 1997 between ASCAP
                                  and Patterson Pensacola Licensee Corp.
                                  (WMEZ-FM)

                          (e)     Single Station Radio Blanket License
                                  Agreement effective as of June 17, 1997
                                  between BMI and Patterson Pensacola Licensee
                                  Corp. (WMEZ-FM)"

         1.04    The parties hereto acknowledge and agree that the definition
of "Financial Statements" contained in Section 1.1 of the Purchase Agreement is
hereby amended by deleting the reference to "Section 3.1(f)(ii)" contained in
such definition and replacing such reference with "Section 3.1(f)(i)".

         1.05    The parties hereby acknowledge and agree that the definition
of "Former Selling Stockholder" contained in Section 1.1 of the Purchase
Agreement is hereby amended by deleting the

                                      2

<PAGE>   3
reference to "Section 12.16" contained in such definition and replacing such
reference with "Section 12.17".

         1.06    The parties hereto acknowledge and agree that the definition
of "Licenses" contained in Section 1.1 of the Purchase Agreement is hereby
amended by deleting the reference to "Schedule 3.1(1)" contained in such
definition and replacing such reference with "Schedule 3.1(g)".

         1.07    The parties hereto acknowledge and agree that the definition
of "Owned Real Property" contained in Section 1.1 of the Purchase Agreement is
hereby amended by deleting the reference to "Schedule 3.1(k)" contained in such
definition and replacing such reference with "Schedule 3.1(j)".

         1.08    The parties hereto acknowledge and agree that Section
2.2(a)(i)(D) of the Purchase Agreement is hereby amended by deleting the
reference to Section 9.1(c)" contained in such Section 2.2(a)(i)(D) and
replacing such reference with "Section 9.1(d)".

         1.09    The parties hereto acknowledge and agree that Section 3.1(n)
of the Purchase Agreement is hereby amended by deleting the first sentence of
such Section 3.1(n) in its entirety and replacing it with the following"

                          "(n)    Environmental Matters.  Except as expressly
                 disclosed in the Existing ESAs with enough specificity that a
                 reasonable person reading such description would understand
                 that the matter described was contrary to the following
                 representations and warranties or disclosed in Schedule 3.08
                 of the Savannah Agreement and Schedule III(J)(iv) of the
                 Tri-City Agreement:"

         1.10    The parties hereto acknowledge and agree that Section 3.3(c)
of the Purchase Agreement is hereby amended by deleting the phrase "or
otherwise described on Schedule 3.3(c)" contained in such Section 3.3(c).

         1.11    The parties hereto acknowledge and agree that Section
10.1(b)(i)(x) of the Purchase Agreement is hereby amended by deleting the
reference to "Section 9.2(a)(i)" contained in such Section 10.1(b)(i)(x) and
replacing such reference with "Section 9.2(a)".

         1.12    The parties hereto acknowledge and agree that Section 12.9(a)
of the Purchase Agreement is hereby amended by deleting such Section 12.9(a) in
its entirety and replacing it with the following Section 12.9(a):

                 "(a)     If to Buyer, to:

                          Capstar Acquisition Company, Inc.
                          600 Congress Avenue, Suite 1400
                          Austin, Texas  78701
                          Attention:  William S. Banowsky, Jr.
                          Facsimile: (512) 404-6850





                                       3
<PAGE>   4
                          With copies to:

                          Vinson & Elkins L.L.P.
                          3700 Trammell Crow Center
                          2001 Ross Avenue
                          Dallas, Texas  75201
                          Attention:  Michael D. Wortley
                          Facsimile: (214) 220-7716

                          Capstar Broadcasting Partners, Inc.
                          600 Congress Avenue, Suite 1400
                          Austin, Texas  78701
                          Attention:  William S. Banowsky, Jr.
                          Facsimile: (512) 404-6850

                          Liebowitz & Associates, P.A.
                          Suite 1450
                          Suntrust International Center
                          One Southeast Third Avenue
                          Miami, Florida  33131-1715
                          Attention:  Matthew L. Liebowitz
                          Facsimile: (305) 530-9417"

         1.13    The parties hereto acknowledge and agree that Section 12.17(a)
of the Purchase Agreement is hereby amended by deleting the reference to
"Section 9.1(a)" contained in such Section 12.17(a) and replacing such
reference with "Section 9.2(a)".

                                  ARTICLE II.

                                 MISCELLANEOUS

         2.01    Invalidity, Etc.  If any provision of this Amendment, or the
application of any such provision to any person or circumstance, shall be held
invalid by a court of competent jurisdiction, the remainder of this Amendment,
or the application of such provision to persons or circumstances other than
those as to which it is held invalid, shall not be affected thereby.

         2.02    Governing Law.  This Amendment shall be interpreted,
construed, and enforced under and according to the laws of the State of New
York.

         2.03    Recitals.  The recitals set forth in the "Whereas" clauses in
this Amendment are true and correct and are hereby incorporated herein by
reference and made a part of the Purchase Agreement as amended hereby.

         2.04    Counterparts.  This Amendment may be executed in counterparts,
each of which shall be deemed an original, but all of which taken together
shall constitute one and the same instrument.





                                       4
<PAGE>   5
         2.05    Ratification.  The parties hereto hereby ratify and approve
the Purchase Agreement, as amended hereby, and the parties hereto acknowledge
that all of the terms and provisions of the Purchase Agreement as amended
hereby, are and remain in full force and effect.

                  *                    *                    *





                                       5
<PAGE>   6
         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to
be executed as of the date first above written.

                                   BUYER:

                                   CAPSTAR ACQUISITION COMPANY, INC.



                                   By: 
                                      -----------------------------------------
                                            Name:   William S. Banowsky, Jr.
                                            Title:  Executive Vice President


                                   THE COMPANY:

                                   PATTERSON BROADCASTING, INC.



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


                                   THE STOCKHOLDERS' REPRESENTATIVE:

                                   THE DYSON-KISSNER-MORAN CORPORATION



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






                                       6

<PAGE>   1
                                                                   EXHIBIT 10.34




                              EMPLOYMENT AGREEMENT

         THIS AGREEMENT (the "Agreement") made as of the first day of April,
1996 (the "Effective Date") by and between GulfStar Communications, Inc., a
Delaware corporation ("Company"), and John Cullen ("Employee");

                              W I T N E S S E T H:

         WHEREAS, the parties desire to enter into an agreement for the
Company's employment of Employee on the terms and conditions hereinafter
stated:

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

         1.      Relationship Established.  The Company hereby employs Employee
as the President and chief operating officer of the Company and to perform such
services and duties as the Company may from time to time reasonably designate
during the term hereof (the "Services").  Employee is a consultant for SFX
Broadcasting, Inc. ("SFX") under a verbal arrangement whereby he is obligated
to perform limited consulting duties at the request of SFX.  Employee
represents to the Company that such consulting duties will not materially
interfere with his responsibilities to Employer.  Except as may be reasonably
necessary to perform such consulting services to SFX, Employee agrees to accept
such employment with the Company on a full-time basis and to perform the
services diligently and to the best of his ability.  Employee acknowledges that
Employee has been informed of and discussed with the Company the specific
activities which the Employee will perform as Services and that Employee
understands the scope of the activities that will constitute the Services.

         2.      Term of Employment.  (a)  The term of Employee's employment
hereunder shall commence on the Effective Date and shall continue for a term of
five (5) years ending March 31, 2001, unless sooner terminated by the first to
occur of the following:

                 (i)      The death of Employee, in which event the Company
shall pay to the legal representative of Employee an aggregate sum equal to his
salary for twelve months at the rate provided in Paragraph 3(a) below (payable
in equal monthly installments) that is in effect for Employee at the time of
his death, plus a pro rata portion (based on the date of Employee's death) of
any bonuses that would otherwise have been payable under Paragraphs 3(b) and
3(c) below for the Interim Budget Period or Full Budget Year, as the case may
be, in which such death occurs; provided, however, that any such sums payable
pursuant to this clause (i) shall be reduced dollar for dollar by the amount of
any such sums paid pursuant to clause (ii) immediately below if the death of
Employee occurs during the Complete Disability (as defined in said clause (ii))
of Employee.

                 (ii)     The Complete Disability of Employee, in which event
the Company shall pay to Employee or his legal representative an aggregate sum
equal to his salary for twelve months at the rate provided in Paragraph 3(a)
below (payable in equal monthly installments) that is in effect for Employee at
the time of his Complete Disability, less any sums that are payable to Employee
under any disability insurance benefits provided by the Company, plus a pro
rata portion (based on the date
<PAGE>   2
of such Complete Disability) of any bonuses that would otherwise have been
payable under Paragraphs 3(b) and 3(c) below for the Interim Budget Period or
Full Budget Year, as the case may be, in which such Complete Disability occurs.
"Complete Disability," as used herein, shall mean the inability of Employee to
perform the substantial and material duties of his occupation for a period of
more than ninety (90) consecutive days or for more than ninety (90) days in any
180-day period;

                 (iii)    The termination of employment of Employee by the
Company for Cause, in which event any obligations of the Company to pay the
compensation set forth in paragraphs (a), (b) and (c) of Paragraph 3 below from
and after the date of such termination shall immediately terminate and be of no
further force or effect.  "Cause" means (A) after notice and thirty (30) days
to cure, the failure by Employee to diligently and competently perform in any
material respect, on a recurring basis, the services assigned by the Company to
Employee, (B) conviction of a felony or crime of moral turpitude, or (C)
engaging in any material misconduct, dishonesty, or misappropriation of the
assets of the Company or its shareholders, (D) gross negligence or other
wrongful acts detrimental in any material respect to the Company or its
shareholders.

                 (iv)     The resignation of Employee from his employment
hereunder, provided that Employee shall have given not less than thirty (30)
days prior written notice of such resignation to the Company.  Upon such
resignation of Employee, any obligations of the Company to pay the compensation
set forth in subparagraphs (a), (b) and (c) of Paragraph 3 below from and after
the date of such resignation shall immediately terminate and be of no further
force or effect; or

                 (v)      The termination by the Company of Employee's
employment hereunder without Cause, provided that the Company shall have given
not less than thirty (30) days prior written notice of such termination to
Employee.  In the event that the Company terminates Employee's employment
hereunder without Cause, and Employee has not materially breached this
Agreement, then the Company shall pay as severance at the salary rate (provided
in Paragraph 3(a) below) in effect for Employee at the time of such
termination, twelve (12) months of salary (payable in equal monthly
installments), plus a pro rata portion (based on the date of such termination
of employment) of any bonuses that would otherwise have been payable pursuant
to Paragraphs 3(b) and 3(c) below for the Interim Budget Period or Full Budget
Year, as the case may be, in which such termination of employment occurs.

         (b)     Notwithstanding anything to the contrary herein, Employee
shall have the right  to terminate his employment under this Agreement upon the
material breach by the Company of any  term or condition contained in this
Agreement, provided that Employee gives notice of such breach to the Company,
and such breach is not cured within thirty (30) days after the Company's
receipt of such notice, in which event the Company shall pay Employee at the
salary rate (provided in Paragraph 3(a) below) in effect for Employee at the
time of such termination, twelve (12) months of salary (payable in equal
monthly installments), plus a pro rata portion (based on the date of such
termination of employment) of any bonuses that would otherwise have been
payable pursuant to Paragraphs 3(b) and 3(c) below for the Interim Budget
Period or Full Budget Year, as the case may be, in which such termination of
employment occurs.



                                      2
<PAGE>   3
         3.      Compensation.  During the term of his employment hereunder,
Employee will receive from the Company as compensation for the Services to be
performed by him hereunder a salary of (i) One Hundred Fifty Thousand and
No/100 Dollars ($150,000.00) per annum during the period from the Effective
Date to the first anniversary of the Effective Date (the "Initial Interim
Period"), (ii) One Hundred Sixty Thousand and No/100 Dollars ($160,000.00) per
annum during the period from the first anniversary of the Effective Date to the
second anniversary of the Effective Date, (iii) One Hundred Seventy Thousand
and No/100 Dollars ($170,000.00) per annum during the period from the second
anniversary of the Effective Date to the third anniversary of the Effective
Date, (iv) One Hundred Eighty Thousand and No/100 Dollars ($180,000.00) per
annum during the period from the third anniversary of the Effective Date to the
fourth anniversary of the Effective Date, and (v) One Hundred Ninety Thousand
and No/100 Dollars ($190,000.00) per annum during the period from the fourth
anniversary of the Effective Date through the fifth anniversary of the
Effective Date.  Such salary shall be payable in equal monthly installments or
in such other installments or at such other intervals as may be agreed upon
between the Company and Employee.  At such time as the consulting arrangement
between Employee and SFX is terminated, the Company will increase Employee's
salary level to the greater of (x) $200,000 per annum, and (y) his then current
salary level plus $50,000 per annum, effective as of the date such consulting
arrangement is terminated.

         (b)     A fixed bonus in the amount of $35,000 for the calendar year
1996.  For each full calendar year during the term of this Agreement (each a
"Full Budget Year") following the calendar year 1996, Employee shall be paid an
achievement bonus (each an "Achievement Bonus") of Thirty-Five Thousand and
No/100 Dollars ($35,000.00), provided the Company achieves the Broadcasting
Cash Flow (as hereinafter defined) set forth in the operating budget approved
by the Board of Directors of the Company and used internally by management (the
"Board Approved Budget") for such Full Budget Year.  Each such bonus shall be
paid within thirty (30) days following the date (the "Audit Report Date") that
the independent accountants who audit the financial statements of GulfStar for
the applicable year furnish to GulfStar such accountants' report thereon.  In
the event that this Agreement is terminated during a calendar year (as opposed
to a calendar year end) and Employee is otherwise entitled to an achievement
bonus for such partial calendar year, such achievement bonus shall be equal to
an amount determined by (i) multiplying a fraction, the numerator of which will
be the number of days in the Interim Budget Period (defined below), and the
denominator of which will be 365, by (ii) the Achievement Bonus otherwise
payable for that Period, which shall be paid as soon as practicable following
the termination of this Agreement, provided that Employer achieves the
Broadcasting Cash Flow set forth in the Board Approved Budget for the calendar
year in which this Agreement is terminated (the "Interim Budget Period").  For
any Full Budget Year or Interim Budget Year in which Employee is entitled to an
Achievement Bonus as provided above, the amount of such bonus shall be
increased by an amount equal to the Achievement Bonus otherwise payable with
respect to such period, multiplied by the percentage increase in the consumer
price index (determined as provided in Paragraph 3(a)) with respect to the then
most recently available consumer price index, over the consumer price index for
1996.  As used herein, the term "Broadcasting Cash Flow" shall mean, for a
particular period, the Company's operating revenues from continuing operations
with respect to the Stations (and no other radio stations) owned by the
Company, excluding the value of merchandise or services received under





                                       3
<PAGE>   4
trade-out agreements, less operating expenses for such period (not including as
operating expenses depreciation and amortization and other non-cash expenses,
income taxes, interest, the value of advertising time provided under trade-out
agreements and any extraordinary expenses) computed in accordance with
generally accepted accounting principles consistently applied.

         (c)     In addition to the Achievement Bonus, for the Initial Interim
Period and for each Full Budget Year thereafter during the term hereof,
Employee shall be paid a bonus (each an "Override Bonus") equal to five percent
(5%) of the amount, if any, that the actual Broadcasting Cash Flow for such
Initial Interim Year or such Full Budget Year, as the case may be, exceeds the
Broadcasting Cash Flow set forth in the Board Approved Budget for such Initial
Interim Year or Full Budget Year.  Each such Override Bonus shall be paid
within thirty (30) days following the applicable Audit Report Date.

         4.      Performance.  Employee hereby agrees that during the term of
his employment, except for the consulting arrangement with SFX referred to in
Paragraph 1, he will not accept employment with any other individual,
corporation, partnership, governmental authority or other entity, or engage in
any venture for profit which is in conflict with its best interests, is in
competition with its business or which may interfere with Employee's
performance of the Services hereunder.

         5.      Reimbursement for Expenses.  During the term of this Agreement
and thereafter to the extent necessary to reimburse expenses reasonably
incurred by Employee during the term of this Agreement:

                 (a)      The Company shall reimburse Employee for reasonable
expenses incurred for traveling, entertainment and other miscellaneous expenses
incurred by Employee on behalf of the Company and its business, but payments
shall be made only against an itemized list of such expenses, and, to the
extent reasonably requested by the Company, receipts and invoices evidencing
such expenses, and such expenses shall be subject to examination and approval
by the Company.

                 (b)      The Company shall furnish Employee with the use of an
automobile, provided that the aggregate monthly lease expense to the Company
for such automobile will not exceed the aggregate monthly lease expense being
incurred by the Company as a result of its assumption from SFX of the
automobile lease of the BMW vehicle currently being driven by Employee.  The
automobile will be leased by the Company pursuant to a three year lease, and to
the extent not covered by such lease, the Company will also pay all reasonable
expenses arising out of the operation of such automobile by Employee within the
scope of his employment hereunder, including insurance, gasoline and repair
expenses.  Employee shall have the right to receive an assignment of all of the
Company's rights under any such lease at the expiration thereof and upon
termination of his employment for any reason whatsoever, provided that the
lessor under such lease consent to the assignment thereof.





                                       4
<PAGE>   5
                 (c)      The Company shall promptly reimburse Employee for the
customary and reasonable costs incurred by Employee to cause a moving company
to move his personal property from Greenville, South Carolina to Austin, Texas.

         6.      Benefits.  Employee shall be entitled to participate in any
employee benefit plans maintained by the Company for the benefit of its
employees of a class in which Employee shall qualify; and specifically,
Employee, and his eligible dependents (including Employee's spouse in the event
that Employee marries), will be entitled to participate in any such group
insurance plans, health insurance plans, major medical plans and the like, and
the premiums therefor will be paid by the Company, including without limitation
Disability Income Policy No. 06-337-7006240 issued by Provident Life and
Accident Insurance Company.  Employee shall be entitled to four (4) weeks paid
vacation during each calendar year.  Employee shall be entitled to the
privileges of an exercise club, which shall be the club for which Company
currently provides privileges to Company employees generally, or if Company
hereafter ceases to provide such privileges to Company employees generally,
then Employee shall be entitled to the privileges of an exercise club that is
generally equivalent in quality and cost.  Employee's parking expense in the
building where the Company's offices are located, shall be paid by the Company.

         7.      Confidentiality.  (a)  Proprietary Information.  Employee
acknowledges that he may from time to time have access to and be provided with
confidential, secret and proprietary information of the Company and its
affiliates.  Employee agrees that he will not, without the prior written
consent of the Company, for any reason or at any time, use or disclose to any
individual, person, firm or entity ("Person") any fact or information not
generally available to the public concerning any aspect of the products and
business of the Company or its affiliates, including, without limitation,
compilations, programs, methods, data, financial plans, marketing or sales
strategies, and lists of actual or potential customers or suppliers.  Such
information is hereinafter referred to as the "Proprietary Information."

         (b)     Exceptions.  Notwithstanding the provisions of Section 7(a)
above, the following shall not be considered to be Proprietary Information:
(i) any information that was in the public domain through no fault or act of
Employee prior to the disclosure thereof by the Company to Employee; (ii) any
information that comes into the public domain through no fault or act of
Employee; (iii) any information that is disclosed to Employee by a third party
(which term shall not include the counsel, accountants and other non-employee
representatives of the Company) unless Employee knows such person does not have
the legal right to make such disclosure, and (iv) any confidential business
information that is not a trade secret under applicable law one (1) year after
Employee ceases to provide Services to the Company (provided, however, that the
limited duration of the confidentiality obligation with regard to confidential
business information not constituting a trade secret shall not operate or be
construed as affording Employee any right or license thereafter to use such
confidential business information, or as a waiver by the Company of the rights
and benefits otherwise available to the Company under the laws governing the
protection and enforceability of trade secrets and other intellectual
property).





                                       5
<PAGE>   6
         8.      Covenant Not to Compete.  (a)  In order to induce the Company
to enter into this Agreement, Employee agrees that, during the term of this
Agreement, and for a period of  one (1) year from and after the date of
termination or expiration of this Agreement by its terms and except as required
in connection with performing the Services, Employee will not, without the
prior written consent of the Company, for his own account or jointly with
another, directly or indirectly, for or  on behalf of any Person, as principal,
agent or otherwise:

                 (i)      engage in, consult with, or own, control, manage or
otherwise participate in the ownership (other than not more than 5% of the
outstanding shares in a company that is publicly traded), control or management
of a business engaged in the ownership or operation of any broadcast radio
station, whether through direct or indirect ownership, joint sales agreement,
time brokerage agreement or LMA agreement (collectively, a "Broadcast
Activity"), or otherwise, within any part of any Station Area (as defined
below); or

                 (ii)     solicit, call upon, or attempt to solicit the
patronage of any person having an office or place of business within any
Station Area (as defined below) for the purpose of having such person purchase
advertising with respect to any media that is in competition with any Station
(as defined below) and to whom and from whom any of the Company's subsidiaries
that own any radio station (each a "Station" and collectively, the "Stations")
sold any advertising during the one (1) year period immediately preceding the
date of termination of Employee's employment hereunder; or

                 (iii)    solicit or induce, or in any manner attempt to
solicit or induce, any person who is employed by the Company or any Affiliate,
to leave such employment, or hire any person who is employed by the Company or
any Affiliate, whether or not such employment is pursuant to a written contract
with the Company or such Affiliate, or otherwise for a period of one (1) year.
As used herein the term "Affiliate" of any Person shall mean any individual,
partnership, corporation, trust, other entity, or group of any thereof,
directly or indirectly controlling, controlled by or under common control with
such Person.

         (b)     For purposes of this Section 8, a "Station Area" shall mean
the area within a radius of fifty (50) miles of main antenna tower site for any
Station.

         9.      Interpretation; Severability.  All rights and restrictions
contained in this Agreement may be exercised and shall be applicable and
binding only to the extent they do not violate any applicable laws and are
intended to be limited to the extent necessary so that they will not render
this Agreement illegal, invalid or unenforceable.  It is understood and agreed
that the provisions hereof are severable; if such provisions shall be deemed
invalid or unenforceable as to period of time, territory, or business activity,
such provisions shall be deemed limited to the extent necessary to render it
valid and enforceable.

         10.     Relief.  The Company and Employee acknowledge that a breach of
the provisions of Section 7 or 8 of this Agreement by Employee would result in
material and irreparable damage and injury to the Company, and that it would be
difficult or impossible to establish the full monetary





                                       6
<PAGE>   7
value of such damage.  Therefore, in the event of any threatened or actual
breach of such provisions of this Agreement by Employee, the Company shall be
entitled to injunctive relief in addition to any of the remedies it may have at
law or in equity.

         11.     Nonwaiver.  Failure of either party to insist, in one or more
instances, on performance by the other in strict accordance with the terms and
conditions of this Agreement shall not be deemed a waiver or relinquishment of
any right granted hereunder or of the future performance of any such term or
condition or of any other term or condition of this Agreement, unless such
waiver is contained in a writing signed by or on behalf of both parties.

         12.     Notices.  Any notice or other communication required or
permitted hereunder shall be deemed sufficiently given if sent by registered or
certified mail, return receipt requested, postage and fees prepaid, addressed
to the party to be notified as follows:

                 (a)      If to the Company:

                          GulfStar Communications, Inc.
                          One American Center, Suite 1410
                          600 Congress Avenue
                          Austin, Texas  78701

                          Attention:  Chief Executive Officer

with a copy to:

Edens Snodgrass Nichols & Breeland, P.C.
2800 Franklin Plaza
111 Congress Avenue
Austin, Texas  78701

Attention:  Rod Edens, Jr.

                 (b)      If to Employee:
                      
                          Mr. John Cullen
                          One American Center, Suite 1410
                          600 Congress Avenue
                          Austin, Texas  78701





                                       7
<PAGE>   8
with a copy to:

Wyche, Burgess, Freeman & Parham, P.A.
44 East Camperdown Way
Post Office Box 728
Greenville, South Carolina  29602

or in each case to such other address as either party may from time to time
designate in writing to the other.  Such notice or communication shall be
deemed to have been given as of the date so mailed.

         13.     Governing Law.  This Agreement shall be governed by and
construed and enforced in accordance with the laws of the State of Texas.

         14.     Entire Agreement; Amendment.  This Agreement contains the sole
and entire agreement between the parties hereto with respect to the Company's
employment of Employee and supersedes all prior discussions and agreements
between the parties and any such prior agreements shall, from and after the
date hereof, be null and void.  This Agreement shall not be modified or amended
except by an instrument in writing signed by or on behalf of the parties
hereto.

         15.     Parties Benefitted.  This Agreement shall inure to the benefit
of, and be binding upon, Employee, his heirs, executors and administrators, and
the Company, its successors and assigns.


         IN WITNESS WHEREOF, the parties hereto have executed this Agreement as
of the date first above written.

                                         EMPLOYER:

                                         GulfStar Communications, Inc.


                                         By:                                 
                                            ---------------------------------
                                                  Chairman of the Board

                                         EMPLOYEE:


                                                                             
                                         ------------------------------------
                                         John Cullen






                                       8

<PAGE>   1
                                                                   EXHIBIT 10.35


                         EXECUTIVE EMPLOYMENT AGREEMENT


         THIS EXECUTIVE EMPLOYMENT AGREEMENT (the "Agreement"), made and
entered into as of ____________, 199__, by and among Capstar Broadcasting
Corporation, a Delaware corporation (hereinafter, together with its successors,
referred to as "Capstar"), Central Star Communications, Inc., a Delaware
corporation and indirect subsidiary of Capstar (hereinafter, together with its
successors, referred to as the "Company"), and Mary K. Quass (hereinafter
referred to as the "Executive").

         WHEREAS, the Board of Directors of the Company (the "Board") has
determined that it is in the best interests of the Company and its sole
stockholder to employ the Executive on the terms and conditions set forth
herein.

         NOW THEREFORE, in consideration of the premises and the mutual
covenants and agreements contained herein, the sufficiency of which is hereby
acknowledged, the parties agree as follows:

         1.      Definitions.

                 (a)      "Accrued Obligations" means the sum of (i) the
Executive's Annual Base Salary (as hereinafter defined) and bonus earned or
accrued through the Date of Termination (as hereinafter defined) to the extent
not theretofore paid, (ii) reimbursement for any and all monies advanced by
Executive in connection with the Executive's employment for reasonable and
necessary expenses incurred by the Executive through the Date of Termination,
and (iii) any unpaid accrued vacation pay determined as of the Date of
Termination.

                 (b)      "Board Determination" means a determination by the
Board (which is evidenced by one or more written resolutions to such effect)
(i) to terminate the Executive's employment during the Employment Period based
upon the Board's dissatisfaction with the manner in which the Executive has
performed her obligations and duties under Section 3 and (ii) that Cause does
not exist as a basis for such termination.

                 (c)      "without Cause" means a termination by the Company of
the Executive's employment during the Employment Period pursuant to a Board
Determination or for any other reason other than a termination based upon
Cause, death or Disability.

                 (d)      "Cause" means (i) a breach by the Executive of the
Executive's obligations under Section 3 (other than as a result of physical or
mental incapacity) which constitutes a continued material nonperformance by the
Executive of her obligations and duties thereunder, as determined by the Board,
and which is not cured within 30 days after receipt of written notice from the
Company specifying such breach, (ii) commission by the Executive of an act of
fraud upon the Company, as reasonably determined by a majority of the Board
after a hearing by the Board
<PAGE>   2
following ten days' notice to the Executive of such hearing, (iii) willful
misconduct involving an attempt to obtain personal gain, profit or enrichment
at the expense of the Company or from any transaction in which the Executive
has an interest which is adverse to the interest of the Company, unless the
Executive shall have obtained the prior written consent of the Board, (iv) the
use by the Executive of any illegal drugs, (v) a material breach by the
Executive of Section 7 or Section 9, (vi) the conviction of the Executive of
any felony (or a plea of nolo contendere thereto), or (vii) the failure of the
Executive to carry out, or comply with, in any material respect any directive
of the Board consistent with the terms of this Agreement, which is not cured
within 30 days after receipt of written notice from the Company specifying such
failure.  The Company may suspend the Executive's title and authority pending
the hearing provided for in clause (ii) above, and such suspension shall not
constitute "Good Reason," as defined below.

                 (e)      "Date of Termination" means (i) if the Executive's
employment is terminated by the Company for Cause or without Cause (including
because of Disability), or by the Executive for Good Reason or without Good
Reason, the date of receipt of the Notice of Termination or any later date
specified therein, as the case may be, and (ii) if the Executive's employment
is terminated by reason of death, the date of death of the Executive.

                 (f)      "Disability" means the Executive's inability to
perform her duties and obligations hereunder for a period of 180 consecutive
days due to mental or physical incapacity as determined by a physician selected
by the Company or its insurers and reasonably acceptable to the Executive.

                 (g)      "Good Reason" means (i) without the Executive's
written consent, any reduction, approved by the Board, in the amount of the
Executive's annual salary, (ii) any significant reduction, approved by the
Board without the Executive's written consent, in the aggregate value of the
Executive's benefits under Section 4 hereof (other than annual salary) as in
effect from time to time (unless such reduction is pursuant to a general change
in benefits applicable to all similarly situated employees of the Company),
(iii) any material breach by the Company of this Agreement (other than a breach
caused solely by the Executive), (iv) any significant reduction, approved by
the Board without the Executive's written consent, in the Executive's title,
duties or responsibilities.  Notwithstanding the above, the occurrence of any
of the events described above will not constitute Good Reason unless the
Executive gives the Company written notice that such event constitutes Good
Reason, and the Company thereafter fails to cure the event within 30 days after
receipt of such notice or (v) without the Executive's written consent, any
change in the location of the Company's headquarters from the Cedar Rapids,
Iowa area.

                 (h)      "Person" means any "person," within the meaning of
Sections 13(d) and 14(d) of the Securities Exchange Act of 1934 or the rules or
regulations promulgated thereunder, including a "group" as therein defined.

                 (i)      "Subsidiary" means, with respect to any Person, any
other Person of which such first Person owns or has the power to vote, directly
or indirectly, securities representing a majority of the votes ordinarily
entitled to be cast for the election of directors or other governing Persons.


                                     B-2
<PAGE>   3
         2.      Term of Employment.  Subject to the terms and provisions of
this Agreement, the Company hereby agrees to employ the Executive, and the
Executive hereby agrees to be employed by the Company, in accordance with the
terms and provisions of this Agreement, for the period commencing on the
closing date of the acquisition by Capstar Acquisition Company, Inc. of all the
outstanding stock of Quass Broadcasting Company (the "Effective Date") and
ending on the fifth anniversary of the Effective Date (the "Employment
Period").

         3.      Position and Duties.

                 (a)      During the term of the Executive's employment, the
Executive shall serve as President and Chief Executive Officer of the Company
and, in so doing, shall report to the President and Chief Executive Officer of
Capstar and the Board.  Subject to and in accordance with the authority and
direction of the Board, the Executive shall have supervision and control over,
and responsibility for, such management and operational functions of the
Company currently assigned to such position, and shall have such other powers
and duties (including holding officer positions with one or more subsidiaries
of the Company) as may from time to time be prescribed by the Board, so long as
such powers and duties are reasonable and customary for the President and Chief
Executive Officer of an enterprise comparable to the Company.

                 (b)      During the term of the Executive's employment, and
excluding any periods of vacation and sick leave to which the Executive is
entitled, the Executive agrees to devote full business time to the business and
affairs of the Company and, to the extent necessary to discharge the
responsibilities assigned to the Executive hereunder, to use the Executive's
reasonable best efforts to perform faithfully, effectively and efficiently such
responsibilities.  During the term of Executive's employment it shall not be a
violation of this Agreement for the Executive to (i) serve on corporate, civic
or charitable boards or committees, (ii) deliver lectures or fulfill speaking
engagements and (iii) manage personal investments, so long as such activities
do not significantly interfere with the performance of the Executive's
responsibilities as an employee of the Company in accordance with this
Agreement.

                 (c)      During the term of the Executive's employment, the
Executive shall serve as a member of the Board.

         4.      Compensation.  During the Employment Period, the Executive
shall be compensated as follows:

                 (a)      During the period of the Executive's employment from
the Effective Date until the first anniversary thereof, the Executive shall
receive an annual base salary ("Annual Base Salary"), which shall be paid in
accordance with the customary payroll practices of the Company, in an amount
equal to $200,000.  The Board in its discretion may at any time increase the
amount of the Annual Base Salary to such greater amount as it may determine
appropriate.  However, the Company agrees that, at a minimum, the Annual Base
Salary will be increased annually by an amount equal to the percentage
increase, if any, in the Consumer Price Index (as published by the United
States Department of Labor with respect to the Cedar Rapids, Iowa metropolitan
area or, if the Consumer Price Index is not published for such area, then the
Consumer Price Index for the metropolitan area in nearest proximity to Cedar
Rapids, Iowa) during the preceding calendar year.





                                      B-3
<PAGE>   4
The term Annual Base Salary as utilized in this Agreement shall refer to Annual
Base Salary as such may be so increased.

                 (b)      In addition to Annual Base Salary, the Executive
shall be awarded during the term of the Executive's employment an annual
performance bonus in such amount, if any, (which amount shall in no event
exceed the amount of the Annual Base Salary) as shall be determined appropriate
by the Board pursuant to the applicable annual performance bonus plan as
adopted by the Board based upon the recommendation of the President and Chief
Executive Officer of Capstar.  Notwithstanding the immediately preceding
sentence, if the revenues and net income for a fiscal year of the Company equal
or exceed the targets for such revenues and net income as set forth in the
budget, as evidenced by the audited income statement of the Company for such
fiscal year, then, the Executive shall be awarded an annual bonus in the amount
of at least $50,000 with respect to such fiscal year which shall be paid in
accordance with the Company's customary payroll practices.

                 (c)      During the term of the Executive's employment, the
Executive shall be eligible to participate in the Capstar Broadcasting
Corporation 1997 Stock Option Plan, as amended.

                 (d)      During the term of the Executive's employment, the
Executive shall be entitled to participate in all incentive, savings and
retirement plans, practices, policies and programs applicable generally to
other executives of the Company ("Investment Plans"), which plan shall be
substantially similar to the plans available to executives of the regional
operating subsidiaries of Capstar.

                 (e)      During the term of the Executive's employment, the
Executive and/or the Executive's family, as the case may be, shall be eligible
for participation in and shall receive all benefits under welfare benefit
plans, practices, policies and programs ("Welfare Plans") provided by the
Company (including, without limitation, medical, prescription, dental,
disability, salary continuance, employee life, group life, accidental death and
travel accident insurance plans and programs) to the extent applicable
generally to other executives of the Company, which plan shall be substantially
similar to the plans available to executives of the regional operating
subsidiaries of Capstar.

                 (f)      During the term of the Executive's employment, the
Executive shall be entitled to receive (in addition to the benefits described
above) such perquisites and fringe benefits appertaining to her position in
accordance with any practice established by the Board, but in no event less
than perquisites and fringe benefits provided to similarly situated executive
officers.

                 (g)      During the term of the Executive's employment, the
Executive shall be entitled to receive prompt reimbursement for all reasonable
employment expenses incurred by the Executive in accordance with the policies,
practices and procedures of the Company.

                 (h)      During the term of the Executive's employment, the
Executive shall be entitled to paid vacation and paid holidays in accordance
with the plans, policies, programs and practices of the Company for its
executive officers.





                                      B-4
<PAGE>   5
         5.      Termination.

                 (a)      Any termination by the Company for Cause or without
Cause, or by the Executive for Good Reason or without Good Reason, shall be
communicated by means of notice which in the case of termination for Cause or
Good Reason, specifies in reasonable detail the grounds therefor (the "Notice
of Termination") to the other party hereto which specifies the effective date
of the termination (which date shall not be more than 15 days after the giving
of such notice).  The failure by the Executive or the Company to set forth in a
notice of termination any fact or circumstance which contributes to a showing
of Good Reason or Cause shall not waive any right of the Executive or the
Company hereunder or preclude the Executive or the Company from asserting such
fact or circumstances in enforcing the Executive's or the Company's rights
hereunder.

                 (b)      If the Executive's employment is terminated by the
Company other than for either Cause or Disability or the Executive shall
terminate her employment for Good Reason, and the termination of the
Executive's employment in any case is not due to her death or retirement, as
her exclusive right and remedy in respect of such termination:

                          (i)     the Company shall pay to the Executive (A)
within ten days after the Date of Termination, a lump sum cash payment equal to
the Accrued Obligations other than any severance payments or benefits under any
Company severance policy generally applicable to the Company's salaried
employees, (B) any amount arising from Executive's participation in, or
benefits under, any Investment Plans ("Accrued Investments"), which amounts
shall be payable in accordance with the terms and conditions of such Investment
Plans, and (C) in regular installments in accordance with the customary payroll
practices of the Company, the Executive's then current Annual Base Salary for
the one-year period commencing from the Date of Termination (the "Severance
Period").

                          (ii)    The Executive shall continue to be covered at
the expense of the Company by the same or equivalent medical, dental, and life
insurance coverages as in effect for the Executive immediately prior to the
Date of Termination, until the earlier of (A) the expiration of the Severance
Period or (B) the date the Executive has commenced new employment and has
thereby become eligible for comparable medical benefits.

                          (iii)   Notwithstanding the terms or conditions of
any stock option, stock appreciation right or similar agreements between the
Company and the Executive, the Executive shall vest, as of the Date of
Termination, in all rights under such agreements (i.e., stock options that
would otherwise vest after the Date of Termination) and thereafter shall be
permitted to exercise any and all such rights until the earlier to occur of (x)
the expiration of such stock option, stock appreciation right or similar
agreement pursuant to its terms or (y) 5:00 p.m., Dallas, Texas time, on the
90th day after the Date of Termination; provided, however, the provisions of
this clause (iii) of this Section 5(b) shall not apply to a termination of the
Executive's employment during the Employment Period that is made by the Company
pursuant to a Board Determination.

                 (c)      If the Executive's employment is terminated by reason
of the Executive's death during the Employment Period, the Company shall pay to
her legal representatives (i) within ten days after the Date of Termination, a
lump sum cash payment equal to the Accrued Obligations, and  (ii)





                                      B-5
<PAGE>   6
the Accrued Investments, which amounts shall be payable in accordance with the
terms and conditions of such Investment Plans.  In addition, except as
otherwise provided in Section 5(g), the members of the Executive's family shall
be entitled to continue their participation in the Company's Welfare Plans at
the expense of the Company and otherwise on the same terms as prior to the
Executive's termination for a period of 12 months after the Date of
Termination. Further, notwithstanding the terms or conditions of any stock
option, stock appreciation right or similar agreements between the Company and
the Executive, the Executive shall vest, as of the Date of Termination, in all
rights under such agreements (i.e., stock options that would otherwise vest
after the Date of Termination) and thereafter her legal representatives shall
be permitted to exercise any and all such rights until the earlier to occur of
(x) the expiration of such stock option, stock appreciation right or similar
agreement pursuant to its terms or (y) the first anniversary of the Date of
Termination.

                 (d)      If the Executive's employment is terminated by reason
of the Executive's Disability (or retirement pursuant to the Company's
Board-approved retirement plan, "Retirement") during the Employment Period, the
Company shall pay to the Executive (i) within ten days after the Date of
Termination, a lump sum cash payment equal to the Accrued Obligations and (ii)
the Accrued Investments, which amounts shall be payable in accordance with the
terms and conditions of such Investment Plans.  In addition, except as
otherwise provided in Section 5(g), the Executive (and members of his family)
shall be entitled to continue their participation in the Company's Welfare
Plans at the expense of the Company and otherwise on the same terms as prior to
the Executive's termination for a period of 12 months after the Date of
Termination.  Further, notwithstanding the terms or conditions of any stock
option, stock appreciation right or similar agreements between the Company and
the Executive, the Executive shall vest, as of the Date of Termination, in all
rights under such agreements (i.e., stock options that would otherwise vest
after the Date of Termination) and thereafter shall be permitted to exercise
any and all such rights until the earlier to occur of  (x) the expiration of
such stock option, stock appreciation right or similar agreement pursuant to
its terms or (y) the first anniversary of the Date of Termination.

                 (e)      If the Executive's employment is terminated by the
Company for Cause or by the Executive without Good Reason (other than because
of death, Disability or Retirement) during the Employment Period, the Company
shall pay to the Executive (i) within ten days after the Date of Termination, a
lump sum cash payment equal to the Accrued Obligations and (ii) the Accrued
Investments, which amounts shall be payable in accordance with the terms and
conditions of such Investment Plan.

                 (f)      Upon the termination of the Executive's employment,
the Company shall have no further obligations to the Executive or her legal
representatives under this Agreement except to the extent provided for in this
Section 5, and the Executive shall have no further obligations to the Company
under this Agreement except to the extent provided for in Sections 7, 8 and 9.

                 (g)      If pursuant to the terms and provisions of the
Company's Welfare Plans the Executive (or members of her family) are not
eligible to participate in the Company's Welfare Plans because the Executive is
no longer an employee of the Company, then the Company may fulfill its
obligations under clause (iii) of Section 5(b), Section 5(c), as applicable, by
either providing to the Executive (or her legal representatives), or
reimbursing the Executive (or her legal representatives)





                                      B-6
<PAGE>   7
for the costs of, benefits substantially similar to the benefits provided by
the Company to its senior management under its Welfare Plans as such may from
time to time exist after the Date of Termination.  Nothing in this Section 5(g)
shall limit the Executive's and her family's rights and benefits under the
Consolidated Omnibus Budget Reconciliation Act of 1985.

         6.      Full Settlement, Mitigation.  In no event shall the Executive
be obligated to seek other employment or take any other action by way of
mitigation of the amounts payable to the Executive under any of the provisions
of this Agreement and such amounts shall not be reduced (except as provided in
Section 5(c)(ii)) whether or not the Executive obtains other employment.
Neither the Executive nor the Company shall be liable to the other party for
any damages in addition to the amounts payable under Section 5 arising out of
the termination of the Executive's employment prior to the end of the
Employment Period; provided, however, that the Company shall be entitled to
seek damages for any breach of Sections 7, 8 or 9 or criminal misconduct.

         7.      Confidential Information.

                 (a)      The Executive acknowledges that the Company and its
affiliates have trade, business and financial secrets and other confidential
and proprietary information (collectively, the "Confidential Information").
Confidential Information shall not include (i) information that is or becomes
generally available to other persons or entities who can obtain economic value
from its disclosure or use, (ii) information that was available in writing to
the Executive on a non-confidential basis prior to its disclosure to the
Executive, (iii) information that becomes available to the Executive on a
non-confidential basis from another source, which is not known by the Executive
to be subject to a confidentiality agreement with the Company, and (iv)
information required to be disclosed by the Executive pursuant to a subpoena or
court order, or pursuant to a requirement of a governmental agency or law of
the United States of America or a state thereof or any governmental or
political subdivision thereof; provided, however, that the Executive shall take
all reasonable steps to prohibit disclosure pursuant to subsection (iv) above.

                 (b)      During and following the Executive's employment by
the Company, the Executive shall hold in confidence and not directly or
indirectly disclose or use or copy or make lists of any confidential
information or proprietary data of the Company or its subsidiaries except to
the extent authorized in writing by the Board or required by any court or
administrative agency, other than to an employee of the Company or its
subsidiaries or a Person to whom disclosure is reasonably necessary or
appropriate in connection with the performance by the Executive of duties as an
executive of the Company.

                 (c)      The Executive further agrees not to use any
Confidential Information for the benefit of any person or entity other than the
Company.

         8.      Surrender of Materials Upon Termination.  All records, files,
documents and materials, or copies thereof, relating to the Company's and its
subsidiaries' respective business which the Executive shall prepare, or use, or
come into contact with, shall be and remain the sole property of the Company or
its subsidiaries, as the case may be, and shall be promptly returned by the
Executive to the owner upon termination of the Executive's employment with the
Company.





                                      B-7
<PAGE>   8
         9.      Non-Competition.

                 (a)      The term of Non-Competition (herein so called) shall
be for a term beginning on the date hereof and continuing until the first
anniversary of the Date of Termination; provided, however, that if the
Executive's employment is terminated by the Company other than for Cause or by
the Executive for Good Reason the term of Non-Competition shall expire upon the
earlier of the first anniversary of the Date of Termination or the date that
the Executive waives her entitlement to any further payments under Section
5(c)(1)(C) hereunder.

                 (b)      During the term of Non-Competition, the Executive
will not (other than for the benefit of the Company pursuant to this Agreement)
directly or indirectly, individually or as an officer, director, employee,
shareholder, equity owner, consultant, contractor, partner, joint venturer,
agent, equity owner or in any capacity whatsoever, (i) engage in the operation
of any AM or FM radio station within 50 miles of any transmission site on which
Capstar or any of its direct or indirect subsidiaries operates a radio station
at the Date of Termination (a "Competing Business"), (ii) hire, attempt to
hire, contact or solicit with respect to hiring any employee of Capstar or any
of its direct or indirect subsidiaries, or (iii) divert or take away any
customers or suppliers of Capstar or any of its direct or indirect
subsidiaries.  Notwithstanding the foregoing, the Company agrees that the
Executive may own less than five percent of the outstanding voting securities
of any publicly traded company that is a Competing Business so long as the
Executive does not otherwise participate in such competing business in any way
prohibited by the preceding clause.

                 (c)      During the term of Non-Competition, the Executive
will not use the Executive's access to, knowledge of, or application of
Confidential Information to perform any duty for any Competing Business; it
being understood and agreed to that this Section 9(c) shall be in addition to
and not be construed as a limitation upon the covenants in Section 9(b) hereof.

                 (d)      The Executive acknowledges that the geographic
boundaries, scope of prohibited activities, and time duration of the preceding
paragraphs are reasonable in nature and are no broader than are necessary to
maintain the confidentiality and the goodwill of the Company's and its
subsidiaries proprietary information, plans and services and to protect the
other legitimate business interests of the Company and its subsidiaries.

                 (e)      If any court determines that any portion of this
Section 9 is invalid or unenforceable, the remainder of this Section 9 shall
not thereby be affected and shall be given full effect without regard to the
invalid provisions.  If any court construes any of the provisions of this
Section 9, or any part thereof, to be unreasonable because of the duration or
scope of such provision, such court shall have the power to reduce the duration
or scope of such provision and to enforce such provision as so reduced.

         10.     Successors.  The Company may assign its rights under this
Agreement to any successor to all or substantially all the assets of the
Company, by merger or otherwise, and may assign or encumber this Agreement and
its rights hereunder as security for indebtedness of the Company and its
respective subsidiaries.  The rights of Executive under this Agreement may not
be assigned or encumbered by the Executive, voluntarily or involuntarily,
during her lifetime, and any such purported assignment shall be void.  However,
all rights of the Executive under this Agreement





                                      B-8
<PAGE>   9
shall inure to the benefit of and be enforceable by the Executive's personal or
legal representatives, estates, executors, administrators, heirs and
beneficiaries.  All amounts payable to the Executive hereunder shall be paid,
in the event of the Executive's death, to the Executive's estate, heirs and
representatives.

         11.     Enforcement.  The provisions of this Agreement shall be
regarded as divisible, and if any of said provisions or any part thereof are
declared invalid or unenforceable by a court of competent jurisdiction, the
validity and enforceability of the remainder of such provisions or parts hereof
and the applicability thereof shall not be affected thereby.

         12.     Amendment.  This Agreement may not be amended or modified at
any time except by a written instrument approved by the Board and executed by
the Company and the Executive.

         13.     Withholding.  The Company shall be entitled to withhold from
amounts to be paid to the Executive hereunder any federal, state, local, or
foreign withholding or other taxes or charges which it is from time to time
required to withhold.  The Company shall be entitled to rely on an opinion of
counsel if any question as to the amount or requirement of any such withholding
shall arise.

         14.     Effect of Agreement on Other Benefits.  The existence of this
Agreement shall not prohibit or restrict the Executive's entitlement to full
participation in the executive compensation, employee benefit and other plans
or programs in which executives of the Company are eligible to participate.

         15.     Governing Law.  This Agreement and the rights and obligations
hereunder shall be governed by and construed in accordance with the laws of the
State of Delaware, without regard to principles of conflicts of law of Delaware
or any other jurisdiction.  Any dispute arising out of this Agreement (other
than any disputes relating to Sections 7 and 9 hereof) shall be determined by
arbitration in New York, New York under the rules of the American Arbitration
Association then in effect and judgment upon any award pursuant to such
arbitration may be enforced in any court having jurisdiction thereof.  Disputes
relating to Sections 7 and 9 shall be determined by any court of competent
jurisdiction separately and independently of any arbitration proceeding
(whether pending or concluded) with respect to any other provision of this
Agreement.  No judicial proceeding relating to Sections 7 and 9 shall be stayed
or delayed by reason of any arbitration proceeding.

         16.     Miscellaneous.

                 (a)      The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.  Whenever the terms
"hereof", "hereby", "herein", or words of similar import are used in this
Agreement they shall be construed as referring to this Agreement in its
entirety rather than to a particular section or provision, unless the context
specifically indicates to the contrary.  Any reference to a particular
"Section" or "paragraph" shall be construed as referring to the indicated
section or paragraph of this Agreement unless the context indicates to the
contrary.  The use of the term "including" herein shall be construed as meaning
"including without limitation."  This Agreement may not be amended or modified
otherwise than by a written agreement executed by the parties hereto or their
respective successors and legal representatives.





                                      B-9
<PAGE>   10
                 (b)      All notices and other communications hereunder shall
be in writing and shall be given by hand delivery to the other party or by
registered or certified mail, return receipt requested, postage prepaid,
addressed as follows:

         If to the Executive:     Mary K. Quass
                                  425 2nd Street S.E., Suite 450
                                  Cedar Rapids, Iowa  52401
                                  Facsimile: (319) 298-2497

                                  with a copy to:

                                  Latham & Watkins
                                  1001 Pennsylvania Avenue, N.W.
                                  Suite 1300
                                  Washington, D.C. 20004
                                  Attention:  Joseph D. Sullivan
                                  Facsimile:  (202) 637-2201

         If to the Company        Capstar Broadcasting Corporation.
         or Capstar:              600 Congress Avenue
                                  Suite 1400                                   
                                  Austin, Texas  78701                         
                                  Attention:  William S. Banowsky, Jr.         
                                  Facsimile: (512) 404-6850                    
                                                                               
                                  with a copy to:                              
                                                                               
                                  Vinson & Elkins L.L.P.                       
                                  3700 Trammell Crow Center                    
                                  2001 Ross Avenue                             
                                  Dallas, Texas 75201-2975                     
                                  Attention:  Michael D. Wortley               
                                  Facsimile: (214) 220-7716                    
                                                                               
                                                                               

or to such other address as either party shall have furnished to the other in
writing in accordance herewith.  Notice and communications shall be effective
when actually received by the addressee.

         17.     Injunctive Relief.  The parties hereto acknowledge and agree
that the Company would be irreparably injured if the provisions of Section 7
and Section 9 of this Agreement are not specifically enforced.  Therefore,
notwithstanding and in addition to any rights and remedies available hereunder,
or under applicable law, the Company shall have the right to injunctive or such
other equitable relief as may be necessary to specifically enforce the
Executive's performance under such provisions.  The Executive agrees to waive
the defense in suit that the Company has an adequate remedy at law and to
interpose no opposition, legal or otherwise, as to the propriety of injunctive
relief as a remedy.  Notwithstanding anything contained in this Section 17, the
Company





                                      B-10
<PAGE>   11
shall be entitled to pursue all available remedies to recover any damages to
which the Company may be entitled.

         18.     No Waiver.  No waiver by either party at any time of any
breach by the other party of, or compliance with, any condition or provision of
this Agreement to be performed by the other party shall be deemed a waiver of
similar or dissimilar provisions or conditions at any time.

         19.     Headings.  The headings herein contained are for reference
only and shall not affect the meaning or interpretation of any provision of
this Agreement.

         20.     Complete Agreement.  The provisions of this Agreement
constitute the complete understanding and agreement between the parties with
respect to the subject matter hereof.  This Agreement may be executed in two or
more counterparts.





                                      B-11
<PAGE>   12
         IN WITNESS WHEREOF, the parties have executed this Agreement as of the
day and year first written above.


                                    EXECUTIVE                 
                                                              
                                                              
                                                              
                                    -------------------------------------------
                                    Mary K. Quass             
                                                              
                                                              
                                    CENTRAL STAR COMMUNICATIONS, INC.    
                                                                         
                                                                         
                                                                         
                                    -------------------------------------------
                                    By:
                                       ----------------------------------------
                                    Title:                               
                                          -------------------------------------
                                                                             
                                    Capstar  Broadcasting  Corporation  hereby
                                    joins in  the execution and delivery of  
                                    this Agreement solely  for the purposes  
                                    of Section 4(c),  clause (iii)  of Section
                                    5(b) and Sections 5(c) and 5(d). 
                                                                     
                                    CAPSTAR BROADCASTING CORPORATION 
                                                                     
                                                                     
                                                                     
                                    -------------------------------------------
                                    By:                              
                                       ----------------------------------------
                                    Title:                           
                                          -------------------------------------
                                    



                                      S-1

<PAGE>   1
                                                                  EXHIBIT 10.36



                         EXECUTIVE EMPLOYMENT AGREEMENT


         THIS EXECUTIVE EMPLOYMENT AGREEMENT (the "Agreement"), made and
entered into as of August 6, 1997, by and between Capstar Broadcasting
Corporation, a Delaware corporation (hereinafter, together with its successors,
referred to as "Capstar"), Capstar Radio Broadcasting Partners, Inc., a
Delaware corporation and indirect subsidiary of Capstar (hereinafter, together
with its successors, referred to as the "Company"), and Joseph L. Mathias IV
(hereinafter referred to as the "Executive").

         WHEREAS, through a series of mergers, Benchmark Communications Radio
Limited Partnership, a Maryland limited partnership ("BCRLP"), has been
acquired by a subsidiary of the Company (the "Merger");

         WHEREAS, the Board of Directors of the Company (the "Board") has
determined that it is in the best interests of the Company and its sole
stockholder to employ the Executive on the terms and conditions set forth
herein.

         NOW THEREFORE, in consideration of the premises and the mutual
covenants and agreements contained herein, the sufficiency of which is hereby
acknowledged, the parties agree as follows:

         1.      Definitions.

                 (a)      Accrued Obligations means the sum of (i) the
Executive's Annual Base Salary and bonus (as hereinafter defined) earned or
accrued through the Date of Termination (as hereinafter defined) to the extent
not theretofore paid, (ii) reimbursement for any and all monies advanced by
Executive in connection with the Executive's employment for reasonable and
necessary expenses incurred by the Executive through the Date of Termination,
and (iii) any unpaid accrued vacation pay determined as of the Date of
Termination.

                 (b)      Cause means (i) a breach by the Executive of the
Executive's obligations under Section 3 (other than as a result of physical or
mental incapacity) which constitutes a continued material nonperformance by the
Executive of his obligations and duties thereunder, as determined by the Board,
and which is not cured within 30 days after receipt of written notice from the
Company specifying such breach, (ii) commission by the Executive of an act of
fraud upon, or willful misconduct toward, the Company, as reasonably determined
by a majority of the Board after a hearing by the Board following ten days'
notice to the Executive of such hearing, (iii) the use by the Executive of any
illegal drugs, (iv) a material breach by the Executive of Section 7 or Section
9, (v) the conviction of the Executive of any felony (or a plea of nolo
contendere thereto), or (vi) the failure of the Executive to carry out, or
comply with, in any material respect any directive of the Board consistent with
the terms of this Agreement, which is not cured within 30 days after receipt
<PAGE>   2
of written notice from the Company specifying such failure.  The Company may
suspend the Executive's title and authority pending the hearing provided for in
clause (ii) above, and such suspension shall not constitute "Good Reason", as
defined below.

                 (c)      Disability means the Executive's inability to perform
his duties and obligations hereunder for a period of 180 consecutive days due
to mental or physical incapacity as determined by a physician selected by the
Company or its insurers and reasonably acceptable to the Executive.

                 (d)      Good Reason means (i) without the Executive's written
consent, any reduction, approved by the Board, in the amount of the Executive's
annual salary, (ii) any significant reduction, approved by the Board without
the Executive's written consent, in the aggregate value of the Executive's
benefits under Section 4 hereof (other than annual salary) as in effect from
time to time (unless such reduction is pursuant to a general change in benefits
applicable to all similarly situated employees of the Company), (iii) any
material breach by the Company of this Agreement (other than a breach caused
solely by the Executive ), or (iv) any significant reduction, approved by the
Board without the Executive's written consent, in the Executive's title, duties
or responsibilities.  Notwithstanding the above, the occurrence of any of the
events described above will not constitute Good Reason unless the Executive
gives the Company written notice that such event constitutes Good Reason, and
the Company thereafter fails to cure the event within 30 days after receipt of
such notice.

                 (e)      Person means any "person", within the meaning of
Sections 13(d) and 14(d) of the Securities Exchange Act of 1934 or the rules or
regulations promulgated thereunder, including a "group" as therein defined.

                 (f)      Subsidiary means, with respect to any Person, any
other Person of which such first Person owns or has the power to vote, directly
or indirectly, securities representing a majority of the votes ordinarily
entitled to be cast for the election of directors or other governing Persons.

         2.      Term of Employment.  Subject to the terms and provisions of
this Agreement, the Company hereby agrees to employ the Executive, and the
Executive hereby agrees to be employed by the Company, in accordance with the
terms and provisions of this Agreement, for the period commencing on the
effective date of the Merger (the "Effective Date") and ending on the third
anniversary of the Effective Date (the "Employment Period").

         3.      Position and Duties.

                 (a)      During the term of the Executive's employment, the
Executive shall serve as a Managing Director and member of the Executive
Council of the Company and, in so doing, shall report to the President and/or
Chief Executive Officer of the Company and  the Board (or such other person as
the Board may designate).  Subject to and in accordance with the authority and
direction of the President and/or Chief Executive Officer of the Company and
the Board (or such other person as the Board may designate), the Executive
shall have supervision and control over, and responsibility for, such
management and operational functions of the Company currently assigned to such
position, and shall have such other powers and duties (including holding
officer positions


                                     -2-
<PAGE>   3
with one or more subsidiaries of the Company) as may from time to time be
prescribed by the Board, so long as such powers and duties are reasonable and
customary for the Managing Director and Executive Council member of an
enterprise comparable to the Company.

                 (b)      During the term of the Executive's employment, and
excluding any periods of vacation and sick leave to which the Executive is
entitled, the Executive agrees to devote full business time to the business and
affairs of the Company and, to the extent necessary to discharge the
responsibilities assigned to the Executive hereunder, to use the Executive's
reasonable best efforts to perform faithfully, effectively and efficiently such
responsibilities.  During the term of Executive's employment it shall not be a
violation of this Agreement for the Executive to (i) serve on corporate, civic
or charitable boards or committees, (ii) deliver lectures or fulfill speaking
engagements and (iii) manage personal investments, so long as such activities
do not significantly interfere with the performance of the Executive's
responsibilities as an employee of the Company in accordance with this
Agreement.

         4.      Compensation.  During the Employment Period, the Executive
shall be compensated as follows:

                 (a)      During the term of the Executive's employment, the
Executive shall receive an annual base salary ("Annual Base Salary"), which
shall be paid in accordance with the customary payroll practices of the
Company, in an amount equal to $200,000.00.  The Board in its discretion may at
any time increase the amount of the Annual Base Salary to such greater amount
as it may determine appropriate.  The term Annual Base Salary as utilized in
this Agreement shall refer to Annual Base Salary as such may be so increased.

                 (b)      In addition to Annual Base Salary, the Executive
shall be awarded during the term of the Executive's employment an annual
performance bonus in such amount, if any, (which amount shall in no event
exceed the amount of the Annual Base Salary) as shall be determined appropriate
by the Board pursuant to the applicable annual performance bonus plan as
adopted by the Board based upon the recommendation of the Executive and the
President and/or Chief Executive Officer of the Company.

                 (c)      During the term of the Executive's employment, the
Executive shall be eligible to participate in the Capstar Broadcasting
Corporation 1997 Stock Option Plan.

                 (d)      During the term of the Executive's employment, the
Executive shall be entitled to participate in all incentive, savings and
retirement plans, practices, policies and programs applicable generally to
other executives of the Company ("Investment Plans").

                 (e)      During the term of the Executive's employment, the
Executive and/or the Executive's family, as the case may be, shall be eligible
for participation in and shall receive all benefits under welfare benefit
plans, practices, policies and programs ("Welfare Plans") provided by the
Company (including, without limitation, medical, prescription, dental,
disability, salary continuance, employee life, group life, accidental death and
travel accident insurance plans and programs) to the extent applicable
generally to other executives of the Company.





                                      -3-
<PAGE>   4
                 (f)      During the term of the Executive's employment, the
Executive shall be entitled to receive (in addition to the benefits described
above) such perquisites and fringe benefits appertaining to his position in
accordance with any practice established by the Board.

                 (g)      During the term of the Executive's employment, the
Executive shall be entitled to receive prompt reimbursement for all reasonable
employment expenses incurred by the Executive in accordance with the policies,
practices and procedures of the Company.

                 (h)      During the term of the Executive's employment, the
Executive shall be entitled to paid vacation and paid holidays in accordance
with the plans, policies, programs and practices of the Company for its
executive officers.

         5.      Termination.

                 (a)      Any termination by the Company for Cause or without
Cause, or by the Executive for Good Reason or without Good Reason, shall be
communicated by means of notice (the "Notice of Termination") to the other
party hereto which specifies the effective date of the termination (which date
shall not be more than 15 days after the giving of such notice).  The failure
by the Executive or the Company to set forth in a notice of termination any
fact or circumstance which contributes to a showing of Good Reason or Cause
shall not waive any right of the Executive or the Company hereunder or preclude
the Executive or the Company from asserting such fact or circumstances in
enforcing the Executive's or the Company's rights hereunder.

                 (b)      "Date of Termination" means (i) if the Executive's
employment is terminated by the Company for Cause or without Cause (including
because of Disability), or by the Executive for Good Reason or without Good
Reason, the date of receipt of the Notice of Termination or any later date
specified therein, as the case may be, and (ii) if the Executive's employment
is terminated by reason of death, the date of death of the Executive.

                 (c)      If the Executive's employment is terminated by the
Company other than for either Cause or Disability or the Executive shall
terminate his employment for Good Reason, and the termination of the
Executive's employment in any case is not due to his death or retirement, as
his exclusive right and remedy in respect of such termination:

                          (i)     the Company shall pay to the Executive (A)
within ten days after the Date of Termination, a lump sum cash payment equal to
the Accrued Obligations other than any severance payments or benefits under any
Company severance policy generally applicable to the Company's salaried
employees, (B) any amount arising from Executive's participation in, or
benefits under, any Investment Plans ("Accrued Investments"), which amounts
shall be payable in accordance with the terms and conditions of such Investment
Plans, and (C) in regular installments in accordance with the customary payroll
practices of the Company, the Executive's then current Annual Base Salary (pro-
rated for periods less than 1 year) for the remainder of the Employment Period
(the "Severance Period").





                                      -4-
<PAGE>   5
                          (ii)    The Executive shall continue to be covered at
the expense of the Company by the same or equivalent medical, dental, and life
insurance coverages as in effect for the Executive immediately prior to the
Date of Termination, until the earlier of (A) the expiration of the Severance
Period or (B) the date the Executive has commenced new employment and has
thereby become eligible for comparable medical benefits.

                 (d)      If the Executive's employment is terminated by reason
of the Executive's death during the Employment Period, the Company shall pay to
his legal representatives (i) within ten days after the Date of Termination, a
lump sum cash payment equal to the Accrued Obligations, and  (ii) the Accrued
Investments, which amounts shall be payable in accordance with the terms and
conditions of such Investment Plans.

                 (e)      If the Executive's employment is terminated by reason
of the Executive's Disability (or retirement pursuant to the Company's
Board-approved retirement plan, "Retirement") during the Employment Period, the
Company shall pay to the Executive (i) within ten days after the Date of
Termination, a lump sum cash payment equal to the Accrued Obligations and (ii)
the Accrued Investments, which amounts shall be payable in accordance with the
terms and conditions of such Investment Plans.

                 (f)      If the Executive's employment shall be terminated by
the Company for Cause or by the Executive without Good Reason (other than
because of death, Disability or Retirement) during the Employment Period, the
Company shall pay to the Executive (i) within ten days after the Date of
Termination, a lump sum cash payment equal to the Accrued Obligations and (ii)
the Accrued Investments, which amounts shall be payable in accordance with the
terms and conditions of such Investment Plan.

                 (g)      Upon the termination of the Executive's employment,
the Company shall have no further obligations to the Executive or his legal
representatives under this Agreement except to the extent provided for in this
Section 5.

         6.      Full Settlement, Mitigation.  In no event shall the Executive
be obligated to seek other employment or take any other action by way of
mitigation of the amounts payable to the Executive under any of the provisions
of this Agreement and such amounts shall not be reduced (except as provided in
Section 5(c)(ii)) whether or not the Executive obtains other employment.
Neither the Executive nor the Company shall be liable to the other party for
any damages in addition to the amounts payable under Section 5 arising out of
the termination of the Executive's employment prior to the end of the
Employment Period; provided, however, that the Company shall be entitled to
seek damages for any breach of Sections 7, 8 or 9 or criminal misconduct.

         7.      Confidential Information.

                 (a)      The Executive acknowledges that the Company and its
affiliates have trade, business and financial secrets and other confidential
and proprietary information (collectively, the "Confidential Information").
Confidential Information shall not include (i) information that is generally
known (other than as a result of a disclosure by the Executive) to other
persons or entities





                                      -5-
<PAGE>   6
who can obtain economic value from its disclosure or use and (ii) information
required to be disclosed by the Executive pursuant to a subpoena or court
order, or pursuant to a requirement of a governmental agency or law of the
United States of America or a state thereof or any governmental or political
subdivision thereof; provided, however, that the Executive shall take all
reasonable steps to prohibit disclosure pursuant to subsection (ii) above.

                 (b)      During and following the Executive's employment by
the Company, the Executive shall hold in confidence and not directly or
indirectly disclose or use or copy or make lists of any confidential
information or proprietary data of the Company or its subsidiaries except to
the extent authorized in writing by the Board or required by any court or
administrative agency, other than to an employee of the Company or its
subsidiaries or a Person to whom disclosure is reasonably necessary or
appropriate in connection with the performance by the Executive of duties as an
executive of the Company.

                 (c)      The Executive further agrees not to use any
Confidential Information for the benefit of any person or entity other than the
Company.

         8.      Surrender of Materials Upon Termination.  All records, files,
documents and materials, or copies thereof, relating to the Company's, its
affiliates' and their subsidiaries' respective businesses which the Executive
shall prepare, or use, or come into contact with, shall be and remain the sole
property of the Company, its affiliates or their subsidiaries, as the case may
be, and shall be promptly returned by the Executive to the owner upon
termination of the Executive's employment with the Company.

         9.      Non-Competition.

                 (a)      The term of Non-Competition (herein so called) shall
be for a term beginning on the date hereof and continuing until the expiration
of the Employment Period; provided, however, that the term of Non-Competition
shall expire (x) upon the Date of Termination if the Executive is not entitled
to the payments under Section 5(c)(i)(C) hereunder, or (y) if the Executive is
entitled to such payments, upon the date that the Executive waives his
entitlement to any further payments under Section 5(c)(1)(C) hereunder and
irrevocably and unconditionally releases, acquits and forever discharges the
Company from any and all claims arising hereunder.

                 (b)      During the term of Non-Competition, the Executive
will not (other than for the benefit of the Company pursuant to this Agreement)
directly or indirectly, individually or as an officer, director, employee,
shareholder, equity owner, consultant, contractor, partner, joint venturer,
agent, equity owner or in any capacity whatsoever, (i) engage in the operation
of any AM or FM radio station within 50 miles of any transmission site on which
the Company, its affiliates or any of their direct or indirect subsidiaries,
operates a radio station (a "Competing Business"), (ii) hire, attempt to hire,
contact or solicit with respect to hiring any employee of the Company, its
affiliates or any of their direct or indirect subsidiaries, or (iii) divert or
take away any customers or suppliers of the Company , its affiliates or any of
their direct or indirect subsidiaries.  Notwithstanding the foregoing, the
Company agrees that the Executive may own less than five percent of the
outstanding voting securities of any publicly traded company that is a
Competing Business so long as the





                                      -6-
<PAGE>   7
Executive does not otherwise participate in such competing business in any way
prohibited by the preceding clause.

                 (c)      During the term of Non-Competition, the Executive
will not use the Executive's access to, knowledge of, or application of
Confidential Information to perform any duty for any Competing Business; it
being understood and agreed to that this Section 9(c) shall be in addition to
and not be construed as a limitation upon the covenants in Section 9(b) hereof.

                 (d)      The Executive acknowledges that the geographic
boundaries, scope of prohibited activities, and time duration of the preceding
paragraphs are reasonable in nature and are no broader than are necessary to
maintain the confidentiality and the goodwill of the Company's, its affiliates'
and their direct or indirect subsidiaries' proprietary information, plans and
services and to protect the other legitimate business interests of the Company,
its affiliates and their subsidiaries.

                 (e)      If any court determines that any portion of this
Section 9 is invalid or unenforceable, the remainder of this Section 9 shall
not thereby be affected and shall be given full effect without regard to the
invalid provisions.  If any court construes any of the provisions of this
Section 9, or any part thereof, to be unreasonable because of the duration or
scope of such provision, such court shall have the power to reduce the duration
or scope of such provision and to enforce such provision as so reduced.

         10.     Successors.  The Company may assign its rights under this
Agreement to any successor to all or substantially all the assets of the
Company, by merger or otherwise, and may assign or encumber this Agreement and
its rights hereunder as security for indebtedness of the Company and its
respective subsidiaries.  The rights of Executive under this Agreement may not
be assigned or encumbered by the Executive, voluntarily or involuntarily,
during his lifetime, and any such purported assignment shall be void.  However,
all rights of the Executive under this Agreement shall inure to the benefit of
and be enforceable by the Executive's personal or legal representatives,
estates, executors, administrators, heirs and beneficiaries.  All amounts
payable to the Executive hereunder shall be paid, in the event of the
Executive's death, to the Executive's estate, heirs and representatives.

         11.     Enforcement.  The provisions of this Agreement shall be
regarded as divisible, and if any of said provisions or any part thereof are
declared invalid or unenforceable by a court of competent jurisdiction, the
validity and enforceability of the remainder of such provisions or parts hereof
and the applicability thereof shall not be affected thereby.

         12.     Amendment.  This Agreement may not be amended or modified at
any time except by a written instrument approved by the Board and executed by
the Company and the Executive.

         13.     Withholding.  The Company shall be entitled to withhold from
amounts to be paid to the Executive hereunder any federal, state, local, or
foreign withholding or other taxes or charges which it is from time to time
required to withhold.  The Company shall be entitled to rely on an opinion of
counsel if any question as to the amount or requirement of any such withholding
shall arise.





                                      -7-
<PAGE>   8
         14.     Effect of Agreement on Other Benefits.  The existence of this
Agreement shall not prohibit or restrict the Executive's entitlement to full
participation in the executive compensation, employee benefit and other plans
or programs in which executives of the Company are eligible to participate.

         15.     Governing Law.  This Agreement and the rights and obligations
hereunder shall be governed by and construed in accordance with the laws of the
State of Delaware, without regard to principles of conflicts of law of Delaware
or any other jurisdiction.  Any dispute arising out of this Agreement (other
than any disputes relating to Sections 7 and 9 hereof) shall be determined by
arbitration in New York, New York under the rules of the American Arbitration
Association then in effect and judgment upon any award pursuant to such
arbitration may be enforced in any court having jurisdiction thereof.  Disputes
relating to Sections 7 and 9 shall be determined by any court of competent
jurisdiction separately and independently of any arbitration proceeding
(whether pending or concluded) with respect to any other provision of this
Agreement.  No judicial proceeding relating to Sections 7 and 9 shall be stayed
or delayed by reason of any arbitration proceeding.

         16.     Miscellaneous.

                 (a)      The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.  Whenever the terms
"hereof", "hereby", "herein", or words of similar import are used in this
Agreement they shall be construed as referring to this Agreement in its
entirety rather than to a particular section or provision, unless the context
specifically indicates to the contrary.  Any reference to a particular
"Section" or "paragraph" shall be construed as referring to the indicated
section or paragraph of this Agreement unless the context indicates to the
contrary.  The use of the term "including" herein shall be construed as meaning
"including without limitation."  This Agreement may not be amended or modified
otherwise than by a written agreement executed by the parties hereto or their
respective successors and legal representatives.

                 (b)      All notices and other communications hereunder shall
be in writing and shall be given by hand delivery to the other party or by
registered or certified mail, return receipt requested, postage prepaid,
addressed as follows:

         If to the Executive:     Joseph L. Mathias IV
                                  111 South Calvert Street
                                  Suite 2850
                                  Baltimore, Maryland 21202
                                  Facsimile:  (410) 244-7170

                                  with a copy to:

                                  Latham & Watkins
                                  1001 Pennsylvania Avenue, Suite 1300
                                  Washington, D.C. 20004
                                  Attention:  Alex Voxman
                                  Facsimile:  (202) 637-2201





                                      -8-
<PAGE>   9
         If to the Company
         or Capstar:              Capstar Broadcasting Corporation
                                  600 Congress Avenue
                                  Suite 1400
                                  Austin, Texas  78701
                                  Attention:  William S. Banowsky, Jr.
                                  Facsimile:  (512) 404-6850

                                  with a copy to:

                                  Vinson & Elkins L.L.P.
                                  3700 Trammell Crow Center
                                  2001 Ross Avenue
                                  Dallas, Texas 75201-2975
                                  Attention:  Michael D. Wortley
                                  Facsimile: (214) 220-7716

or to such other address as either party shall have furnished to the other in
writing in accordance herewith.  Notice and communications shall be effective
when actually received by the addressee.

         17.     Injunctive Relief.  The parties hereto acknowledge and agree
that the Company would be irreparably injured if the provisions of Section 7
and Section 9 of this Agreement are not specifically enforced.  Therefore,
notwithstanding and in addition to any rights and remedies available hereunder,
or under applicable law, the Company shall have the right to injunctive or such
other equitable relief as may be necessary specifically enforce the Executive's
performance under such provisions.  The Executive agrees to waive the defense
in suit that the Company has an adequate remedy at law and to interpose no
opposition, legal or otherwise, as to the propriety of injunctive relief as a
remedy.  Notwithstanding anything contained in this Section 17, the Company
shall be entitled to pursue all available remedies to recover any damages to
which the Company may be entitled.

         18.     No Waiver.  No waiver by either party at any time of any
breach by the other party of, or compliance with, any condition or provision of
this Agreement to be performed by the other party shall be deemed a waiver of
similar or dissimilar provisions or conditions at any time.

         19.     Headings.  The headings herein contained are for reference
only and shall not affect the meaning or interpretation of any provision of
this Agreement.

         20.     Complete Agreement.  The provisions of this Agreement
constitute the complete understanding and agreement between the parties with
respect to the subject matter hereof.  This Agreement may be executed in two or
more counterparts.

                     The signature page is attached hereto.





                                      -9-
<PAGE>   10
         IN WITNESS WHEREOF, the parties have executed this Agreement as of the
day and year first written above.


                              EXECUTIVE



                                                                              
                              ------------------------------------------------
                              Joseph L. Mathias IV


                              CAPSTAR RADIO BROADCASTING PARTNERS, INC.



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



                              Capstar Broadcasting Corporation hereby joins in
                              the execution and delivery of this Agreement 
                              solely for the purposes of Section 4(c)

                              CAPSTAR BROADCASTING CORPORATION


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






                              -10-

<PAGE>   1
                                                                   EXHIBIT 10.37

                              EMPLOYMENT AGREEMENT


     THIS EMPLOYMENT AGREEMENT (the "Agreement"), made and entered into as of ,
199__, by and among Capstar Broadcasting Corporation, a Delaware corporation
(hereinafter, together with its successors, "Capstar"), Capstar Radio
Broadcasting Partners, Inc., a Delaware corporation and indirect subsidiary of
Capstar (hereinafter, together with its successors, referred to as the
"Company"), and James M. Strawn (hereinafter referred to as the "Executive").

     WHEREAS, pursuant to the Stock Purchase Agreement, dated as of June 12,
1997, as amended (the "Purchase Agreement"), between Capstar Acquisition
Company, Inc., Capstar Broadcasting Partners, Inc., Patterson Broadcasting,
Inc., a Delaware corporation ("Patterson"), and the selling stockholders named
therein (the "Selling Stockholders"), concurrently with the execution hereof,
the Company is acquiring all of the issued and outstanding capital stock and
common stock equivalents of Patterson from the Selling Stockholders (the
"Acquisition"). Unless otherwise defined herein, capitalized terms used herein
shall have the meanings assigned to them in the Purchase Agreement; and

     WHEREAS, the Board of Directors of the Company (the "Board") has
determined that it is in the best interests of the Company to employ the
Executive on the terms and conditions set forth herein.

     NOW THEREFORE, in consideration of the premises and the mutual covenants
and agreements contained herein, the sufficiency of which is hereby
acknowledged, the parties agree as follows:

     1.   Definitions.

          (a) "Accrued Obligations" means the sum of (i) the Executive's
Annual Base Salary (as hereinafter defined) earned or accrued through the Date
of Termination (as hereinafter defined) to the extent not theretofore paid,
(ii) reimbursement for any and all monies advanced by Executive in connection
with the Executive's employment for reasonable and necessary expenses incurred
by the Executive through the Date of Termination, and (iii) any unpaid accrued
vacation pay determined as of the Date of Termination.

           (b) "Board Determination" means a determination by the Board (which
is evidenced by one or more written resolutions to such effect) (i) to
terminate the Executive's employment during the Employment Period based upon
the Board's dissatisfaction with the manner in which the Executive has
performed his obligations and duties under Section 3 and (ii) that Cause does
not exist as a basis for such termination.



<PAGE>   2
          (c) "Without Cause" means a termination by the Company of the
Executive's employment during the Employment Period pursuant to a Board
Determination or for any other reason other than a termination based upon
Cause, death or Disability.

          (d) "Cause" means (i) a breach by the Executive of the Executive's
obligations under Section 3 (other than as a result of physical or mental
incapacity) which constitutes a continued material nonperformance by the
Executive of his obligations and duties thereunder, as determined by the Board,
and which is not cured within 30 days after receipt of written notice from the
Company specifying such breach, (ii) commission by the Executive of an act of
fraud upon the Company, as reasonably determined by a majority of the Board
after a hearing by the Board following ten days' notice to the Executive of
such hearing, (iii) willful misconduct involving an attempt to obtain personal
gain, profit or enrichment at the expense of the Company or from any
transaction in which the Executive has an interest which is adverse to the
interest of the Company, unless the Executive shall have obtained the prior
written consent of the Board, (iv) the use by the Executive of any illegal
drugs, (v) a material breach by the Executive of Section 7 or Section 9, (vi)
the conviction of the Executive of any felony (or a plea of nolo contendere
thereto), or (vii) the failure of the Executive to carry out, or comply with,
in any material respect any directive of the Board consistent with the terms of
this Agreement, which is not cured within 30 days after receipt of written
notice from the Company specifying such failure. The Company may suspend the
Executive's title and authority pending the hearing provided for in clause (ii)
above, and such suspension shall not constitute "Good Reason," as defined
below.

          (e) "Date of Termination" means (i) if the Executive's employment is
terminated by the Company for Cause or without Cause (including because of
Disability), or by the Executive for Good Reason or without Good Reason, the
date of receipt of the Notice of Termination or any later date specified
therein, as the case may be, and (ii) if the Executive's employment is
terminated by reason of death, the date of death of the Executive.

          (f) "Disability" means the Executive's inability to perform his duties
and obligations hereunder for a period of 180 consecutive days due to mental or
physical incapacity as determined by a physician selected by the Company or its
insurers and reasonably acceptable to the Executive.

          (g) "Good Reason" means (i) without the Executive's written consent,
any reduction, approved by the Board, in the amount of the Executive's annual
salary, (ii) any significant reduction, approved by the Board without the
Executive's written consent, in the aggregate value of the Executive's benefits
under Section 4 hereof (other than annual salary) as in effect from time to
time (unless such reduction is pursuant to a general change in benefits
applicable to all similarly situated employees of the Company), (iii) any
material breach by the Company of this Agreement (other than a breach caused
solely by the Executive), or (iv) any significant reduction, approved by the
Board without the Executive's written consent, in the Executive's title, duties
or responsibilities. Notwithstanding the above, the occurrence of any of the
events described above will not constitute Good Reason unless the Executive
gives the Company written notice that such event constitutes Good Reason, and
the Company thereafter fails to cure the event within 30 days after receipt of
such notice.


                                       2
<PAGE>   3
          (h) "Person" means any "person," within the meaning of Sections 13(d)
and 14(d) of the Securities Exchange Act of 1934 or the rules or regulations
promulgated thereunder, including a "group" as therein defined.

          (i) "Subsidiary" means, with respect to any Person, any other Person 
of which such first Person owns or has the power to vote, directly or
indirectly, securities representing a majority of the votes ordinarily entitled
to be cast for the election of directors or other governing Persons.

     2.   Term of Employment. Subject to the terms and provisions of this
Agreement, the Company hereby agrees to employ the Executive, and the Executive
hereby agrees to be employed by the Company, in accordance with the terms and
provisions of this Agreement, for the period commencing on , 199__ (the
"Effective Date") and ending on the fifth anniversary of the Effective Date
(the "Employment Period").

     3.   Position and Duties.

          (a) During the term of the Executive's employment, the Executive shall
serve as a Managing Director and member of the Executive Council of the Company
and, in so doing, shall report to the President and/or Chief Executive Officer
of the Company and the Board (or such other person as the Board may designate).
Subject to and in accordance with the authority and direction of the President
and/or Chief Executive Officer of the Company and the Board (or such other
person as the Board may designate), the Executive shall have supervision and
control over, and responsibility for, such management and operational functions
of the Company currently assigned to such position, and shall have such other
powers and duties (including holding officer positions with one or more
subsidiaries of the Company) as may from time to time be prescribed by the
Board, so long as such powers and duties are reasonable and customary for a
Managing Director and Executive Council member of an enterprise comparable to
the Company.

          (b) During the term of the Executive's employment, and excluding any
periods of vacation and sick leave to which the Executive is entitled, the
Executive agrees to devote full business time to the business and affairs of
the Company and, to the extent necessary to discharge the responsibilities
assigned to the Executive hereunder, to use the Executive's reasonable best
efforts to perform faithfully, effectively and efficiently such
responsibilities. During the term of Executive's employment it shall not be a
violation of this Agreement for the Executive to (i) serve on corporate, civic
or charitable boards or committees, (ii) deliver lectures or fulfill speaking
engagements and (iii) manage personal investments, so long as such activities
do not significantly interfere with the performance of the Executive's
responsibilities as an employee of the Company in accordance with this
Agreement.

          (c) The Executive will be based at the Company's offices in Atlanta,
Georgia (the "Primary Office") except for travel reasonably required for
Company business. Notwithstanding the foregoing, the Executive may perform his
services under this Agreement from any appropriate location; provided that the
absence of the Executive from the Primary Office does not significantly
interfere with the performance of the Executive's responsibilities as
an employee of the Company in accordance with this Agreement.


                                       3
<PAGE>   4

     4.   Compensation. During the Employment Period, the Executive shall be
compensated as follows:

          (a) During the term of the Executive's employment, the Executive shall
receive an annual base salary ("Annual Base Salary"), which shall be paid in
accordance with the customary payroll practices of the Company, in an amount
equal to $200,000. The Board in its discretion may at any time increase the
amount of the Annual Base Salary to such greater amount as it may determine
appropriate. However, the Company agrees that, at a minimum, the Annual Base
Salary will be increased annually by an amount equal to the percentage
increase, if any, in the Consumer Price Index (as published by the United
States Department of Labor with respect to the Atlanta, Georgia metropolitan
area) during the preceding calendar year. The term Annual Base Salary as
utilized in this Agreement shall refer to Annual Base Salary as such may be so
increased.

          (b) In addition to Annual Base Salary, the Executive shall be awarded
during the term of the Executive's employment an annual performance bonus in
such amount, if any, (which amount shall in no event exceed the amount of the
Annual Base Salary) as shall be determined appropriate by the Board pursuant to
the applicable annual performance bonus plan as adopted by the Board based upon
the recommendation of the Executive and the President and/or Chief Executive
Officer of the Company.

          (c) During the term of the Executive's employment, the Executive shall
be eligible to participate in the Capstar Broadcasting Corporation 1997 Stock
Option Plan.

          (d) During the term of the Executive's employment, the Executive shall
be entitled to participate in all incentive, savings and retirement plans,
practices, policies and programs applicable generally to other executives of
the Company ("Investment Plans").

          (e) During the term of the Executive's employment, the Executive 
and/or the Executive's family, as the case may be, shall be eligible for
participation in and shall receive all benefits under welfare benefit plans,
practices, policies and programs ("Welfare Plans") provided by the Company
(including, without limitation, medical, prescription, dental, disability,
salary continuance, employee life, group life, accidental death and travel
accident insurance plans and programs) to the extent applicable generally to
other executives of the Company. The Executive's coverage under such Welfare
Plans shall begin on the date of the Executive's employment with the Company
and shall not be subject to exclusions from or reductions in coverage by reason
of any preexisting condition or similar matter, except to the extent of any
exclusion from or reduction in the Executive's coverage under any welfare
benefit plan, practices, policies and programs of Patterson prior to the
Executive's employment by the Company as a result of any such preexisting
condition or similar matter.

          (f) During the term of the Executive's employment, the Executive shall
be entitled to receive (in addition to the benefits described above) such
perquisites and fringe benefits appertaining to his position in accordance with
any practice established by the Board.


                                       4
<PAGE>   5
          (g) During the term of the Executive's employment, the Executive shall
be entitled to receive prompt reimbursement for all reasonable business
expenses incurred by the Executive in accordance with the policies, practices
and procedures of the Company.

          (h) During the term of the Executive's employment, the Executive shall
be entitled to paid vacation and paid holidays in accordance with the plans,
policies, programs and practices of the Company for its executive officers.

          (i) During the term of the Executive's employment, the Executive
shall receive (A) an automobile allowance of $625 per month, (B) payment or
reimbursement of monthly dues at a country club designated by the Executive,
and (C) payment or reimbursement of monthly dues at a business luncheon club
designated by the Executive.

     5.   Termination.

          (a) Any termination by the Company for Cause or without Cause, or by
the Executive for Good Reason or without Good Reason, shall be communicated by
means of notice (the "Notice of Termination") to the other party hereto which
specifies the effective date of the termination (which date shall not be more
than 15 days after the giving of such notice). The failure by the Executive or
the Company to set forth in a notice of termination any fact or circumstance
which contributes to a showing of Good Reason or Cause shall not waive any
right of the Executive or the Company hereunder or preclude the Executive or
the Company from asserting such fact or circumstances in enforcing the
Executive's or the Company's rights hereunder.

          (b) If the Executive's employment is terminated by the Company other
than for either Cause or Disability or the Executive shall terminate his
employment for Good Reason, and the termination of the Executive's employment
in any case is not due to his death or retirement, as his exclusive right and
remedy in respect of such termination:

              (i)  the Company shall pay to the Executive (A) within ten days 
after the Date of Termination, a lump sum cash payment equal to the Accrued
Obligations other than any severance payments or benefits under any Company
severance policy generally applicable to the Company's salaried employees, (B)
any amount arising from Executive's participation in, or benefits under, any
Investment Plans ("Accrued Investments"), which amounts shall be payable in
accordance with the terms and conditions of such Investment Plans, and (C) in
regular installments in accordance with the customary payroll practices of the
Company, the Executive's then current Annual Base Salary for the two-year
period commencing from the Date of Termination (the "Severance Period").

              (ii) The Executive shall continue to be covered at the expense of 
the Company by the same or equivalent medical, dental, and life insurance
coverages as in effect for the Executive immediately prior to the Date of
Termination, until the earlier of (A) the expiration of the Severance Period or
(B) the date the Executive has commenced new employment and has thereby become
eligible for comparable medical benefits.



                                       5
<PAGE>   6
              (iii) Notwithstanding the terms or conditions of any stock 
option, stock appreciation right or similar agreements between the Company and
the Executive, the Executive shall vest, as of the Date of Termination, in all
rights under such agreements (i.e., stock options that would otherwise vest
after the Date of Termination) and thereafter shall be permitted to exercise
any and all such rights until the earlier to occur of (x) the expiration of
such stock option, stock appreciation right or similar agreement pursuant to
its terms or (y) 5:00 p.m., Dallas, Texas time, on the 90th day after the Date
of Termination; provided, however, the provisions of this clause (iii) of this
Section 5(b) shall not apply to a termination of the Executive's employment
during the Employment Period that is made by the Company pursuant to a Board
Determination.

          (c) If the Executive's employment is terminated by reason of the
Executive's death during the Employment Period, the Company shall pay to his
legal representatives (i) within ten days after the Date of Termination, a lump
sum cash payment equal to the Accrued Obligations, and (ii) the Accrued
Investments, which amounts shall be payable in accordance with the terms and
conditions of such Investment Plans. In addition, except as otherwise provided
in Section 5(g), the members of the Executive's family shall be entitled to
continue their participation in the Company's Welfare Plans at the expense of
the Company and otherwise on the same terms as prior to the Executive's
termination for a period of 12 months after the Date of Termination. Further,
notwithstanding the terms or conditions of any stock option, stock appreciation
right or similar agreements between the Company and the Executive, the
Executive shall vest, as of the Date of Termination, in all rights under such
agreements (i.e., stock options that would otherwise vest after the Date of
Termination) and thereafter his legal representatives shall be permitted to
exercise any and all such rights until the earlier to occur of (x) the
expiration of such stock option, stock appreciation right or similar agreement
pursuant to its terms or (y) the first anniversary of the Date of Termination.

          (d) If the Executive's employment is terminated by reason of the
Executive's Disability (or retirement pursuant to the Company's Board-approved
retirement plan, "Retirement") during the Employment Period, the Company shall
pay to the Executive (i) within ten days after the Date of Termination, a lump
sum cash payment equal to the Accrued Obligations, (ii) the Accrued
Investments, which amounts shall be payable in accordance with the terms and
conditions of such Investment Plans, and (iii) in regular installments in
accordance with the customary payroll practices of the Company, the Executive's
then current Annual Base Salary for the six-month period commencing from the
Date of Termination. In addition, except as otherwise provided in Section 5(g),
the Executive (and members of his family) shall be entitled to continue their
participation in the Company's Welfare Plans at the expense of the Company and
otherwise on the same terms as prior to the Executive's termination for a
period of 12 months after the Date of Termination. Further, notwithstanding the
terms or conditions of any stock option, stock appreciation right or similar
agreements between the Company and the Executive, the Executive shall vest, as
of the Date of Termination, in all rights under such agreements (i.e., stock
options that would otherwise vest after the Date of Termination) and thereafter
shall be permitted to exercise any and all such rights until the earlier to 
occur of (x) the expiration of such stock option, stock appreciation right or 
similar agreement pursuant to its terms or (y) the first anniversary of the 
Date of Termination.



                                       6
<PAGE>   7
          (e) If the Executive's employment is terminated by the Company for
Cause or by the Executive without Good Reason (other than because of death,
Disability or Retirement) during the Employment Period, the Company shall pay
to the Executive (i) within ten days after the Date of Termination, a lump sum
cash payment equal to the Accrued Obligations and (ii) the Accrued Investments,
which amounts shall be payable in accordance with the terms and conditions of
such Investment Plan.

          (f) Upon the termination of the Executive's employment, the Company
shall have no further obligations to the Executive or his legal representatives
under this Agreement except to the extent provided for in this Section 5, and
the Executive shall have no further obligations to the Company under this
Agreement except to the extent provided for in Sections 7, 8 and 9.

          (g) If pursuant to the terms and provisions of the Company's Welfare
Plans the Executive (or members of his family) are not eligible to participate
in the Company's Welfare Plans because the Executive is no longer an employee
of the Company, then the Company may fulfill its obligations under clause (iii)
of Section 5(b), Section 5(c), as applicable, by either providing to the
Executive (or his legal representatives), or reimbursing the Executive (or his
legal representatives) for the costs of, benefits substantially similar to the
benefits provided by the Company to its senior management under its Welfare
Plans as such may from time to time exist after the Date of Termination.
Nothing in this Section 5(g) shall limit the Executive's and his family's
rights and benefits under the Consolidated Omnibus Budget Reconciliation Act of
1985.

     6.   Full Settlement, Mitigation. In no event shall the Executive be
obligated to seek other employment or take any other action by way of
mitigation of the amounts payable to the Executive under any of the provisions
of this Agreement and such amounts shall not be reduced (except as provided in
Section 5(b)(ii)) whether or not the Executive obtains other employment.
Neither the Executive nor the Company shall be liable to the other party for
any damages in addition to the amounts payable under Section 5 arising out of
the termination of the Executive's employment prior to the end of the
Employment Period; provided, however, that the Company shall be entitled to
seek damages for any breach of Sections 7, 8 or 9 or criminal misconduct.

     7.   Confidential Information.

          (a) The Executive acknowledges that the Company and its affiliates 
have trade, business and financial secrets and other confidential and
proprietary information (collectively, the "Confidential Information").
Confidential Information shall not include (i) information that is generally
known (other than as a result of a disclosure by the Executive) to other
persons or entities who can obtain economic value from its disclosure or use,
(ii) information which was obtained by the Executive on a non-confidential
basis prior to or during his employment from a source other than the Company
and its affiliates provided that such source is not bound by a confidentiality
agreement with the Company or its affiliates, and (iii) information required to
be disclosed by the Executive pursuant to a subpoena or court order, or
pursuant to a requirement of a governmental agency or law of the United States
of America or a state thereof or any governmental or political subdivision
thereof; provided, however, that the Executive shall take all reasonable steps
to prohibit disclosure pursuant to subsection (iii) above.


                                       7
<PAGE>   8
          (b) During and following the Executive's employment by the Company, 
the Executive shall hold in confidence and, other than in connection with the
performance by the Executive of his duties as an executive of the Company,
shall not use or copy or make lists of any confidential information or
proprietary data of the Company or its subsidiaries, or directly or indirectly
disclose such information or data other than to an employee of the Company or
its subsidiaries or a Person to whom disclosure is reasonably necessary or
appropriate, except to the extent authorized in writing by the Board or
required by any court or administrative agency.

          (c) The Executive further agrees not to use any Confidential
Information for the benefit of any person or entity other than the Company.

     8.   Surrender of Materials Upon Termination. All records, files, documents
and materials, or copies thereof, relating to the Company's, its affiliates' or
their subsidiaries' respective businesses which the Executive shall prepare, or
use, or come into contact with, shall be and remain the sole property of the
Company, its affiliates or their subsidiaries, as the case may be, and shall be
promptly returned by the Executive to the Company upon termination of the
Executive's employment with the Company.

     9.   Non-Competition.

          (a) The term of Non-Competition (herein so called) shall be for a term
beginning on the date hereof and continuing until the later of (i) the
expiration of the Employment Period or (ii) if applicable, the first
anniversary of the Date of Termination.

          (b) During the term of Non-Competition, the Executive will not (other
than for the benefit of the Company pursuant to this Agreement)
directly or indirectly, individually or as an officer, director, employee,
shareholder, equity owner, consultant, contractor, partner, joint venturer,
agent, equity owner or in any capacity whatsoever, (i) engage in the operation
of any AM or FM radio station within 50 miles of any transmission site on which
the Company, its affiliates or any of their direct or indirect subsidiaries
operates a radio station (a "Competing Business"), (ii) hire, attempt to hire,
contact or solicit with respect to hiring any employee of the Company, its
affiliates or any of their direct or indirect subsidiaries, or (iii) divert or
take away any customers or suppliers of the Company, its affiliates or any of
their direct or indirect subsidiaries. Notwithstanding the foregoing, the
Company agrees that the Executive may own less than five percent of the
outstanding voting securities of any publicly traded company that is a
Competing Business so long as the Executive does not otherwise participate in
such competing business in any way prohibited by the preceding clause.

          (c) During the term of Non-Competition, the Executive will not use the
Executive's access to, knowledge of, or application of Confidential Information
to perform any duty for any Competing Business; it being understood and agreed
to that this Section 9(c) shall be in addition to and not be construed as a
limitation upon the covenants in Section 9(b) hereof.

          (d) The Executive acknowledges that the geographic boundaries, scope
of prohibited activities, and time duration of the preceding paragraphs are
reasonable in nature and are no broader than are necessary to maintain the
confidentiality and the goodwill of the Company's, its 


                                       8
<PAGE>   9
affiliates' and their subsidiaries' proprietary information, plans and
services and to protect the other legitimate business interests of the Company,
its affiliates and their subsidiaries.

          (e) If any court determines that any portion of this Section 9 is
invalid or unenforceable, the remainder of this Section 9 shall not thereby be
affected and shall be given full effect without regard to the invalid
provisions. If any court construes any of the provisions of this Section 9, or
any part thereof, to be unreasonable because of the duration or scope of such
provision, such court shall have the power to reduce the duration or scope of
such provision and to enforce such provision as so reduced.

     10.  Acceleration. If the Company fails to make a payment to the Executive
under Section 5(b)(i) or 5(d) when due, and such payment default continues for
a period of 30 days after written notice to the Company from the Executive or
his legal representatives, at the option of the Executive or his legal
representatives, the entire balance of the amount due the Executive under
Section 5(b)(i) or 5(d) shall become immediately due and payable.

     11.  Successors. The Company may assign its rights under this Agreement to
any successor to all or substantially all the assets of the Company, by merger
or otherwise, and may assign or encumber this Agreement and its rights
hereunder as security for indebtedness of the Company and its respective
subsidiaries; provided that the Company will require any successor to assume
and agree to perform this Agreement in the same manner and to the same extent
the Company would be required to perform if no such succession had taken place.
The rights of Executive under this Agreement may not be assigned or encumbered
by the Executive, voluntarily or involuntarily, during his lifetime, and any
such purported assignment shall be void. However, all rights of the Executive
under this Agreement shall inure to the benefit of and be enforceable by the
Executive's personal or legal representatives, estates, executors,
administrators, heirs and beneficiaries. All amounts payable to the Executive
hereunder shall be paid, in the event of the Executive's death, to the
Executive's estate, heirs and representatives.

     12.  Enforcement. The provisions of this Agreement shall be regarded as
divisible, and if any of said provisions or any part thereof are declared
invalid or unenforceable by a court of competent jurisdiction, the validity and
enforceability of the remainder of such provisions or parts hereof and the
applicability thereof shall not be affected thereby.

     13.  Amendment. This Agreement may not be amended or modified at any time
except by a written instrument approved by the Board and executed by the
Company and the Executive.

     14.  Withholding. The Company shall be entitled to withhold from amounts to
be paid to the Executive hereunder any federal, state, local, or foreign
withholding or other taxes or charges which it is from time to time required to
withhold. The Company shall be entitled to rely on an opinion of counsel if any
question as to the amount or requirement of any such withholding shall arise.

     15.  Effect of Agreement on Other Benefits. The existence of this Agreement
shall not prohibit or restrict the Executive's entitlement to full
participation in the executive compensation, 



                                       9
<PAGE>   10
employee benefit and other plans or programs in which executives of the
Company are eligible to participate.

     16.  Governing Law. This Agreement and the rights and obligations hereunder
shall be governed by and construed in accordance with the laws of the State of
Delaware, without regard to principles of conflicts of law of Delaware or any
other jurisdiction. Any dispute arising out of this Agreement (other than any
disputes relating to Sections 7 and 9 hereof) shall be determined by
arbitration in New York, New York under the rules of the American Arbitration
Association then in effect and judgment upon any award pursuant to such
arbitration, which award shall include all fees and expenses (including
attorneys' fees and expenses) reasonably incurred by the parties in connection
with such arbitration, may be enforced in any court having jurisdiction
thereof. Disputes relating to Sections 7 and 9 shall be determined by any court
of competent jurisdiction separately and independently of any arbitration
proceeding (whether pending or concluded) with respect to any other provision
of this Agreement. No judicial proceeding relating to Sections 7 and 9 shall be
stayed or delayed by reason of any arbitration proceeding.

     17.  Miscellaneous.

          (a) The captions of this Agreement are not part of the provisions
hereof and shall have no force or effect. Whenever the terms "hereof",
"hereby", "herein", or words of similar import are used in this Agreement they
shall be construed as referring to this Agreement in its entirety rather than
to a particular section or provision, unless the context specifically indicates
to the contrary. Any reference to a particular "Section" or "paragraph" shall
be construed as referring to the indicated section or paragraph of this
Agreement unless the context indicates to the contrary. The use of the term
"including" herein shall be construed as meaning "including without
limitation." This Agreement may not be amended or modified otherwise than by a
written agreement executed by the parties hereto or their respective successors
and legal representatives.

          (b) All notices and other communications hereunder shall be in writing
and shall be given by hand delivery to the other party or by registered or
certified mail, return receipt requested, postage prepaid, addressed as
follows:

          If to the Executive:      James M. Strawn
                                    7620 Blandford Place
                                    Dunwoody, Georgia  30350
                                    Telephone:  (770) 393-9964

                                    with a copy to:

                                    Haythe & Curley
                                    237 Park Avenue
                                    New York, New York 10017
                                    Attention: Joseph J. Romagnoli
                                    Facsimile: (212) 682-0200


                                      10
<PAGE>   11
           If to the Company        Capstar Broadcasting Corporation
           or Capstar:              600 Congress Avenue
                                    Suite 1400
                                    Austin, Texas  78701
                                    Attention: William S. Banowsky, Jr.
                                    Facsimile: (512) 404-6850

                                    with a copy to:

                                    Vinson & Elkins L.L.P.
                                    3700 Trammell Crow Center
                                    2001 Ross Avenue
                                    Dallas, Texas 75201-2975
                                    Attention:  Michael D. Wortley
                                    Facsimile: (214) 220-7716

or to such other address as either party shall have furnished to the other in
writing in accordance herewith. Notices and communications shall be effective
when actually received by the addressee.

     18.  Injunctive Relief. The parties hereto acknowledge and agree that the
Company would be irreparably injured if the provisions of Section 7 and Section
9 of this Agreement are not specifically enforced. Therefore, notwithstanding
and in addition to any rights and remedies available hereunder, or under
applicable law, the Company shall have the right to injunctive or such other
equitable relief as may be necessary specifically to enforce the Executive's
performance under such provisions. The Executive agrees to waive the defense in
suit that the Company has an adequate remedy at law. Notwithstanding anything
contained in this Section 17, the Company shall be entitled to pursue all
available remedies to recover any damages to which the Company may be entitled.

     19.  No Waiver. No waiver by either party at any time of any breach by the
other party of, or compliance with, any condition or provision of this
Agreement to be performed by the other party shall be deemed a waiver of
similar or dissimilar provisions or conditions at any time.

     20.  Termination of Previous Agreements. This Agreement supersedes and
replaces all of the Executive's rights and benefits under all existing
employment contracts or agreements, whether written or oral, between the
Executive and Patterson Broadcasting, Inc. ("Patterson"), including the
Employment Agreement dated May 3, 1995, between the Executive and Patterson
(the "Previous Agreements"). From and after the date of this Agreement, the
Previous Agreements shall cease and terminate, and thereafter none of
Patterson, the Executive or the Company shall have any further liability or
obligation to the other with respect to such Previous Agreements, except for
salary to the date of this Agreement, incentive bonuses for periods to the date
of this Agreement, reimbursement of expenses incurred to the date of this
Agreement and any other unpaid or unsatisfied liabilities or obligations
accruing to, or which may arise out of acts which occurred prior to, the date
of termination of the Previous Agreements.


                                      11
<PAGE>   12
     21.  Complete Agreement. The provisions of this Agreement constitute the
complete understanding and agreement between the parties with respect to the
subject matter hereof. This Agreement may be executed in two or more
counterparts.




                                      12
<PAGE>   13
      IN WITNESS WHEREOF, the parties have executed this Agreement as of the day
and year first written above.


                                      EXECUTIVE



                                      --------------------------------------
                                      James M. Strawn


                                      CAPSTAR RADIO BROADCASTING PARTNERS,
                                      INC.



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

                                      Capstar Broadcasting Corporation hereby 
                                      joins in the execution and delivery of 
                                      this Agreement solely for the purposes of 
                                      Section 4(c), clause (iii) of Section 5(b)
                                      and Sections 5(c) and 5(d).


                                      CAPSTAR BROADCASTING CORPORATION




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


                                      S-1

<PAGE>   1
                                                                   EXHIBIT 10.38

                              EMPLOYMENT AGREEMENT


       THIS EMPLOYMENT AGREEMENT (the "Agreement"), made and entered into as of
_____________________, 199__, by and between Capstar Broadcasting Corporation,
a Delaware corporation (hereinafter, together with its successors, referred to
as the "Company"), and James W. Wesley, Jr. (hereinafter referred to as the
"Executive").

       WHEREAS, pursuant to the Stock Purchase Agreement, dated as of June 12,
1997, as amended (the "Purchase Agreement"), between Capstar Acquisition
Company, Inc., Patterson Broadcasting, Inc., a Delaware corporation
("Patterson"), and the selling stockholders named therein (the "Selling
Stockholders"), concurrently with the execution hereof, the Company is
acquiring all of the issued and outstanding capital stock and common stock
equivalents of Patterson from the Selling Stockholders (the "Acquisition").
Unless otherwise defined herein, capitalized terms used herein shall have the
meanings assigned to them in the Purchase Agreement; and

       WHEREAS, the Board of Directors of the Company (the "Board") has
determined that it is in the best interests of the Company to employ the
Executive on the terms and conditions set forth herein.

       NOW THEREFORE, in consideration of the premises and the mutual covenants
and agreements contained herein, the sufficiency of which is hereby
acknowledged, the parties agree as follows:

       1.     Definitions.

              (a)    "Accrued Obligations" means the sum of (i) the Executive's
Annual Base Salary (as hereinafter defined) earned or accrued through the Date
of Termination (as hereinafter defined) to the extent not theretofore paid,
(ii) reimbursement for any and all monies advanced by Executive in connection
with the Executive's employment for reasonable and necessary expenses incurred
by the Executive through the Date of Termination, and (iii) any unpaid accrued
vacation pay determined as of the Date of Termination.

              (b)    "Board Determination" means a determination by the Board
(which is evidenced by one or more written resolutions to such effect) (i) to
terminate the Executive's employment during the Employment Period based upon
the Board's dissatisfaction with the manner in which the Executive has
performed his obligations and duties under Section 3 and (ii) that Cause does
not exist as a basis for such termination.

              (c)    "Without Cause" means a termination by the Company of the
Executive's employment during the Employment Period pursuant to a Board
Determination or for any other reason other than a termination based upon
Cause, death or Disability.
<PAGE>   2
              (d)    "Cause" means (i) a breach by the Executive of the
Executive's obligations under Section 3 (other than as a result of physical or
mental incapacity) which constitutes a continued material nonperformance by the
Executive of his obligations and duties thereunder, as determined by the Board,
and which is not cured within 30 days after receipt of written notice from the
Company specifying such breach, (ii) commission by the Executive of an act of
fraud upon the Company, as reasonably determined by a majority of the Board
after a hearing by the Board following ten days' notice to the Executive of
such hearing, (iii) willful misconduct involving an  attempt to obtain personal
gain, profit or enrichment at the expense of the Company or from any
transaction in which the Executive has an interest which is adverse to the
interest of the Company, unless the Executive shall have obtained the prior
written consent of the Board, (iv) the use by the Executive of any illegal
drugs, (v) a material breach by the Executive of Section 7 or Section 9, (vi)
the conviction of the Executive of any felony (or a plea of nolo contendere
thereto), or (vii) the failure of the Executive to carry out, or comply with,
in any material respect any directive of the Board consistent with the terms of
this Agreement, which is not cured within 30 days after receipt of written
notice from the Company specifying such failure.  The Company may suspend the
Executive's title and authority pending the hearing provided for in clause (ii)
above, and such suspension shall not constitute "Good Reason," as defined
below.

              (e)    "Date of Termination" means (i) if the Executive's
employment is terminated by the Company for Cause or without Cause (including
because of Disability), or by the Executive for Good Reason or without Good
Reason, the date of receipt of the Notice of Termination or any later date
specified therein, as the case may be, and (ii) if the Executive's employment
is terminated by reason of death, the date of death of the Executive.

              (f)    "Disability" means the Executive's inability to perform
his duties and obligations hereunder for a period of 180 consecutive days due
to mental or physical incapacity as determined by a physician selected by the
Company or its insurers and reasonably acceptable to the Executive.

              (g)    "Good Reason" means (i) without the Executive's written
consent, any reduction, approved by the Board, in the amount of the Executive's
annual salary, (ii) any significant reduction, approved by the Board without
the Executive's written consent, in the aggregate value of the Executive's
benefits under Section 4 hereof (other than annual salary) as in effect from
time to time (unless such reduction is pursuant to a general change in benefits
applicable to all similarly situated employees of the Company), (iii) any
material breach by the Company of this Agreement (other than a breach caused
solely by the Executive), or (iv) any significant reduction, approved by the
Board without the Executive's written consent, in the Executive's title, duties
or responsibilities.  Notwithstanding the above, the occurrence of any of the
events described above will not constitute Good Reason unless the Executive
gives the Company written notice that such event constitutes Good Reason, and
the Company thereafter fails to cure the event within 30 days after receipt of
such notice.

              (h)    "Person" means any "person", within the meaning of
Sections 13(d) and 14(d) of the Securities Exchange Act of 1934 or the rules or
regulations promulgated thereunder, including a "group" as therein defined.




                                      2
<PAGE>   3
              (i)    "Subsidiary" means, with respect to any Person, any other
Person of which such first Person owns or has the power to vote, directly or
indirectly, securities representing a majority of the votes ordinarily entitled
to be cast for the election of directors or other governing Persons.

       2.     Term of Employment.  Subject to the terms and provisions of this
Agreement, the Company hereby agrees to employ the Executive, and the Executive
hereby agrees to be employed by the Company, in accordance with the terms and
provisions of this Agreement, for the period commencing on __________________,
199__ (the "Effective Date") and ending on the fifth anniversary of the
Effective Date (the "Employment Period").

       3.     Position and Duties.

              (a)    During the term of the Executive's employment, the
Executive shall serve as Chairman of the Company and, in so doing, shall report
to the President and/or Chief Executive Officer of the Company and the Board.
Subject to and in accordance with the authority and direction of the President
and/or Chief Executive Officer of the Company and the Board, the Executive
shall have supervision and control over, and responsibility for, such
management and operational functions of the Company currently assigned to such
position, and shall have such other powers and duties (including holding
officer positions with one or more subsidiaries of the Company) as may from
time to time be prescribed by the Board, so long as such powers and duties are
reasonable and customary for the Chairman of an enterprise comparable to the
Company.

              (b)    During the term of the Executive's employment, and
excluding any periods of vacation and sick leave to which the Executive is
entitled, the Executive shall devote such time to the business and affairs of
the Company as he and the Board mutually agree is necessary and appropriate
under the circumstances and, to the extent necessary to discharge the
responsibilities assigned to the Executive hereunder, to use the Executive's
reasonable best efforts to perform faithfully, effectively and efficiently such
responsibilities.  During the term of Executive's employment it shall not be a
violation of this Agreement for the Executive to (i) serve on corporate, civic
or charitable boards or committees, (ii) deliver lectures or fulfill speaking
engagements and (iii) manage personal investments, so long as such activities
do not significantly interfere with the performance of the Executive's
responsibilities as an employee of the Company in accordance with this
Agreement.

              (c)    The Executive will be based at the Company's offices in
Atlanta, Georgia (the "Primary Office") except for travel reasonably required
for Company business.  Notwithstanding the foregoing, the Executive may perform
his services under this Agreement from any appropriate location; provided that
the absence of the Executive from the Primary Office does not significantly
interfere with the performance of the Executive's responsibilities as an
employee of the Company in accordance with this Agreement.

       4.     Compensation.  During the Employment Period, the Executive shall
be compensated as follows:





                                       3
<PAGE>   4
              (a)    During the term of the Executive's employment, the
Executive shall receive an annual base salary ("Annual Base Salary"), which
shall be paid in accordance with the customary payroll practices of the
Company, in an amount equal to $300,000.  The Board in its discretion may at
any time increase the amount of the Annual Base Salary to such greater amount
as it may determine appropriate.  However, the Company agrees that, at a
minimum, the Annual Base Salary will be increased annually by an amount equal
to the percentage increase, if any, in the Consumer Price Index (as published
by the United States Department of Labor with respect to the Atlanta, Georgia
metropolitan area) during the preceding calendar year.  The term Annual Base
Salary as utilized in this Agreement shall refer to Annual Base Salary as such
may be so increased.

              (b)    In addition to Annual Base Salary, the Executive shall be
awarded during the term of the Executive's employment an annual performance
bonus in such amount, if any, (which amount shall in no event exceed the amount
of the Annual Base Salary) as shall be determined appropriate by the Board
pursuant to the applicable annual performance bonus plan as adopted by the
Board based upon the recommendation of the Executive and the President and/or
Chief Executive Officer of the Company.

              (c)    During the term of the Executive's employment, the
Executive shall be eligible to participate in the Capstar Broadcasting
Corporation 1997 Stock Option Plan.

              (d)    During the term of the Executive's employment, the
Executive shall be entitled to participate in all incentive, savings and
retirement plans, practices, policies and programs applicable generally to
other executives of the Company ("Investment Plans").

              (e)    During the term of the Executive's employment, the
Executive and/or the Executive's family, as the case may be, shall be eligible
for participation in and shall receive all benefits under welfare benefit
plans, practices, policies and programs ("Welfare Plans") provided by the
Company (including, without limitation, medical, prescription, dental,
disability, salary continuance, employee life, group life, accidental death and
travel accident insurance plans and programs) to the extent applicable
generally to other executives of the Company.  The Executive's coverage under
such Welfare Plans shall begin on the date of the Executive's employment with
the Company and shall not be subject to exclusions from or reductions in
coverage by reason of any preexisting condition or similar matter, except to
the extent of any exclusion from or reduction in  the Executive's coverage
under any welfare benefit plan, practices, policies and programs of Patterson
prior to the Executive's employment by the Company as a result of  any such
preexisting condition or similar matter.

              (f)    During the term of the Executive's employment, the
Executive shall be entitled to receive (in addition to the benefits described
above) such perquisites and fringe benefits appertaining to his position in
accordance with any practice established by the Board.

              (g)    During the term of the Executive's employment, the
Executive shall be entitled to receive prompt reimbursement for all reasonable
business expenses incurred by the Executive in accordance with the policies,
practices and procedures of the Company.





                                       4
<PAGE>   5
              (h)    During the term of the Executive's employment, the
Executive shall be entitled to paid vacation and paid holidays as he and the
Board mutually agree are appropriate and which do not otherwise interfere with
the Executive's discharge of his responsibilities under Section 3(a).

              (i)    During the term of the Executive's employment, the
Executive shall receive (A) an automobile allowance of $625 per month, (B)
payment or reimbursement of monthly dues at a country club designated by the
Executive, and (C) payment or reimbursement of monthly dues at a business
luncheon club designated by the Executive.

       5.     Termination.

              (a)    Any termination by the Company for Cause or without Cause,
or by the Executive for Good Reason or without Good Reason, shall be
communicated by means of notice (the "Notice of Termination") to the other
party hereto which specifies the effective date of the termination (which date
shall not be more than 15 days after the giving of such notice).  The failure
by the Executive or the Company to set forth in a notice of termination any
fact or circumstance which contributes to a showing of Good Reason or Cause
shall not waive any right of the Executive or the Company hereunder or preclude
the Executive or the Company from asserting such fact or circumstances in
enforcing the Executive's or the Company's rights hereunder.

              (b)    If the Executive's employment is terminated by the Company
other than for either Cause or Disability or the Executive shall terminate his
employment for Good Reason, and the termination of the Executive's employment
in any case is not due to his death or retirement, as his exclusive right and
remedy in respect of such termination:

                     (i)    the Company shall pay to the Executive (A) within
ten days after the Date of Termination, a lump sum cash payment equal to the
Accrued Obligations other than any severance payments or benefits under any
Company severance policy generally applicable to the Company's salaried
employees, (B) any amount arising from Executive's participation in, or
benefits under, any Investment Plans ("Accrued Investments"), which amounts
shall be payable in accordance with the terms and conditions of such Investment
Plans, and (C) in regular installments in accordance with the customary payroll
practices of the Company, the Executive's then current Annual Base Salary for
the two-year period commencing from the Date of Termination (the "Severance
Period").

                     (ii)   The Executive shall continue to be covered at the
expense of the Company by the same or equivalent medical, dental, and life
insurance coverages as in effect for the Executive immediately prior to the
Date of Termination, until the earlier of (A) the expiration of the Severance
Period or (B) the date the Executive has commenced new employment and has
thereby become eligible for comparable medical benefits.

                     (iii)  Notwithstanding the terms or conditions of any
stock option, stock appreciation right or similar agreements between the
Company and the Executive, the Executive shall vest, as of the Date of
Termination, in all rights under such agreements (i.e., stock options that
would otherwise vest after the Date of Termination) and thereafter shall be
permitted to exercise any and all such rights until the earlier to occur of (x)
the expiration of such stock option, stock





                                       5
<PAGE>   6
appreciation right or similar agreement pursuant to its terms or (y) 5:00 p.m.,
Dallas, Texas time, on the 90th day after the Date of Termination; provided,
however, the provisions of this clause (iii) of this Section 5(b) shall not
apply to a termination of the Executive's employment during the Employment
Period that is made by the Company pursuant to a Board Determination.

              (c)    If the Executive's employment is terminated by reason of
the Executive's death during the Employment Period, the Company shall pay to
his legal representatives (i) within ten days after the Date of Termination, a
lump sum cash payment equal to the Accrued Obligations, and  (ii) the Accrued
Investments, which amounts shall be payable in accordance with the terms and
conditions of such Investment Plans.  In addition, except as otherwise provided
in Section 5(g), the members of the Executive's family shall be entitled to
continue their participation in the Company's Welfare Plans at the expense of
the Company and otherwise on the same terms as prior to the Executive's
termination for a period of 12 months after the Date of Termination. Further,
notwithstanding the terms or conditions of any stock option, stock appreciation
right or similar agreements between the Company and the Executive, the
Executive shall vest, as of the Date of Termination, in all rights under such
agreements (i.e., stock options that would otherwise vest after the Date of
Termination) and thereafter his legal representatives shall be permitted to
exercise any and all such rights until the earlier to occur of  (x) the
expiration of such stock option, stock appreciation right or similar agreement
pursuant to its terms or (y) the first anniversary of the Date of Termination.

              (d)    If the Executive's employment is terminated by reason of
the Executive's Disability (or retirement pursuant to the Company's
Board-approved retirement plan, "Retirement") during the Employment Period, the
Company shall pay to the Executive (i) within ten days after the Date of
Termination, a lump sum cash payment equal to the Accrued Obligations, (ii) the
Accrued Investments, which amounts shall be payable in accordance with the
terms and conditions of such Investment Plans, and (iii) in regular
installments in accordance with the customary payroll practices of the Company,
the Executive's then current Annual Base Salary for the six-month period
commencing from the Date of Termination.  In addition, except as otherwise
provided in Section 5(g), the Executive (and members of his family) shall be
entitled to continue their participation in the Company's Welfare Plans at the
expense of the Company and otherwise on the same terms as prior to the
Executive's termination for a period of 12 months after the Date of
Termination.  Further, notwithstanding the terms or conditions of any stock
option, stock appreciation right or similar agreements between the Company and
the Executive, the Executive shall vest, as of the Date of Termination, in all
rights under such agreements (i.e., stock options that would otherwise vest
after the Date of Termination) and thereafter shall be permitted to exercise
any and all such rights until the earlier to occur of  (x) the expiration of
such stock option, stock appreciation right or similar agreement pursuant to
its terms or (y) the first anniversary of the Date of Termination.

              (e)    If the Executive's employment is terminated by the Company
for Cause or by the Executive without Good Reason (other than because of death,
Disability or Retirement) during the Employment Period, the Company shall pay
to the Executive (i) within ten days after the Date of Termination, a lump sum
cash payment equal to the Accrued Obligations and (ii) the Accrued Investments,
which amounts shall be payable in accordance with the terms and conditions of
such Investment Plan.





                                       6
<PAGE>   7
              (f)    Upon the termination of the Executive's employment, the
Company shall have no further obligations to the Executive or his legal
representatives under this Agreement except to the extent provided for in this
Section 5, and the Executive shall have no further obligations to the Company
under this Agreement except to the extent provided for in Sections 7, 8 and 9.

              (g)    If pursuant to the terms and provisions of the Company's
Welfare Plans the Executive (or members of his family) are not eligible to
participate in the Company's Welfare Plans because the Executive is no longer
an employee of the Company, then the Company may fulfill its obligations under
clause (iii) of Section 5(b), Section 5(c), as applicable, by either providing
to the Executive (or his legal representatives), or reimbursing the Executive
(or his legal representatives) for the costs of, benefits substantially similar
to the benefits provided by the Company to its senior management under its
Welfare Plans as such may from time to time exist after the Date of
Termination.  Nothing in this Section 5(g) shall limit the Executive's and his
family's rights and benefits under the Consolidated Omnibus Budget
Reconciliation Act of 1985.

       6.     Full Settlement, Mitigation.  In no event shall the Executive be
obligated to seek other employment or take any other action by way of
mitigation of the amounts payable to the Executive under any of the provisions
of this Agreement and such amounts shall not be reduced (except as provided in
Section 5(b)(ii)) whether or not the Executive obtains other employment.
Neither the Executive nor the Company shall be liable to the other party for
any damages in addition to the amounts payable under Section 5 arising out of
the termination of the Executive's employment prior to the end of the
Employment Period; provided, however, that the Company shall be entitled to
seek damages for any breach of Sections 7, 8 or 9 or criminal misconduct.

       7.     Confidential Information.

              (a)    The Executive acknowledges that the Company and its
affiliates have trade, business and financial secrets and other confidential
and proprietary information (collectively, the "Confidential Information").
Confidential Information shall not include (i) information that is generally
known (other than as a result of a disclosure by the Executive) to other
persons or entities who can obtain economic value from its disclosure or use,
(ii) information which was obtained by the Executive on a non-confidential
basis prior to or during his employment from a source other than the Company
and its affiliates provided that such source is not bound by a confidentiality
agreement with the Company or its affiliates, and (iii) information required to
be disclosed by the Executive pursuant to a subpoena or court order, or
pursuant to a requirement of a governmental agency or law of the United States
of America or a state thereof or any governmental or political subdivision
thereof; provided, however, that the Executive shall take all reasonable steps
to prohibit disclosure pursuant to subsection (iii) above.

              (b)    During and following the Executive's employment by the
Company, the Executive shall hold in confidence and, other than in connection
with the performance by the Executive of his duties as an executive of the
Company, shall not use or copy or make lists of any confidential information or
proprietary data of the Company or its subsidiaries, or directly or indirectly
disclose such information or data other than to an employee of the Company or
its subsidiaries or a Person to whom disclosure is reasonably necessary or
appropriate, except to the extent authorized in writing by the Board or
required by any court or administrative agency.





                                       7
<PAGE>   8
              (c)    The Executive further agrees not to use any Confidential
Information for the benefit of any person or entity other than the Company.

       8.     Surrender of Materials Upon Termination.  All records, files,
documents and materials, or copies thereof, relating to the Company's and its
subsidiaries' respective businesses which the Executive shall prepare, or use,
or come into contact with, shall be and remain the sole property of the Company
or its subsidiaries, as the case may be, and shall be promptly returned by the
Executive to the Company upon termination of the Executive's employment with
the Company.

       9.     Non-Competition.

              (a)    The term of Non-Competition (herein so called) shall be
for a term beginning on the date hereof and continuing until the later of (i)
the expiration of the Employment Period or (ii) if applicable, the first
anniversary of the Date of Termination.

              (b)    During the term of Non-Competition, the Executive will not
(other than for the benefit of the Company pursuant to this Agreement) directly
or indirectly, individually or as an officer, director, employee, shareholder,
equity owner, consultant, contractor, partner, joint venturer, agent, equity
owner or in any capacity whatsoever, (i) engage in the operation of any AM or
FM radio station within 50 miles of any transmission site on which the Company
or any of its direct or indirect subsidiaries operates a radio station (a
"Competing Business"), (ii) hire, attempt to hire, contact or solicit with
respect to hiring any employee of the Company or any of its direct or indirect
subsidiaries, or (iii) divert or take away any customers or suppliers of the
Company or any of its direct or indirect subsidiaries.  Notwithstanding the
foregoing, the Company agrees that the Executive may own less than five percent
of the outstanding voting securities of any publicly traded company that is a
Competing Business so long as the Executive does not otherwise participate in
such competing business in any way prohibited by the preceding clause.

              (c)    During the term of Non-Competition, the Executive will not
use the Executive's access to, knowledge of, or application of Confidential
Information to perform any duty for any Competing Business; it being understood
and agreed to that this Section 9(c) shall be in addition to and not be
construed as a limitation upon the covenants in Section 9(b) hereof.

              (d)    The Executive acknowledges that the geographic boundaries,
scope of prohibited activities, and time duration of the preceding paragraphs
are reasonable in nature and are no broader than are necessary to maintain the
confidentiality and the goodwill of the Company's and its subsidiaries'
proprietary information, plans and services and to protect the other legitimate
business interests of the Company and its subsidiaries.

              (e)    If any court determines that any portion of this Section 9
is invalid or unenforceable, the remainder of this Section 9 shall not thereby
be affected and shall be given full effect without regard to the invalid
provisions.  If any court construes any of the provisions of this Section 9, or
any part thereof, to be unreasonable because of the duration or scope of such
provision, such court shall have the power to reduce the duration or scope of
such provision and to enforce such provision as so reduced.





                                       8
<PAGE>   9
       10.    Acceleration.  If the Company fails to make a payment to the
Executive under Section 5(b)(i) or 5(d) when due, and such payment default
continues for a period of 30 days after written notice to the Company from the
Executive or his legal representatives, at the option of the Executive or his
legal representatives, the entire balance of the amount due the Executive under
Section 5(b)(i) or 5(d) shall become immediately due and payable.

       11.    Successors.  The Company may assign its rights under this
Agreement to any successor to all or substantially all the assets of the
Company, by merger or otherwise, and may assign or encumber this Agreement and
its rights hereunder as security for indebtedness of the Company and its
respective subsidiaries; provided that the Company will require any successor
to assume and agree to perform this Agreement in the same manner and to the
same extent the Company would be required to perform if no such succession had
taken place.  The rights of Executive under this Agreement may not be assigned
or encumbered by the Executive, voluntarily or involuntarily, during his
lifetime, and any such purported assignment shall be void.  However, all rights
of the Executive under this Agreement shall inure to the benefit of and be
enforceable by the Executive's personal or legal representatives, estates,
executors, administrators, heirs and beneficiaries.  All amounts payable to the
Executive hereunder shall be paid, in the event of the Executive's death, to
the Executive's estate, heirs and representatives.

       12.    Enforcement.  The provisions of this Agreement shall be regarded
as divisible, and if any of said provisions or any part thereof are declared
invalid or unenforceable by a court of competent jurisdiction, the validity and
enforceability of the remainder of such provisions or parts hereof and the
applicability thereof shall not be affected thereby.

       13.    Amendment.  This Agreement may not be amended or modified at any
time except by a written instrument approved by the Board and executed by the
Company and the Executive.

       14.    Withholding.  The Company shall be entitled to withhold from
amounts to be paid to the Executive hereunder any federal, state, local, or
foreign withholding or other taxes or charges which it is from time to time
required to withhold.  The Company shall be entitled to rely on an opinion of
counsel if any question as to the amount or requirement of any such withholding
shall arise.

       15.    Effect of Agreement on Other Benefits.  The existence of this
Agreement shall not prohibit or restrict the Executive's entitlement to full
participation in the executive compensation, employee benefit and other plans
or programs in which executives of the Company are eligible to participate.

       16.    Governing Law.  This Agreement and the rights and obligations
hereunder shall be governed by and construed in accordance with the laws of the
State of Delaware, without regard to principles of conflicts of law of Delaware
or any other jurisdiction.  Any dispute arising out of this Agreement (other
than any disputes relating to Sections 7 and 9 hereof) shall be determined by
arbitration in New York, New York under the rules of the American Arbitration
Association then in effect and judgment upon any award pursuant to such
arbitration, which award shall include all fees and expenses (including
attorneys' fees and expenses) reasonably incurred by the parties in connection
with such arbitration, may be enforced in any court having jurisdiction
thereof.  Disputes





                                       9
<PAGE>   10
relating to Sections 7 and 9 shall be determined by any court of competent
jurisdiction separately and independently of any arbitration proceeding
(whether pending or concluded) with respect to any other provision of this
Agreement.  No judicial proceeding relating to Sections 7 and 9 shall be stayed
or delayed by reason of any arbitration proceeding.

       17.    Miscellaneous.

              (a)    The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.  Whenever the terms
"hereof", "hereby", "herein", or words of similar import are used in this
Agreement they shall be construed as referring to this Agreement in its
entirety rather than to a particular section or provision, unless the context
specifically indicates to the contrary.  Any reference to a particular
"Section" or "paragraph" shall be construed as referring to the indicated
section or paragraph of this Agreement unless the context indicates to the
contrary.  The use of the term "including" herein shall be construed as meaning
"including without limitation."  This Agreement may not be amended or modified
otherwise than by a written agreement executed by the parties hereto or their
respective successors and legal representatives.

              (b)    All notices and other communications hereunder shall be in
writing and shall be given by hand delivery to the other party or by registered
or certified mail, return receipt requested, postage prepaid, addressed as
follows:

       If to the Executive: James W. Wesley, Jr.
                            5665 Errol Place, NW
                            Atlanta, Georgia  30327
                            Telephone:  (404) 258-0528

                            with a copy to:

                            Haythe & Curley
                            237 Park Avenue
                            New York, New York 10017
                            Attention:  Joseph J. Romagnoli
                            Facsimile:  (212) 682-0200

       If to the Company:   Capstar Broadcasting Corporation
                            600 Congress Avenue
                            Suite 1400
                            Austin, Texas  78701
                            Attention: William S. Banowsky, Jr.
                            Facsimile: (512) 404-6850





                                       10
<PAGE>   11
                            with a copy to:

                            Vinson & Elkins L.L.P.
                            3700 Trammell Crow Center
                            2001 Ross Avenue
                            Dallas, Texas 75201-2975
                            Attention:  Michael D. Wortley
                            Facsimile: (214) 220-7716

or to such other address as either party shall have furnished to the other in
writing in accordance herewith.  Notices and communications shall be effective
when actually received by the addressee.

       18.    Injunctive Relief.  The parties hereto acknowledge and agree that
the Company would be irreparably injured if the provisions of Section 7 and
Section 9 of this Agreement are not specifically enforced.  Therefore,
notwithstanding and in addition to any rights and remedies available hereunder,
or under applicable law, the Company shall have the right to injunctive or such
other equitable relief as may be necessary specifically to enforce the
Executive's performance under such provisions.  The Executive agrees to waive
the defense in suit that the Company has an adequate remedy at law.
Notwithstanding anything contained in this Section 17, the Company shall be
entitled to pursue all available remedies to recover any damages to which the
Company may be entitled.

       19.    No Waiver.  No waiver by either party at any time of any breach
by the other party of, or compliance with, any condition or provision of this
Agreement to be performed by the other party shall be deemed a waiver of
similar or dissimilar provisions or conditions at any time.

       20.    Termination of Previous Agreements.  This Agreement supersedes
and replaces all of the Executive's rights and benefits under all existing
employment contracts or agreements, whether written or oral, between the
Executive and Patterson Broadcasting, Inc. ("Patterson"), including the
Employment Agreement dated May 3, 1995, between the Executive and Patterson
(the "Previous Agreements").  From and after the date of this Agreement, the
Previous Agreements shall cease and terminate, and thereafter none of
Patterson, the Executive or the Company shall have any further liability or
obligation to the other with respect to such Previous Agreements, except for
salary to the date of this Agreement, incentive bonuses for periods to the date
of this Agreement, reimbursement of expenses incurred to the date of this
Agreement and any other unpaid or unsatisfied liabilities or obligations
accruing to, or which may arise out of acts which occurred prior to, the date
of termination of the Previous Agreements.

       21.    Complete Agreement.  The provisions of this Agreement constitute
the complete understanding and agreement between the parties with respect to
the subject matter hereof.  This Agreement may be executed in two or more
counterparts.





                                       11
<PAGE>   12
       IN WITNESS WHEREOF, the parties have executed this Agreement as of the
day and year first written above.



                                           EXECUTIVE



                                           -------------------------------------
                                           James W. Wesley, Jr.


                                           CAPSTAR BROADCASTING CORPORATION



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





                                      S-1

<PAGE>   1
                                                                 EXHIBIT 10.39

                             STOCKHOLDERS AGREEMENT


       THIS STOCKHOLDERS AGREEMENT (this "Stockholders Agreement") dated as of
July 8, 1997, is entered into by and among Capstar Broadcasting Corporation, a
Delaware corporation (the "Company"), the securityholders listed on the
signature pages hereof (collectively, the "Holders"), and Hicks, Muse, Tate &
Furst Incorporated, a Texas corporation ("HMTF").

       In consideration of the premises, mutual covenants and agreements
hereinafter contained and for other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the parties hereto agree
as follows:

                                   ARTICLE 1

                                  DEFINITIONS

       Section 1.1   Definitions.

       "Accredited Investor" means an "Accredited Investor," as defined in
Regulation D, or any successor rule then in effect.

       "Advice" shall have the meaning provided in Section 3.4 hereof.

       "Affiliate, means, with respect to any Person, any Person who, directly
or indirectly, controls, is controlled by or is under common control with that
Person.

       "Appraised Value" means, as to any Securities, the fair market value of
such Securities at the date of the Purchase Notice or the Option Notice, as
applicable, as determined by an Independent Financial Expert selected by HMTF;
provided, however, if  a Holder shall object to such determination within 10
days after being notified thereof by HMTF, such Holder shall within such ten-
day period select an Independent Financial Expert to determine the fair market
value of such Securities on behalf of such Holder.  In the event that the
Independent Financial Experts selected by each of HMTF and such Holder cannot
agree on the fair market value of such Securities, then the two Independent
Financial Experts shall mutually select a third Independent Financial Expert to
determine the fair market value of such Securities, and the value selected by
such third firm shall be binding on all the parties hereto.  Each such
Independent Financial Expert may use any customary method of determining fair
market value.  The cost of the Independent Financial Expert selected by HMTF
shall be paid by HMTF, the cost of the Independent Financial Expert, if any,
selected by such Holder shall be paid by such Holder, and the cost of the
Independent Financial Expert, if any, mutually selected by the two Independent
Financial Experts appointed by each of HMTF and such Holder shall be paid one-
half by HMTF and one-half by such Holder.

       "Authorization Date" shall have the meaning set forth in Section 5.3.1
hereof.

       "Business Day" means a day that is not a Legal Holiday.
<PAGE>   2
       "Change of Control" means the first to occur of the following events:
(i) any sale, lease, exchange, or other transfer (in one transaction or series
of related transactions) of all or substantially all of the assets of the
Company to any Person or group of related Persons for purposes of Section 13(d)
of the Exchange Act (a "Group"), other than one or more members of the HMC
Group, (ii) a majority of the Board of Directors of the Company shall consist
of Persons who are not Continuing Directors; or (iii) the acquisition by any
Person or Group (other than one or more members of the HMC Group) of the power,
directly or indirectly, to vote or direct the voting of securities having more
than 50% of the ordinary voting power for the election of directors of the
Company.

       "Class A Common Stock" means shares of the Class A Common Stock, $0.01
par value per share, of the Company, and any capital stock into which such
Class A Common Stock thereafter may be changed.

       "Class B Common Stock" means shares of the Class B Common Stock, $0.01
par value per share, of the Company, and any capital stock into which such
Class B Common Stock thereafter may be changed.

       "Class C Common Stock" means shares of the Class C Common Stock, $0.01
par value per share, of the Company, and any capital stock into which such
Class C Common Stock thereafter may be changed.

       "Common Stock" means shares of the Class A Common Stock, Class B Common
Stock and Class C Common Stock of the Company, and any capital stock into which
such Common Stock thereafter may be changed.

       "Common Stock Equivalents" means, without duplication with any other
Common Stock or Common Stock Equivalents, any rights, warrants, options,
convertible securities or indebtedness, exchangeable securities or
indebtedness, or other rights, exercisable for or convertible or exchangeable
into, directly or indirectly, Common Stock of the Company and securities
convertible or exchangeable into Common Stock of the Company, whether at the
time of issuance or upon the passage of time or the occurrence of some future
event; provided, however, Common Stock Equivalents shall not include any
options awarded under the Company's 1996 Stock Option Plan or any shares of
Common Stock issued upon exercise of such options or any securities into which
such shares may be converted pursuant to such Plan.

       "Company" shall have the meaning set forth in the introductory paragraph
hereof.

       "Continuing Director" means, as of the date of determination, any Person
who (i) was a member of the Board of Directors of the Company on the date
hereof, (ii) was nominated for election or elected to the Board of Directors of
the Company with the affirmative vote of a majority of the Continuing Directors
who were members of such Board of Directors at the time of such nomination or
election, or (iii) is a member of the HMC Group.

       "Co-Seller" shall have the meaning set forth in Section 4.1 hereof.

       "Demand Registration" shall have the meaning set forth in Section 3.1.1
hereof.




                                      2
<PAGE>   3
       "Demand Request" shall have the meaning set forth in Section 3.1.1
hereof.

       "Election Notice" shall have the meaning set forth in Section 5.3.1
hereof.

       "Exchange Act" means the Securities Exchange Act of 1934, as amended,
and the rules and regulations promulgated by the SEC thereunder.

       "Excluded Registration" means a registration under the Securities Act of
(i) a registration to effect a Qualified IPO if such registration only includes
equity securities to be issued by the Company and does not include any equity
securities for the account of any other securityholder of the Company, (ii)
securities registered on Form S-8 or any similar successor form and (iii)
securities registered to effect the acquisition of or combination with another
Person.

       "Fully-Diluted Common Stock" means, at any time, the then outstanding
Common Stock of the Company plus (without duplication) all shares of Common
Stock issuable, whether at such time or upon the passage of time or the
occurrence of future events, upon the exercise, conversion, or exchange of all
then outstanding Common Stock Equivalents.

       "Grantor" shall have the meaning set forth in Section 6.1.1 hereof.

       "HMC Group" means HMTF and its Affiliates (including Capstar L.P.) and
its and their respective officers, directors, and employees (and members of
their respective families and trusts for the primary benefit of such family
members).

       "HMC Group Designee" shall have the meaning set forth in Section 2.1.1
hereof.

       "HMTF" shall have the meaning set forth in the introductory paragraph
hereof.

       "Holders" shall have the meaning set forth in the introductory paragraph
hereof and shall include any direct or indirect transferee of any such Holder
who shall become a party to this Stockholders Agreement.

       "Independent Financial Expert" means any investment bank which is
registered as a broker dealer under the Exchange Act and has aggregate net
capital of at least $50 million.

       "Inspectors" shall have the meaning provided in Section 3.3 hereof.

       "Legal Holiday" shall have the meaning provided in Section 9.2 hereof.

       "Material Adverse Effect" shall have the meaning provided in Section
3.1.4 hereof.

       "NASD" shall have the meaning provided in Section 3.3 hereof.

       "Offered Securities" shall have the meaning provided in Section 5.3.1
hereof.

       "Option" shall have the meaning provided in Section 6.2.1 hereof.





                                       3
<PAGE>   4
       "Option Notice" shall have the meaning provided in Section 6.2.3 hereof.

       "Option Securities" shall have the meaning provided in Section 6.2.1
hereof.

       "Option Transaction" shall have the meaning provided in Section 6.2.2
hereof.

       "Participation Offer" shall have the meaning provided in Section 4.2.1
hereof.

       "Person" or "person" means any individual, corporation, partnership,
joint venture, limited liability company, association, joint-stock company,
trust, unincorporated organization or government or other agency or political
subdivision thereof.

       "Purchase Notice" shall have the meaning provided in Section 6.1.1
hereof.

       "Purchase Option" shall have the meaning provided in Section 6.1.1
hereof.

       "Purchasable Securities" shall have the meaning provided in Section
6.1.1 hereof.
       "Qualified IPO" means a firm commitment underwritten public offering of
Common Stock for cash pursuant to a registration statement under the Securities
Act where the aggregate proceeds to the Company prior to deducting any
underwriters' discounts and commissions from such offering and any similar
prior public offerings exceed $10 million.

       "Records" shall have the meaning provided in Section 3.3 hereof.

       "Registrable Shares" means at any time the Class A Common Stock of the
Company owned by the Holders owned on the date hereof or on the date that any
Holder executes this Stockholders Agreement; provided, however, that
Registrable Shares shall not include any shares (i) the sale of which has been
registered pursuant to the Securities Act and which shares have been sold
pursuant to such registration, (ii) which have been sold to the public pursuant
to Rule 144 of the SEC under the Securities Act, or (iii) issued upon the
exercise of any options awarded under the Company's 1996 Stock Option Plan.

       "Registration Expenses" shall have the meaning provided in Section 3.6
hereof.

       "Regulation D" means Regulation D promulgated under the Securities Act
by the SEC.

       "Requesting Holder" shall have the meaning provided in Section 3.1.1.
hereof.

       "Required Filing Date" shall have the meaning provided in Section
3.1.1(b) hereof.

       "Required Holders" means Holders who then own beneficially more than 66-
2/3% of the aggregate number of Registrable Shares.

       "SEC" means the Securities and Exchange Commission.





                                       4
<PAGE>   5
       "Securities" means the Common Stock; provided, however, that Securities
shall not include any shares of Common Stock issued upon the exercise of any
options awarded under the Company's 1996 Stock Option Plan.

       "Securities Act" means the Securities Act of 1933, as amended, and the
rules and regulations promulgated by the SEC thereunder.

       "Seller Affiliates" shall have the meaning provided in Section 3.6.1
hereof.

       "Significant Sale" shall have the meaning provided in Section 4.1
hereof.

       "Stockholders Agreement" means this Stockholders Agreement, as such from
time to time may be amended.

       "Subsidiary" of any Person means (i) a corporation a majority of whose
outstanding shares of capital stock or other equity interests with voting
power, under ordinary circumstances, to elect directors, is at the time,
directly or indirectly, owned by such Person, by one or more subsidiaries of
such Person or by such Person and one or more subsidiaries of such Person, and
(ii) any other Person (other than a corporation) in which such Person, a
subsidiary of such Person or such Person and one or more subsidiaries of such
Person, directly or indirectly, at the date of determination thereof, has (x)
at least a majority ownership interest or (y) the power to elect or direct the
election of the directors or other governing body of such Person.

       "Suspension Notice" shall have the meaning provided in Section 3.4
hereof.

       "Transfer" means any disposition of any Security or any interest therein
that would constitute a "sale" thereof within the meaning of the Securities
Act.

       "Transfer Notice" shall have the meaning provided in Section 5.3.1
hereof.

       "Unaccredited Holder" shall have the meaning provided in Section 6.2.2
hereof.

       Section 1.2   Rules of Construction.  Unless the context otherwise
requires

              (1)    a term has the meaning assigned to it;

              (2)    "or" is not exclusive;

              (3)    words in the singular include the plural, and words in the
       plural include the singular;

              (4)    provisions apply to successive events and transactions;
       and

              (5)    "herein," "thereof" and other words of similar import
       refer to this Agreement as a whole and not to any particular Article,
       Section or other subdivision.





                                       5
<PAGE>   6
                                   ARTICLE 2

                MANAGEMENT OF THE COMPANY AND CERTAIN ACTIVITIES

       Section 2.1   Board of Directors.

       2.1.1  Board Representation.  Subject to Section 2.1.3, the Board of
Directors of the Company shall consist of such individuals as may be designated
from time to time by the HMC Group (an "HMC Group Designee").  Each Holder
shall vote his or its shares of Common Stock, to the extent such shares are
entitled to vote, at any regular or special meeting of stockholders of the
Company or in any written consent executed in lieu of such a meeting of
stockholders and shall take all other actions necessary to give effect to the
agreements contained in this Agreement (including without limitation the
election of persons designated by the HMC Group to be elected as directors as
described in the preceding sentence) and to ensure that the certificate of
incorporation and bylaws as in effect immediately following the date hereof do
not, at any time thereafter, conflict in any respect with the provisions of
this Agreement.

       2.1.2  Vacancies.  If, prior to his election to the Board of Directors
of the Company pursuant to Section 2.1.1 hereof, any HMC Group Designee shall
be unable or unwilling to serve as a director of the Company, the HMC Group
shall be entitled to nominate a replacement who shall then be an HMC Group
Designee for purposes of this Section 2. If, following an election to the Board
of Directors of the Company pursuant to Section 2.1.1 hereof, any HMC Group
Designee shall resign or be removed or be unable to serve for any reason prior
to the expiration of his term as a director of the Company, the HMC Group
shall, within 30 days of such event, notify the Board of Directors of the
Company in writing of a replacement HMC Group Designee, and either (i) the
Holders shall vote their shares of Common Stock, to the extent such shares are
entitled to vote, at any regular or special meeting called for the purpose of
filling positions on the Board of Directors of the Company or in any written
consent executed in lieu of such a meeting of stockholders, and shall take all
such other actions necessary to ensure the election to the Board of Directors
of the Company of such replacement HMC Group Designee to fill the unexpired
term of the HMC Group Designee who such new HMC Group Designee is replacing or
(ii) the Board of Directors shall elect such replacement HMC Group Designee to
fill the unexpired term of the HMC Group Designee who such new HMC Group
Designee is replacing.  If the HMC Group requests that any HMC Group Designee
be removed as a Director (with or without cause) by written notice thereof to
the Company, then the Company shall take all actions necessary to effect, and
each of the Holders shall vote all its or his capital stock in favor of, such
removal upon such request.

       2.1.3  Termination of Rights.  The right of the HMC Group to designate
directors under Section 2.1.1, and the obligation of the Holders to vote their
shares as provided herein, shall terminate upon the first to occur of (i) the
termination or expiration of this Stockholders Agreement or this Article 2,
(ii) such time as the HMC Group elects in writing to terminate its rights under
this Article 2, or (iii) such time as the HMC Group cease to own any shares of
Common Stock.

       2.1.4  Costs and Expenses.  The Company will pay all reasonable out-of-
pocket expenses incurred by the designees of the HMC Group in connection with
their participation in meetings of





                                       6
<PAGE>   7
the Board of Directors (and committees thereof) of the Company and the Boards
of Directors (and committees thereof) of the Subsidiaries of the Company.

       Section 2.2   Other Activities of the Holders; Fiduciary Duties.  It is
understood and accepted that the Holders and their Affiliates have interests in
other business ventures which may be in conflict with the activities of the
Company and its Subsidiaries and that, subject to applicable law, nothing in
this Stockholders Agreement shall limit the current or future business
activities of the Holders whether or not such activities are competitive with
those of the Company and its Subsidiaries.  Nothing in this Agreement, express
or implied, shall relieve any officer or director of the Company or any of its
Subsidiaries, or any Holder, of any fiduciary or other duties or obligations
they may have to the Company's stockholders.

       Section 2.3   Grant of Proxy.  Each Holder hereby constitutes and
appoints HMTF with full power of substitution, as its true and lawful proxy and
attorney-in-fact to vote any and all shares of any class or series of capital
stock of the Company or any Subsidiary of the Company held by such Holder in
accordance with the provisions of Section 2.1 of this Stockholders Agreement.
Each Holder acknowledges that the proxy granted hereby is irrevocable, being
coupled with an interest, and that such proxy will continue until the
termination of such Holder's obligation to vote any shares in accordance with
this Article 2.

                                   ARTICLE 3

                              REGISTRATION RIGHTS

       Section 3.1   Demand Registration.

       3.1.1  Request for Registration.

              (a)    At any time after the first anniversary of the
consummation of a Qualified IPO, any Holder or Holders may request the Company,
in writing (a "Demand Request"), to effect the registration under the
Securities Act of all or part of its or their Registrable Shares (a "Demand
Registration"); provided that the Registrable Shares proposed to be sold by the
Holders requesting a Demand Registration (the "Requesting Holders," which term
shall include parties deemed "Requesting Holders" pursuant to Section 3.1.5
hereof) represent, in the aggregate, more than 35% of the total number of
Registrable Shares held by all Holders.

              (b)    Each Demand Request shall specify the number of
Registrable Shares proposed to be sold.  Subject to Section 3.1.6, the Company
shall file the Demand Registration within 90 days after receiving a Demand
Request (the "Required Filing Date") and shall use all commercially reasonable
efforts to cause the same to be declared effective by the SEC as promptly as
practicable after such filing; provided, that the Company need effect only
three Demand Registrations; provided, further, that if any Registrable Shares
requested to be registered pursuant to a Demand Request under this Section 3.1
are excluded from a registration pursuant to Section 3.1.4 below, the Holders
shall have the right, with respect to each such exclusion, to one additional
Demand Registration under this Section 3.1 with respect to such excluded
Registrable Shares.





                                       7
<PAGE>   8
       3.1.2  Effective Registration and Expenses.  A registration will not
count as a Demand Registration until it has become effective (unless the
Requesting Holders withdraw all their Registrable Shares and the Company has
performed its obligations hereunder in all material respects, in which case
such demand will count as a Demand Registration unless the Requesting Holders
pay all Registration Expenses, as hereinafter defined, in connection with such
withdrawn registration); provided, that if, after it has become effective, an
offering of Registrable Shares pursuant to a registration is interfered with by
any stop order, injunction, or other order or requirement of the SEC or other
governmental agency or court, such registration will be deemed not to have been
effected and will not count as a Demand Registration.

       3.1.3  Selection of Underwriters.  The offering of Registrable Shares
pursuant to a Demand Registration shall be in the form of a "firm commitment"
underwritten offering.  The Requesting Holders of a majority of the Registrable
Shares to be registered in a Demand Registration shall select the investment
banking firm or firms to manage the underwritten offering; provided that such
selection shall be subject to the consent of the Company, which consent shall
not be unreasonably withheld.

       3.1.4  Priority on Demand Registrations.  No securities to be sold for
the account of any Person (including the Company) other than a Requesting
Holder shall be included in a Demand Registration unless the managing
underwriter or underwriters shall advise the Company or the Requesting Holders
in writing that the inclusion of such securities will not materially and
adversely affect the price or success of the offering (a "Material Adverse
Effect").  Furthermore, in the event the managing underwriter or underwriters
shall advise the Company or the Requesting Holders that even after exclusion of
all securities of other Persons pursuant to the immediately preceding sentence,
the amount of Registrable Shares proposed to be included in such Demand
Registration by Requesting Holders is sufficiently large to cause a Material
Adverse Effect, the Registrable Shares of the Requesting Holders to be included
in such Demand Registration shall equal the number of shares which the Company
is so advised can be sold in such offering without a Material Adverse Effect
and such shares shall be allocated pro rata among the Requesting Holders on the
basis of the number of Registrable Shares requested to be included in such
registration by each such Requesting Holder.

       3.1.5  Rights of Nonrequesting Holders.  Upon receipt of any Demand
Request, the Company shall promptly (but in any event within 10 days) give
written notice of such proposed Demand Registration to all other Holders, who
shall have the right, exercisable by written notice to the Company within 20
days of their receipt of the Company's notice, to elect to include in such
Demand Registration such portion of their Registrable Securities as they may
request.  All Holders requesting to have their Registrable Shares included in a
Demand Registration in accordance with the preceding sentence shall be deemed
to be "Requesting Holders" for purposes of this Section 3.1.

       3.1.6  Deferral of Filing.  The Company may defer the filing (but not
the preparation) of a registration statement required by Section 3.1 until a
date not later than 180 days after the Required Filing Date (or, if longer, 180
days after the effective date of the registration statement contemplated by
clause (ii) below) if (i) at the time the Company receives the Demand Request,
the Company or any of its Subsidiaries are engaged in confidential negotiations
or other confidential business activities, disclosure of which would be
required in such registration statement (but would not be





                                       8
<PAGE>   9
required if such registration statement were not filed), and the Board of
Directors of the Company determines in good faith that such disclosure would be
materially detrimental to the Company and its stockholders or would have a
material adverse effect on any such confidential negotiations or other
confidential business activities, or (ii) prior to receiving the Demand
Request, the Board of Directors had determined to effect a registered
underwritten public offering of the Company's securities for the Company's
account and the Company had taken substantial steps (including, but not limited
to, selecting a managing underwriter for such offering) and is proceeding with
reasonable diligence to effect such offering.  A deferral of the filing of a
registration statement pursuant to this Section 3.1.6 shall be lifted, and the
requested registration statement shall be filed forthwith, if, in the case of a
deferral pursuant to clause (i) of the preceding sentence, the negotiations or
other activities are disclosed or terminated, or, in the case of a deferral
pursuant to clause (ii) of the preceding sentence, the proposed registration
for the Company's account is abandoned.  In order to defer the filing of a
registration statement pursuant to this Section 3.1.6, the Company shall
promptly (but in any event within 10 days), upon determining to seek such
deferral, deliver to each Requesting Holder a certificate signed by an
executive officer of the Company stating that the Company is deferring such
filing pursuant to this Section 3.1.6 and a general statement of the reason for
such deferral and an approximation of the anticipated delay.  Within 20 days
after receiving such certificate, the holders of a majority of the Registrable
Shares held by the Requesting Holders and for which registration was previously
requested may withdraw such Demand Request by giving notice to the Company; if
withdrawn, the Demand Request shall be deemed not to have been made for all
purposes of this Agreement.  The Company may defer the filing of a particular
registration statement pursuant to this Section 3.1.6 only once.

       Section 3.2   Piggyback Registrations.

       3.2.1  Right to Piggyback.  Each time the Company proposes to register
any of its equity securities (other than pursuant to an Excluded Registration)
under the Securities Act for sale to the public (whether for the account of the
Company, pursuant to a Demand Registration, or otherwise for the account of any
securityholder of the Company) and the form of registration statement to be
used permits the registration of Registrable Shares, the Company shall give
prompt written notice to each Holder of Registrable Shares (which notice shall
be given not less than 30 days prior to the effective date of the Company's
registration statement), which notice shall offer each such Holder the
opportunity to include any or all of its or his Registrable Shares in such
registration statement, subject to the limitations contained in Section 3.2.2
hereof.  Each Holder who desires to have its or his Registrable Shares included
in such registration statement shall so advise the Company in writing (stating
the number of shares desired to be registered) within 20 days after the date of
such notice from the Company.  Any Holder shall have the right to withdraw such
Holder's request for inclusion of such Holder's Registrable Shares in any
registration statement pursuant to this Section 3.2.1 by giving written notice
to the Company of such withdrawal.  Subject to Section 3.2.2 below, the Company
shall include in such registration statement all such Registrable Shares so
requested to be included therein; provided, however, that the Company may at
any time withdraw or cease proceeding with any such registration if it shall at
the same time withdraw or cease proceeding with the registration of all other
equity securities originally proposed to be registered.

       3.2.2  Priority on Registrations.  If the Registrable Shares requested
to be included in the registration statement by any Holder differ from the type
of securities proposed to be registered by





                                       9
<PAGE>   10
the Company and the managing underwriter advises the Company that due to such
differences the inclusion of such Registrable Shares would have a Material
Adverse Effect, then (i) the number of such Holder's or Holders' Registrable
Shares to be included in the registration statement shall be reduced to an
amount which, in the judgment of the managing underwriter, would eliminate such
Material Adverse Effect or (ii) if no such reduction would, in the judgment of
the managing underwriter, eliminate such Material Adverse Effect, then the
Company shall have the right to exclude all such Registrable Shares from such
registration statement provided no other securities of such type are included
and offered for the account of any other Person in such registration statement.
Any partial reduction in the number of Registrable Shares to be included in the
registration statement pursuant to clause (i) of the immediately preceding
sentence shall be effected pro rata based on the ratio which such Holder's
requested shares bears to the total number of shares requested to be included
in such registration statement by all Persons who have requested that their
shares be included in such registration statement.  If the Registrable Shares
requested to be included in the registration statement are of the same type as
the securities being registered by the Company and the managing underwriter
advises the Company that the inclusion of such Registrable Shares would cause a
Material Adverse Effect, the Company will be obligated to include in such
registration statement, as to each Holder, only a portion of the shares such
Holder has requested be registered equal to the ratio which such Holder's
requested shares bears to the total number of shares requested to be included
in such registration statement by all Persons (other than (i) the Company, if
such registration has been initiated by the Company for securities to be
offered by the Company and (ii) by Persons exercising their right to cause a
Demand Registration) who have requested that their shares be included in such
registration statement.  It is acknowledged by the Holders, that pursuant to
the foregoing provision, the securities to be included in such registration
shall be allocated (x) first, to the Company, if such registration has been
initiated by the Company for securities to be offered by the Company, (y)
second, to securities offered by Persons exercising their right to cause a
Demand Registration, if such registration is a Demand Registration and (z)
third, to the Holders and all other persons requesting securities to be
included therein in accordance with the above described ratio.  If as a result
of the provisions of this Section 3.2.2 any Holder shall not be entitled to
include all Registrable Securities in a registration that such Holder has
requested to be so included, such Holder may withdraw such Holder's request to
include Registrable Shares in such registration statement.  No Person may
participate in any registration statement hereunder unless such Person (x)
agrees to sell such person's Registrable Shares on the basis provided in any
underwriting arrangements approved by the Company and (y) completes and
executes all questionnaires, powers of attorney, indemnities, underwriting
agreements, and other documents reasonably required under the terms of such
underwriting arrangements; provided, however, that no such Person shall be
required to make any representations or warranties in connection with any such
registration other than representations and warranties as to (i) such Person's
ownership of his or its Registrable Shares to be sold or transferred free and
clear of all liens, claims, and encumbrances, (ii) such Person's power and
authority to effect such transfer, and (iii) such matters pertaining to
compliance with securities laws as may be reasonably requested; provided
further, however, that the obligation of such Person to indemnify pursuant to
any such underwriting arrangements shall be several, not joint and several,
among such Persons selling Registrable Shares, and the liability of each such
Person will be in proportion to, and provided further that such liability will
be limited to, the net amount received by such Person from the sale of his or
its Registrable Shares pursuant to such registration.





                                       10
<PAGE>   11
       3.3    Holdback Agreement.  Unless the managing underwriter otherwise
agrees, each of the Company and the Holders agrees, and the Company agrees, in
connection with any underwritten registration, to use its reasonable efforts to
cause its Affiliates to agree, not to effect any public sale or private offer
or distribution of any Common Stock or Common Stock Equivalents during the ten
business days prior to the effectiveness under the Securities Act of any
underwritten registration and during such time period after the effectiveness
under the Securities Act of any underwritten registration (not to exceed 120
days) (except, if applicable, as part of such underwritten registration) as the
Company and the managing underwriter may agree.

       3.4    Registration Procedures.  Whenever any Holder has requested that
any Registrable Shares be registered pursuant to this Stockholders Agreement,
the Company will use its commercially reasonable efforts to effect the
registration and the sale of such Registrable Shares in accordance with the
intended method of disposition thereof, and pursuant thereto the Company will
as expeditiously as possible:

              (i)    prepare and file with the SEC a registration statement on
any appropriate form under the Securities Act with respect to such Registrable
Shares and use its commercially reasonable efforts to cause such registration
statement to become effective;

              (ii)   prepare and file with the SEC such amendments, post-
effective amendments, and supplements to such registration statement and the
prospectus used in connection therewith as may be necessary to keep such
registration statement effective for a period of not less than 180 days (or
such lesser period as is necessary for the underwriters in an underwritten
offering to sell unsold allotments) and comply with the provisions of the
Securities Act with respect to the disposition of all securities covered by
such registration statement during such period in accordance with the intended
methods of disposition by the sellers thereof set forth in such registration
statement;

              (iii)  furnish to each seller of Registrable Shares and the
underwriters of the securities being registered such number of copies of such
registration statement, each amendment and supplement thereto, the prospectus
included in such registration statement (including each preliminary
prospectus), any documents incorporated by reference therein and such other
documents as such seller or underwriters may reasonably request in order to
facilitate the disposition of the Registrable Shares owned by such seller or
the sale of such securities by such underwriters (it being understood that,
subject to Section 3.5 and the requirements of the Securities Act and
applicable State securities laws, the Company consents to the use of the
prospectus and any amendment or supplement thereto by each seller and the
underwriters in connection with the offering and sale of the Registrable Shares
covered by the registration statement of which such prospectus, amendment or
supplement is a part);

              (iv)   use its commercially reasonable efforts to register or
qualify such Registrable Shares under such other securities or blue sky laws of
such jurisdictions as the managing underwriter reasonably requests; use its
commercially reasonable efforts to keep each such registration or qualification
(or exemption therefrom) effective during the period in which such registration
statement is required to be kept effective; and do any and all other acts and
things which may be reasonably necessary or advisable to enable each seller to
consummate the disposition of the Registrable Shares owned by such seller in
such jurisdictions (provided, however, that the Company





                                       11
<PAGE>   12
will not be required to (A) qualify generally to do business in any
jurisdiction where it would not otherwise be required to qualify but for this
subparagraph or (B) consent to general service of process in any such
jurisdiction);

              (v)    promptly notify each seller and each underwriter and (if
requested by any such Person) confirm such notice in writing (A) when a
prospectus or any prospectus supplement or post-effective amendment has been
filed and, with respect to a registration statement or any post-effective
amendment, when the same has become effective, (B) of the issuance by any state
securities or other regulatory authority of any order suspending the
qualification or exemption from qualification of any of the Registrable Shares
under state securities or "blue sky" laws or the initiation of any proceedings
for that purpose, and (C) of the happening of any event which makes any
statement made in a registration statement or related prospectus untrue or
which requires the making of any changes in such registration statement,
prospectus or documents so that they will not contain any untrue statement of a
material fact or omit to state any material fact required to be stated therein
or necessary to make the statements therein not misleading, and, as promptly as
practicable thereafter, prepare and file with the SEC and furnish a supplement
or amendment to such prospectus so that, as thereafter deliverable to the
purchasers of such Registrable Shares, such prospectus will not contain any
untrue statement of a material fact or omit a material fact necessary to make
the statements therein, in light of the circumstances under which they were
made, not misleading;

              (vi)   make generally available to the Company's securityholders
an earnings statement satisfying the provisions of Section 11(a) of the
Securities Act no later than 30 days after the end of the 12-month period
beginning with the first day of the Company's first fiscal quarter commencing
after the effective date of a registration statement, which earnings statement
shall cover said 12-month period, and which requirement will be deemed to be
satisfied if the Company timely files complete and accurate information on
Forms 10-Q, 10-K and 8-K under the Exchange Act and otherwise complies with
Rule 158 under the Securities Act;

              (vii)  if requested by the managing underwriter or any seller
promptly incorporate in a prospectus supplement or post-effective amendment
such information as the managing underwriter or any seller reasonably requests
to be included therein, including, without limitation, with respect to the
Registrable Shares being sold by such seller, the purchase price being paid
therefor by the underwriters and with respect to any other terms of the
underwritten offering of the Registrable Shares to be sold in such offering,
and promptly make all required filings of such prospectus supplement or post-
effective amendment;

              (viii) as promptly as practicable after filing with the SEC of
any document which is incorporated by reference into a registration statement
(in the form in which it was incorporated), deliver a copy of each such
document to each seller;

              (ix)   cooperate with the sellers and the managing underwriter to
facilitate the timely preparation and delivery of certificates (which shall not
bear any restrictive legends unless required under applicable law) representing
securities sold under any registration statement, and enable such securities to
be in such denominations and registered in such names as the managing
underwriter or such sellers may request and keep available and make available
to the Company's transfer agent prior to the effectiveness of such registration
statement a supply of such certificates;





                                       12
<PAGE>   13
              (x)    promptly make available for inspection by any seller, any
underwriter participating in any disposition pursuant to any registration
statement, and any attorney, accountant or other agent or representative
retained by any such seller or underwriter (collectively, the "Inspectors"),
all financial and other records, pertinent corporate documents and properties
of the Company (collectively, the "Records"), as shall be reasonably necessary
to enable them to exercise their due diligence responsibility, and cause the
Company's officers, directors and employees to supply all information requested
by any such Inspector in connection with such registration statement; provided,
that, unless the disclosure of such Records is necessary to avoid or correct a
misstatement or omission in the registration statement or the release of such
Records is ordered pursuant to a subpoena or other order from a court of
competent jurisdiction, the Company shall not be required to provide any
information under this subparagraph (x) if (A) the Company believes, after
consultation with counsel for the Company, that to do so would cause the
Company to forfeit an attorney-client privilege that was applicable to such
information or (B) if either (1) the Company has requested and been granted
from the SEC confidential treatment of such information contained in any filing
with the SEC or documents provided supplementally or otherwise or (2) the
Company reasonably determines in good faith that such Records are confidential
and so notifies the Inspectors in writing unless prior to furnishing any such
information with respect to (A) or (B) such Holder of Registrable Securities
requesting such information agrees to enter into a confidentiality agreement in
customary form and subject to customary exceptions; and provided, further that
each Holder of Registrable Securities agrees that it will, upon learning that
disclosure of such Records is sought in a court of competent jurisdiction, give
notice to the Company and allow the Company at its expense, to undertake
appropriate action and to prevent disclosure of the Records deemed
confidential;

              (xi)   furnish to each seller underwriter a signed counterpart of
(A) an opinion or opinions of counsel to the Company, and (B) a comfort letter
or comfort letters from the Company's independent public accountants, each in
customary form and covering such matters of the type customarily covered by
opinions or comfort letters, as the case may be, as the sellers or managing
underwriter reasonably requests;

              (xii)  cause the Registrable Shares included in any registration
statement to be (A) listed on each securities exchange, if any, on which
similar securities issued by the Company are then listed, or (B) authorized to
be quoted and/or listed (to the extent applicable) on the National Association
of Securities Dealers, Inc.  Automated Quotation ("NASDAQ") or the NASDAQ
National Market System if the Registrable Shares so qualify;

              (xiii) provide a CUSIP number for the Registrable Shares included
in any registration statement not later than the effective date of such
registration statement;

              (xiv)  cooperate with each seller and each underwriter
participating in the disposition of such Registrable Shares and their
respective counsel in connection with any filings required to be made with the
National Association of Securities Dealers, Inc. ("NASD");

              (xv)   during the period when the prospectus is required to be
delivered under the Securities Act, promptly file all documents required to be
filed with the SEC pursuant to Sections 13(a), 13(c), 14 or 15(d) of the
Exchange Act;





                                       13
<PAGE>   14
              (xvi)  notify each seller of Registrable Shares promptly of any
request by the SEC for the amending or supplementing of such registration
statement or prospectus or for additional information;

              (xvii) prepare and file with the SEC promptly any amendments or
supplements to such registration statement or prospectus which, in the opinion
of counsel for the Company or the managing underwriter, is required in
connection with the distribution of the Registrable Shares;

              (xviii)       enter into such agreements (including underwriting
agreements in the managing underwriter's customary form) as are customary in
connection with an underwritten registration; and

              (xix)  advise each seller of such Registrable Shares, promptly
after it shall receive notice or obtain knowledge thereof, of the issuance of
any stop order by the SEC suspending the effectiveness of such registration
statement or the initiation or threatening of any proceeding for such purpose
and promptly use its best efforts to prevent the issuance of any stop order or
to obtain its withdrawal at the earliest possible moment if such stop order
should be issued.

       3.5    Suspension of Dispositions.  Each Holder agrees by acquisition of
any Registrable Shares that, upon receipt of any notice (a "Suspension Notice")
from the Company of the happening of any event of the kind described in Section
3.4(v)(C), such Holder will forthwith discontinue disposition of Registrable
Shares until such Holder's receipt of the copies of the supplemented or amended
prospectus, or until it is advised in writing (the "Advice") by the Company
that the use of the prospectus may be resumed, and has received copies of any
additional or supplemental filings which are incorporated by reference in the
prospectus, and, if so directed by the Company, such Holder will deliver to the
Company all copies, other than permanent file copies then in such Holder's
possession, of the prospectus covering such Registrable Shares current at the
time of receipt of such notice.  In the event the Company shall give any such
notice, the time period regarding the effectiveness of registration statements
set forth in Section 3.4(ii) hereof shall be extended by the number of days
during the period from and including the date of the giving of the Suspension
Notice to and including the date when each seller of Registrable Shares covered
by such registration statement shall have received the copies of the
supplemented or amended prospectus or the Advice.  The Company shall use its
commercially reasonable efforts and take such actions as are reasonably
necessary to render the Advice as promptly as practicable.

       3.6    Registration Expenses.  All expenses incident to the Company's
performance of or compliance with this Article 3 including, without limitation,
all registration and filing fees, all fees and expenses associated with filings
required to be made with the NASD (including, if applicable, the fees and
expenses of any "qualified independent underwriter" as such term is defined in
Schedule E of the By-Laws of the NASD, and of its counsel), as may be required
by the rules and regulations of the NASD, fees and expenses of compliance with
securities or "blue sky" laws (including reasonable fees and disbursements of
counsel in connection with "blue sky" qualifications of the Registrable
Shares), rating agency fees, printing expenses (including expenses of printing
certificates for the Registrable Shares in a form eligible for deposit with
Depository Trust Company and of printing prospectuses if the printing of
prospectuses is requested by a holder of Registrable Shares), messenger and
delivery expenses, the Company's internal expenses (including without
limitation all





                                       14
<PAGE>   15
salaries and expenses of its officers and employees performing legal or
accounting duties), the fees and expenses incurred in connection with any
listing of the Registrable Shares, fees and expenses of counsel for the Company
and its independent certified public accountants (including the expenses of any
special audit or "cold comfort" letters required by or incident to such
performance), securities acts liability insurance (if the Company elects to
obtain such insurance), the fees and expenses of any special experts retained
by the Company in connection with such registration, and the fees and expenses
of other persons retained by the Company and reasonable fees and expenses of
one firm of counsel for the sellers (which shall be selected by the holders of
a majority of the Registrable Shares being included in any particular
registration statement) (all such expenses being herein called "Registration
Expenses") will be borne by the Company whether or not any registration
statement becomes effective; provided that, except as expressly otherwise
provided above, in no event shall Registration Expenses include any
underwriting discounts, commissions, or fees attributable to the sale of the
Registrable Shares or any counsel, accountants, or other persons retained or
employed by the Holders.

       3.7    Indemnification.

       3.7.1  The Company agrees to indemnify and reimburse, to the fullest
extent permitted by law, each seller of Registrable Shares, and each of its
employees, advisors, agents, representatives, partners, officers, and directors
and each Person who controls such seller (within the meaning of the Securities
Act or the Exchange Act) and any agent or investment advisor thereof
(collectively, the "Seller Affiliates") (A) against any and all losses, claims,
damages, liabilities, and expenses, joint or several (including, without
limitation, attorneys' fees and disbursements except as limited by 3.7.3) based
upon, arising out of, related to or resulting from any untrue or alleged untrue
statement of a material fact contained in any registration statement,
prospectus, or preliminary prospectus or any amendment thereof or supplement
thereto, or any omission or alleged omission of a material fact required to be
stated therein or necessary to make the statements therein not misleading, (B)
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 investigation or proceeding by any governmental agency or body,
commenced or threatened, or of any claim whatsoever based upon, arising out of,
related to or resulting from any such untrue statement or omission or alleged
untrue statement or omission, and (C) against any and all costs and expenses
(including reasonable fees and disbursements of counsel) as may be reasonably
incurred in investigating, preparing, or defending against any litigation, or
investigation or proceeding by any governmental agency or body, commenced or
threatened, or any claim whatsoever based upon, arising out of, related to or
resulting from any such untrue statement or omission or alleged untrue
statement or omission, to the extent that any such expense or cost is not paid
under subparagraph (A) or (B) above; except insofar as the same are made in
reliance upon and in strict conformity with information furnished in writing to
the Company by such seller or any Seller Affiliate for use therein or arise
from such seller's or any Seller Affiliate's failure to deliver a copy of the
registration statement or prospectus or any amendments or supplements thereto
after the Company has furnished such seller or Seller Affiliate with a
sufficient number of copies of the same.  The reimbursements required by this
Section 3.7.1 will be made by periodic payments during the course of the
investigation or defense, as and when bills are received or expenses incurred.





                                       15
<PAGE>   16
       3.7.2  In connection with any registration statement in which a seller
of Registrable Shares is participating, each such seller will furnish to the
Company in writing such information and affidavits as the Company reasonably
requests for use in connection with any such registration statement or
prospectus and, to the fullest extent permitted by law, each such seller will
indemnify the Company and its directors and officers and each Person who
controls the Company (within the meaning of the Securities Act or the Exchange
Act) against any and all losses, claims, damages, liabilities, and expenses
(including, without limitation, reasonable attorneys' fees and disbursements
except as limited by Section 3.7.3) resulting from any untrue statement or
alleged untrue statement of a material fact contained in the registration
statement, prospectus, or any preliminary prospectus or any amendment thereof
or supplement thereto or any omission or alleged omission of a material fact
required to be stated therein or necessary to make the statements therein not
misleading, but only to the extent that such untrue statement or alleged untrue
statement or omission or alleged omission is contained in any information or
affidavit so furnished in writing by such seller or any of its Seller
Affiliates specifically for inclusion in the registration statement; provided
that the obligation to indemnify will be several, not joint and several, among
such sellers of Registrable Shares, and the liability of each such seller of
Registrable Shares will be in proportion to, and provided further that such
liability will be limited to, the net amount received by such seller from the
sale of Registrable Shares pursuant to such registration statement; provided,
however, that such seller of Registrable Shares shall not be liable in any such
case to the extent that prior to the filing of any such registration statement
or prospectus or amendment thereof or supplement thereto, such seller has
furnished in writing to the Company information expressly for use in such
registration statement or prospectus or any amendment thereof or supplement
thereto which corrected or made not misleading information previously furnished
to the Company.

       3.7.3  Any Person entitled to indemnification hereunder will (A) give
prompt written notice to the indemnifying party of any claim with respect to
which it seeks indemnification (provided that the failure to give such notice
shall not limit the rights of such Person) and (B) unless in such indemnified
party's reasonable judgment a conflict of interest between such indemnified and
indemnifying parties may exist with respect to such claim, permit such
indemnifying party to assume the defense of such claim with counsel reasonably
satisfactory to the indemnified party; provided, however, that any person
entitled to indemnification hereunder shall have the right to employ separate
counsel and to participate in the defense of such claim, but the fees and
expenses of such counsel shall be at the expense of such person unless (x) the
indemnifying party has agreed to pay such fees or expenses, or (y) the
indemnifying party shall have failed to assume the defense of such claim and
employ counsel reasonably satisfactory to such person.  If such defense is not
assumed by the indemnifying party as permitted hereunder, the indemnifying
party will not be subject to any liability for any settlement made by the
indemnified party without its consent (but such consent will not be
unreasonably withheld).  If such defense is assumed by the indemnifying party
pursuant to the provisions hereof, such indemnifying party shall not settle or
otherwise compromise the applicable claim unless (1) such settlement or
compromise contains a full and unconditional release of the indemnified party
or (2) the indemnified party otherwise consents in writing.  An indemnifying
party who is not entitled to, or elects not to, assume the defense of a claim
will not be obligated to pay the fees and expenses of more than one counsel for
all parties indemnified by such indemnifying party with respect to such claim,
unless in the reasonable judgment of any indemnified party, a conflict of
interest may exist between such indemnified party and any other of such
indemnified parties with





                                       16
<PAGE>   17
respect to such claim, in which event the indemnifying party shall be obligated
to pay the reasonable fees and disbursements of such additional counsel or
counsels.

       3.7.4  Each party hereto agrees that, if for any reason the
indemnification provisions contemplated by Section 3.7.1 or Section 3.7.2 are
unavailable to or insufficient to hold harmless an indemnified party in respect
of any losses, claims, damages, liabilities, or expenses (or actions in respect
thereof) referred to therein, then each indemnifying party shall contribute to
the amount paid or payable by such indemnified party as a result of such
losses, claims, liabilities, or expenses (or actions in respect thereof) in
such proportion as is appropriate to reflect the relative fault of the
indemnifying party and the indemnified party in connection with the actions
which resulted in the losses, claims, damages, liabilities or expenses as well
as any other relevant equitable considerations.  The relative fault of such
indemnifying party and indemnified party shall be determined by reference to,
among other things, whether the untrue or alleged untrue statement of a
material fact or omission or alleged omission to state a material fact relates
to information supplied by such indemnifying party or indemnified party, and
the parties relative intent, knowledge, access to information and opportunity
to correct or prevent such statement or omission.  The parties hereto agree
that it would not be just and equitable if contribution pursuant to this
Section 3.7.4 were determined by pro rata allocation (even if the Holders or
any underwriters or all of them 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 in this Section 3.7.4.  The amount paid or payable
by an indemnified party as a result of the losses, claims, damages,
liabilities, or expenses (or actions in respect thereof) referred to above
shall be deemed to include any legal or other fees or expenses reasonably
incurred by such indemnified party in connection with investigating or, except
as provided in Section 3.7.3, defending any such action or claim.
Notwithstanding the provisions of this Section 3.7.4, no Holder shall be
required to contribute an amount greater than the dollar amount by which the
proceeds received by such Holder with respect to the sale of any Registrable
Shares exceeds the amount of damages which such Holder has otherwise been
required to pay by reason of such statement or omission.  No person guilty of
fraudulent misrepresentation (within the meaning of Section 11(f) of the
Securities Act) shall be entitled to contribution from any person who was not
guilty of such fraudulent misrepresentation.  The Holders' obligations in this
Section 3.7.4 to contribute shall be several in proportion to the amount of
Registrable Shares registered by them and not joint.

       If indemnification is available under this Section 3.7, the indemnifying
parties shall indemnify each indemnified party to the full extent provided in
Section 3.7.1 and Section 3.7.2 without regard to the relative fault of said
indemnifying party or indemnified party or any other equitable consideration
provided for in this Section 3.7.4.

       3.7.5  The indemnification and contribution provided for under this
Stockholders Agreement will remain in full force and effect regardless of any
investigation made by or on behalf of the indemnified party or any officer,
director, or controlling Person of such indemnified party and will survive the
transfer of securities.





                                       17
<PAGE>   18
                                   ARTICLE 4

                            TRANSFERS OF SECURITIES

       Section 4.1   Drag Along Rights.

       4.1.1  Applicability.  In connection with any Transfer by members of the
HMC Group of shares of Common Stock representing more than 50% of the shares of
Common Stock then held by the HMC Group (a "Significant Sale"), the HMC Group
shall have the right to require each non-selling Holder (each, a "Co-Seller")
to Transfer a portion of its Common Stock which represents the same percentage
of the Fully-Diluted Common Stock held by such Co-Seller as the shares being
disposed of by the HMC Group represent of the Fully-Diluted Common Stock held
by the HMC Group. (For example, if the HMC Group is selling 50% of their Fully-
Diluted Common Stock position, each Co-Seller shall be required to sell 50% of
its Fully-Diluted Common Stock position.) All Common Stock Transferred by
Holders pursuant to this Section 4.1 shall be sold at the same price and
otherwise treated identically with the Common Stock being sold by the HMC Group
in all respects; provided, that the Co-Seller shall not be required to make any
representations or warranties in connection with such Transfer other than
representations and warranties as to (i) such Co-Seller's ownership of his or
its Common Stock to be Transferred free and clear of all liens, claims and
encumbrances, (ii) such Co-Seller's power and authority to effect such
transfer, and (iii) such matters pertaining to compliance with securities laws
as the transferee may reasonably require except that the transferee may not
require that each Transferring Co-Seller be an Accredited Investor.

       4.1.2  Notice of Significant Sale.  HMTF, on behalf of the HMC Group,
shall give each Co-Seller at least 30 days' prior written notice of any
Significant Sale as to which the HMC Group intends to exercise its rights under
Section 4.1. If the HMC Group elects to exercise its rights under Section 4.1,
the Co-Sellers shall take such actions as may be reasonably required and
otherwise cooperate in good faith with the HMC Group in connection with
consummating the Significant Sale (including, without limitation, the voting of
any Common Stock or other voting capital stock of the Company to approve such
Significant Sale).  At the closing of such Significant Sale, each Co-Seller
shall deliver certificates for all shares of Common Stock to be sold by such
Co-Seller, duly endorsed for transfer, with the signature guaranteed, to the
purchaser against payment of the appropriate purchase price.

       Section 4.2   Tag Along Rights.

       4.2.1  Applicability.  If the HMC Group desires to effect a Significant
Sale and it does not elect to exercise its rights under Section 4.1 hereof,
then at least 30 days prior to the closing of such Significant Sale, HMTF and
the Company shall cause the HMC Group to make an offer (the "Participation
Offer") to each Co-Seller to include in the proposed Significant Sale a portion
of its Common Stock which represent the same percentage of such Co-Seller's
Fully Diluted Common Stock as the shares being sold by the HMC Group represent
of its Fully-Diluted Common Stock; provided that, if the consideration to be
received by the HMC Group includes any securities, then, unless HMTF and the
transferee both reasonably determine that an exemption is otherwise available
under the Securities Act and all applicable state securities laws for such
transaction, only Co-Sellers





                                       18
<PAGE>   19
who have certified to the reasonable satisfaction of HMTF that they are
Accredited Investors shall be entitled to participate in such transaction,
unless the transferee consents otherwise.

       4.2.2  Terms of Participation Offer.  The Participation Offer shall
describe the terms and conditions of the proposed Significant Sale and shall be
conditioned upon (i) the consummation of the transactions contemplated in the
Participation Offer with the transferee named therein, and (ii) each Co-
Seller's execution and delivery of all agreements and other documents as the
members of the HMC Group are required to execute and deliver in connection with
such Significant Sale (provided that the Co-Seller shall not be required to
make any representations or warranties in connection with such sale or transfer
other than representations and warranties as to (A) such Co-Seller's ownership
of his Common Stock to be sold or transferred free and clear of all liens,
claims, and encumbrances, (B) such Co-Seller's power and authority to effect
such transfer and (C) such matters pertaining to compliance with securities
laws as the transferee may reasonably require).  If any Co-Seller shall accept
the Participation Offer, HMTF and the Company shall cause the HMC Group to
reduce, to the extent necessary, the number of shares of Common Stock it
otherwise would have sold in the proposed transfer so as to permit those Co-
Sellers who have accepted the Participation Offer to sell the number of shares
of Common Stock that they are entitled to sell under this Section 4.2, and HMTF
shall cause the HMC Group to transfer and such Co-Sellers shall transfer the
number of shares Common Stock specified in the Participation Offer to the
proposed transferee in accordance with the terms of such transfer as set forth
in the Participation Offer.

       Section 4.3   Certain Events Not Deemed Transfers.  In no event shall
any exchange, reclassification, or other conversion of shares into any cash,
securities, or other property pursuant to a merger or consolidation of the
Company or any Subsidiary with, or any sale or transfer by the Company or any
Subsidiary of all or substantially all its assets to, any Person constitute a
Significant Sale of shares of Common Stock by the HMC Group for purposes of
Section 4.1 or 4.2.  In addition, Sections 4.1 and 4.2 hereof shall not apply
to any transfer, sale, or disposition of shares of Common Stock solely among
members of the HMC Group.

       Section 4.4   Transfer and Exchange.  When Securities are presented to
the Company with a request to register the transfer of such Securities or to
exchange such Securities for Securities of other authorized denominations, the
Company shall register the transfer or make the exchange as requested if the
requirements of this Stockholders Agreement for such transaction are met;
provided, however, that the Securities surrendered for transfer or exchange
shall be duly endorsed or accompanied by a written instrument of transfer in
form satisfactory to the Company, duly executed by the Holder thereof or its
attorney and duly authorized in writing.  No service charge shall be made for
any registration of transfer or exchange, but the Company may require payment
of a sum sufficient to cover any transfer tax or similar governmental charge
payable in connection therewith.

       Section 4.5   Replacement Securities.  If a mutilated Security is
surrendered to the Company or if the Holder of a Security claims and submits an
affidavit or other evidence, satisfactory to the Company, to the effect that
the Security has been lost, destroyed or wrongfully taken, the Company shall
issue a replacement Security if the Company's requirements are met.  If
required by the Company, such Securityholder must provide an indemnity bond, or
other form of indemnity, sufficient in the judgment of the Company to protect
the Company against any loss which





                                       19
<PAGE>   20
may be suffered.  The Company may charge such Securityholder for its reasonable
out-of-pocket expenses in replacing a Security which has been mutilated, lost,
destroyed or wrongfully taken.

                                   ARTICLE 5

                            LIMITATION ON TRANSFERS

       Section 5.1   Restrictions on Transfer.  The Securities shall not be
Transferred or otherwise conveyed, assigned or hypothecated before satisfaction
of (i) the conditions specified in this Section 5.1 and Sections 5.2 through
5.3, which conditions are intended to ensure compliance with the provisions of
the Securities Act with respect to the Transfer of any Security and (ii) if
applicable, Article 4 hereof.  Any purported Transfer in violation of this
Article 5 and/or, if applicable, Article 4 hereof shall be void ab initio and
of no force or effect.  Except for Transfers made pursuant to Sections 4.1 or
4.2 hereof (it being understood that transactions pursuant to such Sections are
not subject to this Article 5) and except for Transfers to the public pursuant
to an effective registration statement or sales to the public pursuant to Rule
144 under the Securities Act otherwise permitted hereunder, each Holder will
cause any proposed transferee of any Security or any interest therein held by
it to agree to take and hold such securities subject to the provisions and upon
the conditions specified in this Stockholders Agreement.  Each Holder shall not
Transfer, convey, assign or hypothecate any Securities to any Affiliate of such
Holder or any member of such Holder's family unless such Holder shall have and
retain all voting rights with respect to such Securities.

       Section 5.2   Restrictive Legends.

       5.2.1  Securities Act Legend.  Except as otherwise provided in Section
5.4 hereof, each Security held by a Holder, and each Security issued to any
subsequent transferee of such Security, shall be stamped or otherwise imprinted
with a legend in substantially the following form:

       THE SECURITIES REPRESENTED BY THIS CERTIFICATE HAVE NOT BEEN REGISTERED
UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR ANY STATE SECURITIES LAWS.
SUCH SECURITIES MAY NOT BE OFFERED FOR SALE, SOLD, PLEDGED, TRANSFERRED, OR
OTHERWISE DISPOSED OF UNTIL THE HOLDER HEREOF PROVIDES EVIDENCE SATISFACTORY TO
THE ISSUER (WHICH, IN THE DISCRETION OF THE ISSUER, MAY INCLUDE AN OPINION OF
COUNSEL SATISFACTORY TO THE ISSUER) THAT SUCH OFFER, SALE, PLEDGE, TRANSFER, OR
OTHER DISPOSITION WILL NOT VIOLATE APPLICABLE FEDERAL OR STATE SECURITIES LAWS.

       5.2.2  Other Legends.  Each Security issued to each Holder or a
subsequent transferee shall include a legend in substantially the following
form:

       THIS SECURITY IS SUBJECT TO RESTRICTIONS ON TRANSFER, VOTING AND OTHER
TERMS AND CONDITIONS SET FORTH IN THE STOCKHOLDERS AGREEMENT DATED AS OF
_____________, 1997, A COPY OF WHICH MAY BE OBTAINED FROM CAPSTAR BROADCASTING
CORPORATION AT ITS PRINCIPAL EXECUTIVE OFFICES.





                                       20
<PAGE>   21
       Section 5.3   Right of First Refusal.

       5.3.1  Right of First Refusal.  Prior to any Transfer or attempted
Transfer by any Holder of any Securities or Common Stock Equivalents (the
"Offered Securities") other than pursuant to a registration under the
Securities Act, the Holder of such Offered Securities shall (i) give prior
written notice (a "Transfer Notice") to HMTF of such Holder's intention to
effect such Transfer, describing the terms and conditions of the proposed
Transfer, including the identity of the prospective transferee(s), the number
of shares of Offered Securities such Holder desires to sell and the purchase
price.  After receipt of the Transfer Notice, HMTF (or as provided in Section
5.3.3, an assignee of HMTF who is a member of the HMC Group) shall have the
option for 15 days from the date of receipt of the Transfer Notice to elect to
purchase all, but not less than all, of the Offered Securities upon the same
terms and conditions as those set forth in the Transfer Notice by delivering a
written notice (the "Election Notice") of such election to such Holder within
such 15-day period.  The Holder shall not consummate such Transfer until the
earlier to occur of the lapse of the 15-day period or the date on which HMTF
(acting for itself or, if applicable, its assignee) notifies such Holder in
writing that it will not exercise its rights under this Section 5.3 (the
"Authorization Date").  If neither HMTF (nor any assignee) has elected to
purchase all of the Offered Securities or has failed to make a timely election,
such Holder may Transfer all, but not less than all, of the Offered Securities
to the prospective transferee(s) thereof specified in the Transfer Notice, at a
price and on terms no more favorable to such prospective transferee(s) than as
specified in the Transfer Notice, during the 30-day period immediately
following the Authorization Date, provided that, if required by the Company,
such Holder shall either (i) provide to the Company an opinion reasonably
satisfactory to the Company (or supply such other evidence reasonably
satisfactory to the Company) that the proposed Transfer may be effected without
registration under the Securities Act, or (ii) certify to the Company that the
Holder reasonably believes that each proposed transferee is a "qualified
institutional buyer" and that such Holder has taken reasonable steps to make
each proposed transferee aware that such Holder may rely on Rule 144A under the
Securities Act in effecting such Transfer.  Each Security issued upon such
Transfer shall bear the restrictive legends set forth in Section 5.2, unless in
the reasonable judgment of counsel for the Company such legend is not required
in order to ensure compliance with the Securities Act.  If the Offered
Securities are not so transferred within such 30-day period, such Offered
Securities must be reoffered to HMTF in accordance with the provisions of this
Section 5.3 if such Holder still desires to Transfer the Offered Securities.

       5.3.2  Closing.  If HMTF (or an assignee) exercises the right to
purchase the Offered Securities by timely delivery of the Election Notice,
unless otherwise agreed by the Holder of the Offered Securities and HMTF
(acting for itself, or if applicable, its assignee), the closing will take
place at the offices of the Company in Dallas, Texas on the fifth business day
after the date of the Election Notice.  At the closing, HMTF (or, if
applicable, its assignee) will pay the purchase price set forth in the Transfer
Notice in cash (by certified or cashier's check) solely upon such Holder's
delivery to HMTF (or, if applicable, its assignee) of valid certificates or
agreements evidencing all of the Offered Securities then being purchased
pursuant to the Election Notice.  Certificates or agreements representing the
Offered Securities will be duly endorsed (with signature guaranteed) for
transfer to HMTF (or, if applicable, its assignee).  By delivery of such
certificates or agreements to HMTF (or, if applicable, its assignee) such
Holder will be deemed to represent and warrant to HMTF (or, if applicable, its
assignee) that the transferred Offered Securities are owned by such Holder free
and clear of all liens, adverse claims, and other encumbrances other than as
provided in this





                                       21
<PAGE>   22
Stockholders Agreement.  The Holder will promptly perform, whether before or
after any such closing, such additional acts (including without limitation
executing and delivering additional documents) as are reasonably required by
either such party to effect more fully the transactions contemplated by this
Section 5.3.

       5.3.3  Assignment.  The rights of HMTF under this Section 5.3 may be
assigned or transferred in whole or in part by HMTF, without any consent or
other action on the part of any other party hereto, to any one or more members
of the HMC Group.

       Section 5.4   Termination of Certain Restrictions.  Notwithstanding the
foregoing provisions of this Section 5, the restrictions imposed by Section
5.3.1 upon the transferability of the Securities and the legend requirements of
Section 5.2.1 shall terminate as to any Security (i) when and so long as such
Security shall have been effectively registered under the Securities Act and
disposed of pursuant thereto or disposed of pursuant to the provisions of Rule
144 or (ii) when the Company shall have received an opinion of counsel
reasonably satisfactory to it that such Security may be transferred without
registration thereof under the Securities Act and that such legend may be
removed.  Whenever the restrictions imposed by Section 5.2 shall terminate as
to any Security, the Holder thereof shall be entitled to receive from the
Company, at the Company's expense, a new Security not bearing the restrictive
legend set forth in Section 5.2.

                                   ARTICLE 6

                                PURCHASE OPTION

       Section 6.1.  Purchase Option.

       6.1.1  Purchase Option.  If (i), and at such time as, a Holder is no
longer a director, officer or employee of the Company or any Subsidiary of the
Company, for any reason at any time or (ii) a Change of Control occurs, the
Company shall have the option (the "Purchase Option") to purchase, and if the
Purchase Option is exercised, such Holder (or the executor or administrator of
such Holder's estate, in the event of such Holder's death, or such Holder's
legal representative in the event of his incapacity) (hereinafter, collectively
with such Holder, the "Grantor") shall sell to HMTF (or, as provided in Section
6.1.4, an assignee of HMTF) all or any portion (at the option of HMTF acting
for itself or, if applicable, its assignee) of the shares of Common Stock
and/or Common Stock Equivalents held by the Grantor (such shares of Common
Stock and/or Common Stock Equivalents collectively being referred to as the
"Purchasable Securities"), subject to HMTF's (or, if applicable, its
assignee's) compliance with the conditions hereinafter set forth.  HMTF (acting
for itself or, if applicable, its assignee) shall give notice (the "Purchase
Notice") in writing to the Grantor of the exercise of the Purchase Option
within one year from the date such Holder is no longer a director, officer or
employee of the Company or any Subsidiary of the Company or such Change of
Control.  Such Purchase Notice shall state the number of Purchasable Securities
to be purchased and the exercise price for each Purchasable Security (on a per
share basis or, in the case of securities other than capital stock, other
applicable denomination).  If no notice is given within the time limit
specified above, the Purchase Option shall terminate.





                                       22
<PAGE>   23
       6.1.2  Closing.  Unless otherwise agreed by the Grantor and HMTF (acting
for itself or, if applicable, its assignee), the closing of each exercise of
the Purchase Option will take place at the offices of the Company in Dallas,
Texas, on the fifth business day after the Purchase Notice is mailed or
delivered in accordance with this Section 6.1.  At the closing, HMTF (of, if
applicable, its assignee) will pay the exercise price to the Grantor in cash
(by certified or cashier's check) solely upon such Grantor's delivering to HMTF
(or, if applicable, its assignee) of valid certificates or agreements
evidencing all Purchasable Securities then being purchased pursuant to the
exercise of the Purchase Option.  Certificates or agreements representing the
Purchasable Securities will be duly endorsed (with signature guaranteed) for
transfer to HMTF (or, if applicable, its assignee).  Upon delivery of such
certificates or agreements to HMTF (or, if applicable, its assignee) , the
Grantor will be deemed to represent and warrant to HMTF (or, if applicable, its
assignee) that the transferred Purchasable Securities are owned by the Grantor
free and clear of all liens, adverse claims, and other encumbrances other than
as provided in this Stockholders Agreement.  In the event that, notwithstanding
the foregoing, the Grantor shall have failed to obtain the release of any lien,
adverse claim or other encumbrance on any Purchasable Securities by the
scheduled closing date, at the option of HMTF (acting, for itself or, if
applicable, its assignee) such closing shall nevertheless occur on such
scheduled closing date, with the exercise price being reduced to the extent of
all unpaid indebtedness for which such Purchasable Securities are then
encumbered.  Payment of the exercise price for the Purchasable Securities is
not required in order to effect the timely exercise of the Purchase Option.  In
order to ensure the transfer of the Purchasable Securities purchased upon
exercise of the Purchase Option, the Grantor hereby appoints HMTF as his or its
attorney in fact for the purpose of effecting any such transfer, and the
Grantor acknowledges and agrees that such power of attorney is coupled with an
interest and is irrevocable.  Moreover, HMTF (or, if applicable, its assignee)
and the Grantor will promptly perform, whether before or after any Purchase
Option closing, such additional acts (including without limitation executing
and delivering additional documents) as are reasonably required by either such
party to effect more fully the transactions contemplated hereby.

       6.1.3  Exercise Price.  The exercise price for each Purchasable Security
will equal the Appraised Value per share (or, in the case of securities other
than capital stock, other applicable denomination) to be paid in connection
with the exercise of the Purchase Option.

       6.1.4  Assignment of Purchase Option.  The Purchase Option may be
assigned or transferred in whole or in part by HMTF to any one or more members
of the HMC Group without any consent or other action on the part of any other
party hereto.

       Section 6.2   Option by Certain Unaccredited Holders.

       6.2.1  Grant of Option.  Upon the occurrence of an Option Transaction
(as defined in Section 6.2.2 hereof) with respect to the Company, each Holder
shall be deemed to have granted to HMTF, an option ("Option") to purchase, upon
the terms and conditions set forth herein, all Securities held by such Holder
and all shares, notes, or other securities now or hereafter issued or issuable
in respect of any such Securities (whether issued or issuable by the Company or
any other person or entity) (collectively, the "Option Securities").





                                       23
<PAGE>   24
       6.2.2  Option Transaction.  The Option may be exercised only if (a) the
Company is engaged in or proposes to engage in a transaction in which any
shares, notes, or other securities will be issued to such Holder in a
transaction constituting a "sale" within the meaning of Section 2(3) of the
Securities Act (whether through a merger, consolidation, exchange, or
purchase), (b) the Holder is not an Accredited Investor at the time of the
respective transaction (an "Unaccredited Holder"), (c) no security holder
(except for such Unaccredited Holder or any other person granting a similar
option to HMTF) of the Company involved in the respective transaction fails at
the time of such transaction to qualify as an Accredited Investor, and (d) the
issuer of the shares, notes, or other securities involved in such transaction
(as conclusively evidenced by any notice signed in good faith by an executive
officer or other authorized representative of HMTF) has not prepared and is not
expected to prepare in connection with such transaction appropriate disclosure
documents that are sufficient to register such shares, notes, or other
securities under the Securities Act or to exempt such registration in
accordance with Regulation D. Each transaction for which the Option may be
exercised as provided in this Section 6.2.2 is herein referred to as an "Option
Transaction."

       6.2.3  Exercise of Option.  HMTF may exercise the Option solely with
respect to all, but not less than all, of such Unaccredited Holder's Option
Securities involved in the respective Option Transaction.  The Option may be
exercised with respect to such Option Securities at any time before the
consummation of the respective Option Transaction for which the Option is then
exercisable.  The exercise of the Option will be timely and effectively made if
HMTF provides written notice (the "Option Notice") of such exercise to such
Unaccredited Holder before such consummation of the respective Option
Transaction.  The earliest date on which such notice is so mailed or delivered
will constitute the respective exercise date of the Option to which such notice
relates.

       6.2.4  Closing.  Unless otherwise agreed by HMTF and such Unaccredited
Holder, the closing of each exercise of the Option will take place at the
offices of the Company in Dallas, Texas, on the fifth business day after notice
of the Option's exercise is mailed or delivered in accordance with Section
6.2.3.  At the closing, HMTF will pay the exercise price to such Unaccredited
Holder in cash (by certified or cashier's check) solely upon such Unaccredited
Holder's delivering to HMTF valid certificates evidencing all Option Securities
then being purchased pursuant to the exercise of the Option.  Such certificates
will be duly endorsed (with signature guaranteed) for transfer to HMTF, and
upon delivery of such certificates to HMTF, such Unaccredited Holder will be
deemed to represent and warrant to HMTF that the transferred Option Securities
are owned by such Unaccredited Holder free and clear of all liens, adverse
claims, and other encumbrances other than as provided in this Stockholders
Agreement.  Payment of the exercise price for the Option Securities is not
required in order to effect the timely exercise of the Option.  In order to
ensure the transfer of the Option Securities purchased upon exercise of the
Option, each Unaccredited Holder hereby severally appoints HMTF as his or its
attorney in fact for the purpose of effecting any such transfer, and each
Unaccredited Holder acknowledges and agrees that such power of attorney is
coupled with an interest and is irrevocable.  Moreover, HMTF and each
Unaccredited Holder will promptly perform, whether before or after any Option
closing, such additional acts (including without limitation executing and
delivering additional documents) as are reasonably required by either such
party to effect more fully the transactions contemplated hereby.





                                       24
<PAGE>   25
       6.2.5  Exercise Price.  The exercise price for each Option Security will
equal the Appraised Value per share (or, in the case of securities other than
capital stock, other applicable denomination) to be paid in connection with the
Option Transaction.

       6.2.6  Assignment of Option.  The Option may be assigned or transferred
in whole or in part by HMTF to any one or more members of the HMC Group without
any consent or other action on the part of any Holder, and all references
herein to "HMTF" will include without limitation each assignee or transferee of
all or any part of the Option.

                                   ARTICLE 7

                                  TERMINATION

       The provisions of this Agreement shall terminate on the tenth
anniversary of the date of this Stockholders Agreement; provided, however, that
Sections 4.1 and 4.2 and Articles 2, 5 (other than Sections 5.2 and 5.4) and 6
of this Agreement shall terminate upon the consummation prior to the expiration
of such 10-year period of a Qualified IPO.

                                   ARTICLE 8

                                 MISCELLANEOUS

       Section 8.1   Notices.  Any notices or other communications required or
permitted hereunder shall be in writing, and shall be sufficiently given if
made by hand delivery, by telex, by telecopier or registered or certified mail,
postage prepaid, return receipt requested, addressed as follows (or at such
other address as may be substituted by notice given as herein provided):

       If to the Company:

              Capstar Broadcasting Partners, Inc.
              600 Congress Avenue, Suite 1270
              Austin, Texas  78701
              Attention:  R. Steven Hicks

       Copies to:

              Vinson & Elkins L.L.P.
              3700 Trammell Crow Center
              2001 Ross Avenue
              Dallas, Texas  75201
              Attention:    Michael D. Wortley





                                       25
<PAGE>   26
       If to HMTF:

              Hicks, Muse, Tate & Furst Incorporated
              200 Crescent Court, Suite 1600
              Dallas, Texas 75201
              Attention:    Thomas 0. Hicks
                            John R. Muse
                            Jack D. Furst
                            Lawrence D. Stuart, Jr.

              Hicks, Muse, Tate & Furst Incorporated
              1325 Avenue of the Americas
              25th Floor
              New York, New York 10019
              Attention:    Charles W. Tate
                            Alan B. Menkes
                            Michael J. Levitt

       Copies to:

              Vinson & Elkins L.L.P.
              3700 Trammell Crow Center
              2001 Ross Avenue
              Dallas, Texas  75201
              Attention:    Michael D. Wortley

       If to any Holder, at its address listed on the signature pages hereof.

       Any notice or communication hereunder shall be deemed to have been given
or made as of the date so delivered if personally delivered; when answered
back, if telexed; when receipt is acknowledged, if telecopied; and five
calendar days after mailing if sent by registered or certified mail (except
that a notice of change of address shall not be deemed to have been given until
actually received by the addressee).

       Failure to mail a notice or communication to a Holder or any defect in
it shall not affect its sufficiency with respect to other Holders.  If a notice
or communication is mailed in the manner provided above, it is duly given,
whether or not the addressee receives it.

       Section 8.2   Legal Holidays.  A "Legal Holiday" used with respect to a
particular place of payment is a Saturday, a Sunday or a day on which banking
institutions at such place are not required to be open.  If a payment date is a
Legal Holiday at such place, payment may be made at such place on the next
succeeding day that is not a Legal Holiday, and no interest on the amount of
such payment shall accrue for the intervening period.

       Section 8.3   Governing Law; Jurisdiction.  THIS STOCKHOLDERS AGREEMENT
SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF





                                       26
<PAGE>   27
THE STATE OF DELAWARE, WITHOUT REGARD TO PRINCIPLES OF CONFLICTS OF LAW.

       Section 8.4   Successors and Assigns.  Whether or not an express
assignment has been made pursuant to the provisions of this Stockholders
Agreement, provisions of this Stockholders Agreement that are for the Holders'
benefit as the holders of any Securities are also for the benefit of, and
enforceable by, all subsequent holders of Securities, except as otherwise
expressly provided herein.  This Stockholders Agreement shall be binding upon
the Company, each Holder, and their respective successors and assigns.

       Section 8.5   Duplicate Originals.  All parties may sign any number of
copies of this Stockholders Agreement.  Each signed copy shall be an original,
but all of them together shall represent the same agreement.

       Section 8.6   Severability.  In case any provision in this Stockholders
Agreement shall be held invalid, illegal or unenforceable in any respect for
any reason, the validity, legality and enforceability of any such provision in
every other respect and the remaining provisions shall not in any way be
affected or impaired thereby.

       Section 8.7   No Waivers; Amendments.

       8.7.1  No failure or delay on the part of the Company or any Holder in
exercising any right, power or remedy hereunder shall operate as a waiver
thereof, nor shall any single or partial exercise of any such right, power or
remedy preclude any other or further exercise thereof or the exercise of any
other right, power or remedy.  The remedies provided for herein are cumulative
and are not exclusive of any remedies that may be available to the Company or
any Holder at law or in equity or otherwise.

       8.7.2  Any provision of this Stockholders Agreement may be amended or
waived if, but only if, such amendment or waiver is in writing and is signed by
the Company and the Required Holders; provided that no such amendment or waiver
shall, (i) unless signed by all of the Holders, amend the provisions of Section
2.1, (ii) unless signed by all of the Holders affected, (A) amend the
provisions of this Section 8.7.2 or (B) change the number of Holders which
shall be required for the Holders or any of them to take any action under this
Section 8.7.2 or any other provision of this Stockholders Agreement, and (iii)
unless signed by a majority in interest of the Holders who are not members of
the HMC Group, amend Article 3, Section 4.1, Section 4.2 or Articles 5 or 6, or
grant a waiver thereunder.

       Section 8.8   Third Parties.  Each member of the HMC Group is an
intended third party beneficiary of this Stockholders Agreement and, to the
extent applicable, bound by the provisions hereof including without limitation
Article III and Section 4.2 hereof.

       Section 8.9   Additional Holders.  From time to time, additional
securityholders of the Company may become "Holders" under this Stockholders
Agreement, without the consent of any other Holder, upon the execution by the
President of the Company (the "President") and such party of a supplement to
this Stockholders Agreement in substantially the same form as Exhibit A
attached





                                       27
<PAGE>   28
hereto (each, a "Supplement").  Each Holder and HMTF hereby consents to the
execution of Supplements by the President and irrevocably agrees that the
President's execution of a Supplement shall be binding on each of the Holders
and HMTF as if it had executed such Supplement.


                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]





                                       28
<PAGE>   29
                      SIGNATURES TO STOCKHOLDERS AGREEMENT

       IN WITNESS WHEREOF, the parties hereto have caused this Stockholders
Agreement to be duly executed, all as of the date first written above.


   
                                           CAPSTAR BROADCASTING CORPORATION



                                           By: /s/ PAUL D. STONE
                                              ----------------------------------
                                           Name:   Paul D. Stone
                                                --------------------------------
                                           Title:  Executive Vice President
                                                 -------------------------------


                                           HICKS, MUSE, TATE & FURST
                                           INCORPORATED



                                           By: /s/ THOMAS O. HICKS
                                              ----------------------------------
                                           Name:   Thomas O. Hicks
                                                --------------------------------
                                           Title:
                                                 -------------------------------
    




                                       29
<PAGE>   30
                         FORM OF HOLDERS SIGNATURE PAGE



   
                                   NAME OF HOLDER: [See Schedule I]
    





                                   Address:

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

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

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





                                       30
<PAGE>   31
                                   EXHIBIT A

                      SUPPLEMENT TO STOCKHOLDERS AGREEMENT

       This Supplement (this "Supplement") to the Stockholders Agreement dated
as of ____________, 1997, by and among Capstar Broadcasting Corporation, a
Delaware corporation (the "Company"), the securityholders listed on the
signature pages thereto, and Hicks, Muse, Tate & Furst Incorporated, a Texas
corporation, as amended or supplemented (the "Stockholders Agreement"), is
entered into as of _________________, 199__, between ________________________
(the "New Holder"), and the President of the Company, pursuant to the terms of
the Stockholders Agreement.


                                   AGREEMENTS

       For valuable consideration, the receipt of which is hereby acknowledged,
New Holder is added as a "Holder" under the Stockholders Agreement and New
Holder hereby agrees that it shall be bound by the terms thereof.

       Executed as of the date first written above.


                                           NEW HOLDER:





                                           Address:




                                           PRESIDENT:


                                           __________________________, President






                                       31
<PAGE>   32
   
                                  Schedule I




Holders
- -------


Thomas O. Hicks
D. Geoffrey Armstrong
Eric C. Neuman Special Trust
Paul D. Stone
Rebecca A. McConnell
Lawrence D. Stuart, Jr.
William Schwartz
Jimmy L. Ray
Darla S. Barger
John W. Barger
William R. Hicks
Ben Downs
James I. Stansell, Jr.
Stansell Communications, Inc.
John Cullen
Kim Borron
BT Capital Partners, Inc.
Michael T. Gatons
    



<PAGE>   1
                                                                  EXHIBIT 10.40



THIS WARRANT AND THE SHARES OF COMMON STOCK PURCHASABLE HEREUNDER HAVE NOT BEEN
REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR UNDER THE
SECURITIES LAWS OF ANY STATE OR OTHER JURISDICTION AND MAY NOT BE SOLD, OFFERED
FOR SALE OR OTHERWISE TRANSFERRED UNLESS REGISTERED OR QUALIFIED UNDER SAID ACT
AND APPLICABLE STATE SECURITIES LAWS OR UNLESS THE COMPANY RECEIVES AN OPINION
OF COUNSEL IN REASONABLY ACCEPTABLE FORM AND SCOPE REASONABLY SATISFACTORY TO
THE COMPANY THAT REGISTRATION, QUALIFICATION OR OTHER SUCH ACTIONS ARE NOT
REQUIRED UNDER ANY SUCH LAWS. THE OFFERING OF THIS SECURITY HAS NOT BEEN
REVIEWED OR APPROVED BY ANY STATE'S SECURITIES ADMINISTRATOR. THIS WARRANT AND
THE SHARES OF COMMON STOCK PURCHASABLE HEREUNDER ARE ALSO SUBJECT TO A
STOCKHOLDERS AGREEMENT, DATED AS OF OCTOBER 16, 1996, BY AND AMONG THE COMPANY
AND THE OTHER PARTIES LISTED THEREIN, COPIES OF WHICH ARE ON FILE WITH THE
COMPANY AND WILL BE FURNISHED UPON WRITTEN REQUEST AND WITHOUT CHARGE.

                                                             Dated: July 8, 1997

                                    WARRANT

                  To Purchase 3,231,203 Shares of Common Stock

                        CAPSTAR BROADCASTING CORPORATION

                             EXPIRING JULY 8, 2007

         THIS IS TO CERTIFY THAT, for value received, R. Steven Hicks, or
registered assigns as a holder of this Warrant (the "Holder") is entitled to
purchase from Capstar Broadcasting Corporation, a Delaware corporation (the
"Company") at any time or from time to time prior to 5:00 p.m., Dallas, Texas
time, July 8, 2007 at the place where the Warrant Agency (as hereinafter
defined) is located, at the Exercise Price (as hereinafter defined) 987,970
shares of Class C Common Stock, par value $.01 per share, (the "Common Stock")
of the Company (the "A Warrant") and at the Exercise Price 2,243,233 shares of
the Common Stock (the "B Warrant", and, collectively with the A Warrant, the
"Warrant"), all subject to adjustment and upon the terms and conditions as
hereinafter provided; provided, however, in no event may the B Warrant be
exercised by the Holder prior to the occurrence of a Triggering Event (as
hereinafter defined). The Holder shall designate at the time of exercise
whether the Holder is exercising an A Warrant or a B Warrant and the number of
shares of Common Stock to be purchased respectively thereunder.

         Certain terms used in this Warrant are defined in Article V.
<PAGE>   2
                                   ARTICLE I
                              EXERCISE OF WARRANTS

         1.1     Method of Exercise. To exercise this Warrant in whole or in
part, the Holder shall deliver to the Company, at the Warrant Agency, (a) this
Warrant, (b) a written notice, in substantially the form of the Subscription
Notice attached hereto as Annex A, of such Holder's election to exercise this
Warrant, which notice shall specify (i) whether the Holder is exercising an A
Warrant and/or a B Warrant, (ii) the number of shares of Common Stock to be
purchased under an A Warrant and/or a B Warrant, as applicable, (iii) the
denominations of the share certificate or certificates desired, and (iv) the
name or names in which such certificates are to the registered, (c) if the
Common Stock to be received upon the exercise of this Warrant has not been
registered under the Securities Act, a written certification in substantially
the form of the Certification attached hereto as Annex B, and (d) payment of
the Exercise Price with respect to such shares. Such payment may be made, at
the option of the Holder, by cash, money order, certified or bank cashier's
check or wire transfer.

         The Company shall, as promptly as practicable and in any event within
five Business Days thereafter, execute and deliver or cause to be executed and
delivered, in accordance with such notice, a certificate or certificates
representing the aggregate number of shares of Common Stock specified in said
notice. The share certificate or certificates so delivered shall be in such
denominations as may be specified in such notice or, if such notice shall not
specify denominations, shall be in the amount of the number of shares of Common
Stock for which the Warrant is being exercised, and shall be issued in the name
of the Holder or such other name or names as shall be designated in such
notice. Such certificate or certificates shall be deemed to have been issued,
and such Holder or any other Person so designated to be named therein shall be
deemed for all purposes to have become a holder of record of such shares, as of
the date the aforementioned notice is received by the Company. If this Warrant
shall have been exercised only in part, the Company shall, at the time of
delivery of the certificate or certificates, deliver to the Holder a new
Warrant evidencing the rights to purchase the remaining shares of Common Stock
called for by this Warrant, which new Warrant shall in all other respects be
identical with this Warrant, or, at the request of the Holder, appropriate
notation may be made on this Warrant which shall then be returned to the
Holder. The Company shall pay all expenses, taxes (if any) and other charges
payable in connection with the preparation, issuance and delivery of share
certificates and new Warrant, except that, if share certificates or new Warrant
shall be registered in a name or names other than the name of the Holder, funds
sufficient to pay all transfer taxes payable as a result of such transfer shall
be paid by the Holder at the time of delivering the aforementioned notice of
exercise or promptly upon receipt of a written request of the Company for
payment.

         1.2     Shares To Be Fully Paid and Nonassessable. All shares of
Common Stock issued upon the exercise of this Warrant shall be validly issued,
fully paid and nonassessable and free from all preemptive rights of any
stockholder, and from all taxes.

         1.3     No Fractional Shares To Be Issued. The Company shall not be
required to issue fractions of shares of Common Stock upon exercise of this
Warrant. If any fraction of a share would, but for this Section, be issuable
upon any exercise of this Warrant, in lieu of such fractional share the Company
shall pay to the Holder, in cash, an amount equal to such fraction of the Fair
Market Value per share of Common Stock of the Company on the Business Day
immediately prior to the date of such exercise.




                                      2
<PAGE>   3
         1.4     Share Legend. Each certificate for shares of Common Stock
issued upon exercise of this Warrant, unless at the time of exercise such
shares are registered under the Securities Act, shall bear the following
legend:

         "This security has not been registered under the Securities Act of
         1933, as amended, or under the securities laws of any state or other
         jurisdiction and may not be sold, offered for sale or otherwise
         transferred unless registered or qualified under said Act and
         applicable state securities laws or unless the Company receives an
         opinion of counsel in reasonably acceptable form and scope reasonably
         satisfactory to the Company that registration, qualification or other
         such actions are not required under any such laws. The offering of
         this security has not been reviewed or approved by any state
         securities administrator.

         Any certificate issued at any time in exchange or substitution for any
certificate bearing such legend (except a new certificate issued upon
completion of a public distribution pursuant to a registration statement under
the Securities Act) shall also bear such legend unless, in the opinion of
counsel selected by the holder of such certificate and reasonably acceptable to
the Company, the securities represented thereby are no longer subject to
restrictions on resale under the Securities Act.

         1.5      Reservation; Authorization. The Company has reserved and will
keep available for issuance upon exercise of this Warrant the total number of
shares of Common Stock deliverable upon exercise of this Warrant from time to
time outstanding. The issuance of such shares has been duly and validly
authorized and, when issued and sold in accordance with this Warrant, such
shares will be duly and validly issued, fully paid and nonassessable.

                                   ARTICLE II

                       WARRANT AGENCY; TRANSFER, EXCHANGE
                          AND REPLACEMENT OF WARRANTS

         2.1     Warrant Agency. At any time after a public offering of Common
Stock registered under the Securities Act, the Company may promptly appoint and
thereafter maintain, at its own expense, an agency in New York, New York, which
agency may be the Company's then existing transfer agent (the "Warrant
Agency"), for certain purposes specified herein, and shall give prompt notice
of such appointment (and appointment of any successor Warrant Agency) to the
Holder. Until an independent Warrant Agency is so appointed, the Company shall
perform the obligations of the Warrant Agency provided herein at its address as
specified on the signature page hereto or such other address as the Company
shall specify by notice to the Holder.

         2.2     Ownership of Warrant. The Company may deem and treat the
Person in whose name this Warrant is registered as the Holder and owner hereof
(notwithstanding any notations of ownership or writing hereon made by any
Person other than the Warrant Agency) for all purposes and shall not be
affected by any notice to the contrary, until presentation of this Warrant for
registration of transfer as provided in this Article II.

         2.3     Transfer of Warrant. The Company agrees to maintain at the
Warrant Agency books for the registration of transfers of the Warrants, and
transfer of this Warrant and all rights hereunder shall be registered, in whole
or in part, on such books, upon surrender of this Warrant at the Warrant





                                       3
<PAGE>   4
Agency, together with a written assignment of this Warrant duly executed by the
Holder or his duly authorized agent or attorney, with (unless the Holder is the
original Holder or another institutional investor) signatures guaranteed by a
bank or trust company or a broker or dealer registered with the NASD, and funds
sufficient to pay any transfer taxes payable upon such transfer. Upon surrender
the Company shall execute and deliver a new Warrant or Warrants in the name of
the assignee or assignees and in the denominations specified in the instrument
of assignment, and this Warrant shall promptly be canceled. The Warrant Agency
shall not be required to register any transfers if the Holder fails to furnish
to the Company, after a request therefor, an opinion of counsel (who may be an
employee of such Holder) reasonably satisfactory to the Company that such
transfer is exempt from the registration requirements of the Securities Act and
applicable blue sky laws.

         2.4     Division of Warrant. This Warrant may be divided upon
surrender hereof to the Warrant Agency, together with a written notice
specifying the names and denominations in which the new Warrants are to be
issued, signed by the Holder. Subject to compliance with Section 2.3 as to any
transfer which may be involved in the division, the Company shall execute and
deliver new Warrants in exchange for the Warrant or Warrants to be divided in
accordance with such notice.

         2.5     Loss, Theft, Destruction or Mutilation of Warrants. Upon
receipt of evidence satisfactory to the Company of the loss, theft, destruction
or mutilation of this Warrant and, in the case of any such loss, theft or
destruction, upon receipt of indemnity or security reasonably satisfactory to
the Company, or, in the case of any such mutilation, upon surrender and
cancellation of such Warrant, the Company will make and deliver, in lieu of
such lost, stolen, destroyed or mutilated Warrant, a new Warrant of like tenor
and representing the right to purchase the same aggregate number of shares of
Common Stock as provided for in such lost, stolen, destroyed or mutilated
Warrant.

         2.6     Expenses of Delivery of Warrants. The Company shall pay all
expenses, taxes (other than transfer taxes) and other charges payable in
connection with the preparation, issuance and delivery of this Warrant and the
Common Stock issuable hereunder.

                                  ARTICLE III

                                 CERTAIN RIGHTS

         3.1     Stockholders Agreement. This Warrant and the Common Stock
issuable upon exercise of this Warrant is subject to a Stockholders Agreement
dated as of October 16, 1996, as amended, by and among the Company and the
other parties listed therein (the "Stockholders Agreement"). The Company shall
keep a copy of the Stockholders Agreement, and any amendments thereto, at the
Warrant Agency and shall furnish copies thereof to the Holder upon request.

         3.2     Notice of Fair Market Value. Upon each determination of Fair
Market Value hereunder (other than a determination relating solely to setting
the value of fractional shares), the Company shall promptly give notice thereof
to the Holder.





                                       4
<PAGE>   5
                                   ARTICLE IV

                            ANTIDILUTION PROVISIONS

         4.1     Adjustments Generally. The Exercise Price and the number of
shares of Common Stock (or other securities or property) issuable upon exercise
of this warrant shall be subject to adjustment from time to time upon the
occurrence of certain events, as provided in this Article IV.

         4.2     Common Stock Reorganization. If the Company shall after the
date of issuance of this Warrant subdivide its outstanding shares of Common
Stock into a greater number of shares or consolidate its outstanding shares of
Common Stock into a smaller number of shares (any such event being called a
"Common Stock Reorganization"), then (a) the Exercise Price shall each be
adjusted, effective immediately after the record date at which the holders of
shares of Common Stock are determined for purposes of such Common Stock
Reorganization, to a price determined by multiplying the Exercise Price in
effect immediately prior to such record date by a fraction, the numerator of
which shall be the number of shares of Common Stock outstanding on such record
date before giving effect to such Common Stock Reorganization and the
denominator of which shall be the number of shares of Common Stock outstanding
after giving effect to such Common Stock Reorganization, and (b) the number of
shares of Common Stock subject to purchase upon exercise of the A Warrant and
the B Warrant shall each be adjusted, effective at such time, to a number
determined by multiplying the number of shares of Common Stock subject to
purchase immediately before such Common Stock Reorganization by a fraction, the
numerator of which shall be the number of shares outstanding after giving
effect to such Common Stock Reorganization and the denominator of which shall
be the number of shares of Common Stock outstanding immediately before such
Common Stock Reorganization.

         4.3     Capital Reorganization. If after the date of issuance of this
Warrant there shall be any consolidation or merger to which the Company is a
party, other than a consolidation or a merger in which the Company is a
continuing corporation and which does not result in any reclassification of, or
change (other than a Common Stock Reorganization or a change in par value), in,
outstanding shares of Common Stock, or any sale or conveyance of the property
of the Company as an entirety or substantially as an entirety (any such event
being called a "Capital Reorganization"), then, effective upon the effective
date of such Capital Reorganization, the Holder shall have the right to
purchase, upon exercise of this Warrant, the kind and amount of shares of stock
and other securities and property (including cash) which the Holder would have
owned or have been entitled to receive after such Capital Reorganization if
this Warrant had been exercised immediately prior to such Capital
Reorganization. As a condition to effecting any Capital Reorganization, the
Company or the successor or surviving corporation, as the case may be, shall
execute and deliver to the Holder an agreement as to the Holder's rights in
accordance with this Section 4.2, providing for subsequent adjustments as
nearly equivalent as may be practicable to the adjustments provided for in this
Article IV. The provisions of this Section 4.2 shall similarly apply to
successive Capital Reorganizations.

         4.4     Certain Other Events. If any event occurs after the date of
issuance of this Warrant as to which the foregoing provisions of this Article
IV are not strictly applicable or, if strictly applicable, would not, in the
good faith judgment of the Board of Directors of the Company (the "Board"),
fairly protect the purchase rights of the Holder in accordance with the
essential intent and principles of such provisions, then the Board shall make
such adjustments in the application of such





                                       5
<PAGE>   6
provisions, in accordance with such essential intent and principles, as shall
be reasonably necessary, in the good faith opinion of the Board, to protect
such purchase rights as aforesaid.

         4.5     Adjustment Rules. (a) Any adjustments pursuant to this Article
IV shall be made successively whenever an event referred to herein shall occur.

         (b)     If the Company shall set a record date to determine the
holders of shares of Common Stock for purposes of a Common Stock Reorganization
or Capital Reorganization, and shall legally abandon such action prior to
effecting such action, then no adjustment shall be made pursuant to this
Article IV in respect of such action.

         (c)     No adjustment in the amount of shares purchasable upon
exercise of this Warrant or in the Exercise Price shall be made hereunder
unless such adjustment increases or decreases such amount or price by one
percent or more, but any such lesser adjustment shall be carried forward and
shall be made at the time and together with the next subsequent adjustment
which together with any adjustments so carried forward shall serve to adjust
such amount or price by one percent or more.

         (d)     No adjustment in the Exercise Price shall be made hereunder if
such adjustment would reduce the exercise price to an amount below par value of
the Common Stock, which par value shall initially be $.01 per share of Common
Stock.

         4.6     Notice of Adjustment. The Company shall give the Holder
reasonable notice of the record date or effective date, as the case may be, of
any action which requires or might require an adjustment or readjustment
pursuant to this Article IV. Such notice shall describe such event in
reasonable detail and specify the record date or effective date, as the case
may be, and, if determinable, the required adjustment and the computation
thereof. If the required adjustment is not determinable at the time of such
notice, the Company shall give reasonable notice to the Holder of such
adjustment and computation promptly after such adjustment becomes determinable.

                                   ARTICLE V

                                  DEFINITIONS

         The following terms, as used in this Warrant, have the following
respective meanings:

         "Affiliate", means, with respect to any Person, any Person who,
directly or indirectly, controls, is controlled by or is under common control
with that Person.

         "Business Day" shall mean (a) if any class of Common Stock is listed
or admitted to trading on a national securities exchange, a day on which the
principal national securities exchange on which such class of Common Stock is
listed or admitted to trading is open for business or (b) if no class of Common
Stock is so listed or admitted to trading, a day on which the New York Stock
Exchange is open for business.

         "Capital Reorganization" shall have the meaning set forth in Section
4.3.

         "Closing Price" with respect to any security on any day means (a) if
such security is listed or admitted for trading on a national securities
exchange, the reported last sales price regular way





                                       6
<PAGE>   7
or, if no such reported sale occurs on such day, the average of the closing bid
and asked prices regular way on such day, in each case as reported in the
principal consolidated transaction reporting system with respect to securities
listed on the principal national securities exchange on which such class of
security is listed or admitted to trading, or (b) if such security is not
listed or admitted to trading on any national securities exchange, the last
quoted sales price, or, if not so quoted, the average of the high bid and low
asked prices in the over-the-counter market on such day as reported by NASDAQ
or any comparable system then in use or, if not so reported, as reported by any
New York Stock Exchange member firm reasonably selected by the Company for such
purpose.

         "Common Stock" shall have the meaning set forth in the first paragraph
of this Warrant.

         "Common Stock Reorganization" shall have the meaning set forth in 
Section 4.2.

         "Company" shall have the meaning set forth in the first paragraph of 
this Warrant.

         "Exchange Act" means the Securities Exchange Act of 1934, as amended,
and any similar or successor federal statute, and the rules and regulations of
the Securities and Exchange Commission (or its successor) thereunder, all as
the same shall be in effect at the time.

         "Exercise Price" means a per share price of $1.33 as increased by an
annual rate of interest equal to 8% per year (calculated on the basis of a 365
day year and actual days lapsed) calculated commencing as of July 8, 1997 and
as of and including the last calendar day immediately prior to the date of such
exercise of the Warrant.

         "Fair Market Value" means the fair market value of the business or
property in question, as determined in good faith by the Board, provided,
however, that the Fair Market Value of any security for which a Closing Price
is available shall be the Market Price of such security.

         "Holder" shall have the meaning set forth in the first paragraph of
this Warrant. The term Holders shall refer to all Holders of Warrants.

         "HMC Group" means HMTF and its Affiliates and its and their respective
officers, directors, and employees (and members of their respective families
(other than R. Steven Hicks) and trusts for the primary benefit of such family
members).

         "HMTF" means Hicks, Muse, Tate & Furst Incorporated.

         "Market Price", with respect to any security on any day means the
average of the daily Closing-Prices of a share or unit of such security for the
20 consecutive Business Days ending on the most recent Business Day for which a
Closing Price is available; provided, however, that in the event that, in the
case of Common Stock, the Market Price is determined during a period following
the announcement by the Company of any subdivision, combination or
reclassification of Common Stock or the record date for such subdivision,
combination or reclassification, then, and in each such case, the Market Price
shall be appropriately adjusted to reflect the current market price per share
equivalent of Common Stock.

         "NASD" means The National Association of Securities Dealers, Inc.





                                       7
<PAGE>   8
         "NASDAQ" means The National Association of Securities Dealers, Inc.
Automated Quotation System.

         "Person" or "person" means any individual, corporation, partnership,
joint venture, association, joint-stock company, trust, unincorporated
organization or government or other agency or political subdivision thereof.

         "Readily Marketable Securities" means any securities listed or traded
on the New York Stock Exchange, American Stock Exchange, NASDAQ National Market
which, as a matter of law, shall, at the time of acquisition, be freely
saleable in unlimited quantities by the HMC Group to the public, either
pursuant to an effective registration statement under the Securities Act or
without the necessity of such registration or subject to a contractual demand
registration right which is exercisable within a period of one year from the
date of acquisition.

         "Securities Act,, shall mean the Securities Act of 1933, as amended,
and any similar or successor federal statute, and the rules and regulations of
the Securities and Exchange Commission (or its successor) thereunder, all as
the same shall be in effect at the time.

         "Stockholders Agreement" shall have the meaning set forth in Section
3.1.

         "Target IRR" means that the HMC Group has received distributions from,
and/or consideration realized from the sale, exchange or other disposition to a
non-Affiliate of, the Third Investment, in the form of cash and/or Readily
Marketable Securities, in such amount as may be necessary to result in an
internal rate of return of at least 30%, calculated in accordance with
generally accepted financial practice, on the Third Investment Amount
determined commencing as of July 8, 1997.

         "Third Investment" means the 56,390,977 shares of Common Stock
acquired and held by Capstar Broadcasting Partners, L.P. on July 8, 1997.

         "Third Investment Amount" means $75,000,000 paid by Capstar
Broadcasting Partners, L.P. to the Company in connection with its Third
Investment.

         "Triggering Event" means a date upon which the Target IRR is achieved.

         "Warrant Agency" shall have the meaning set forth in Section 2.1.

         "Warrant" shall have the meaning set forth in the first paragraph of
this Warrant. The term Warrants shall refer to the Warrants resulting in any
subdivision of this Warrant.

                                   ARTICLE VI
                                 MISCELLANEOUS

         6.1     Notices. All notices, requests, consents and other
communications provided for herein shall be in writing and shall be effective
upon delivery in person, faxed or telecopied, or mailed by certified or
registered mail, return receipt requested, postage pre-paid, to the addresses
specified on the signature pages hereto or, in any case, at such other address
or addresses as shall





                                       8
<PAGE>   9
have been furnished in writing to the Company (in the case of a Holder) or to
the Holder (in the case of the Company) in accordance with the provisions of
this paragraph.

         6.2     Waivers; Amendments. No failure or delay of the Holder in
exercising any power or right hereunder shall operate as a waiver thereof, nor
shall any single or partial exercise of any such right or power, or any
abandonment or discontinuance of steps to enforce such a right or power,
preclude any other or further exercise thereof or the exercise of any other
right or power. The rights and remedies of the Holder are cumulative and not
exclusive of any rights or remedies which it would otherwise have. The
provisions of this Warrant may be amended, modified or waived with (and only
with) the written consent of the Company and Holders who collectively hold
Warrants to purchase a majority of the Common Stock subject to purchase upon
exercise of such Warrants at the time outstanding.

         Any such amendment, modification or waiver effected pursuant to this
Section shall be binding upon the Holders, upon each future Holder thereof and
upon the Company. In the event of any such amendment, modification or waiver
the Company shall give prompt notice thereof to all Holders and, if
appropriate, notation thereof shall be made on all Warrants thereafter
surrendered for registration of transfer or exchange.

         No notice or demand on the Company in any case shall entitle the
Company to any other or further notice or demand in similar or other
circumstances.

         6.3     Governing Law. This Warrant shall be construed in accordance
with and governed by the laws of the State of Delaware.

         6.4     Severability. In case any one or more of the provisions
contained in this Warrant shall be invalid, illegal or unenforceable in any
respect, the validity, legality or enforceability of the remaining provisions
contained herein and therein shall not in any way be affected or impaired
thereby. The parties shall endeavor in good faith negotiations to replace the
invalid, illegal or unenforceable provisions with valid provisions the economic
effect of which comes as close as possible to that of the invalid, illegal or
unenforceable provisions.

         6.5     Section Headings. The sections headings used herein are for
convenience of reference only, are not part of this Warrant and are not to
affect the construction of or be taken into consideration in interpreting this
Warrant.

         6.6     No Rights as Stockholder. This Warrant shall not entitle the
Holder to any rights as a stockholder of the Company.





                                       9
<PAGE>   10
         IN WITNESS WHEREOF, the Company has caused this Warrant to be executed
in its corporate name by one of its officers thereunto duly authorized, all as
of the day and year first above written.

                                           CAPSTAR BROADCASTING CORPORATION


                                           By: /s/ WILLIAM S. BANOWSKY, JR.
                                              -------------------------------
                                           Name: William S. Banowsky, Jr.
                                           Title: Executive Vice President and
                                                  General Counsel

                                           Address:  600 Congress Avenue
                                                     Suite 1400
                                                     Austin, Texas 78701



ACCEPTED AND AGREED TO:

/s/ R. STEVEN HICKS
- ----------------------------
Name: R. Steven Hicks
Address: 600 Congress Avenue
         Suite 1400
         Austin, Texas 78701





<PAGE>   11
                                    ANNEX A

                              SUBSCRIPTION NOTICE

                   (To be executed upon exercise of Warrant)

         TO CAPSTAR BROADCASTING CORPORATION:

         The undersigned hereby irrevocably elects to exercise the attached
Warrant and to purchase thereunder, in exercise of the [ ] A Warrant for _____
shares of Common Stock and/or [ ] B Warrant for _________ shares of Common
Stock in payment of an Exercise Price in an amount equal to $__________.

         Please issue a certificate or certificates for such shares of Common
Stock in the following name or names and denominations:



         If said number of shares shall not be all the shares issuable upon
exercise of the attached Warrant, a new Warrant is to be issued in the name of
the undersigned for the balance remaining of such shares less any fraction of a
share paid in cash.



Dated: ___________________, ______


                                           ------------------------------------
                                           Note: The above signature should
                                                 correspond exactly with the
                                                 name on the face of the
                                                 attached Warrant or with the
                                                 name of the assignee appearing
                                                 in the assignment form below.
<PAGE>   12
                                    ANNEX B

                                 CERTIFICATION

         The undersigned hereby certifies to Capstar Broadcasting Corporation
that he, she or it is:


                 a.       an "accredited investor" as that term is defined in
                          Regulation D promulgated pursuant to the Securities
                          Act or any successor regulation, as such provisions
                          may be in effect on the date hereof, and is an
                          "accredited investor" pursuant to Section of such
                          provision; and

                 b.       is knowledgeable, sophisticated and experienced in
                          business and financial matters and in securities
                          similar to the Common Stock; is aware of the
                          limitation on the transfer of the Common Stock
                          imposed by applicable securities laws and any
                          limitations on transfer imposed by contracts with the
                          Company or others; and has had access to, or been
                          furnished with, all information about the Common
                          Stock and the Company deemed necessary to conclude
                          that he, she or it has the ability to bear the
                          economic risk of the investment in the Common Stock
                          and to afford the complete loss of such investment.

         IN WITNESS WHEREOF, the undersigned has executed this CERTIFICATION
this _____ day of ________________, _____.

For Individuals:                           For Entities:

- ----------------------------               --------------------------------
Signature                                      Printed Name of Entity



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

<PAGE>   1
 
                                                                    EXHIBIT 12.1
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
               COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
 
<TABLE>
<CAPTION>
                                                                              THREE MONTHS ENDED
                                                               YEAR ENDED          MARCH 31
                                                              DECEMBER 31,    ------------------
                                                                  1996         1996       1997
                                                              ------------    -------    -------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                                           <C>             <C>        <C>
Fixed Charges:
  Interest expense..........................................    $ 5,035       $ 2,452    $ 6,792
  Implicit interest expense in rent.........................        190            48         55
                                                                -------       -------    -------
          Total fixed charges...............................    $ 5,225       $ 2,500    $ 6,847
                                                                =======       =======    =======
Earnings:
  Earnings before provision for income taxes................     (3,756)       (1,409)    (6,827)
  Fixed charges.............................................      5,225         2,500      6,847
                                                                -------       -------    -------
          Earnings, as defined..............................      1,469         1,091         20
                                                                =======       =======    =======
Deficiency of earnings to fixed charges.....................    $ 3,756       $ 1,409    $ 6,827
                                                                =======       =======    =======
</TABLE>

<PAGE>   1
 
                                                                    EXHIBIT 12.2
 
                      CAPSTAR BROADCASTING PARTNERS, INC.
 
         COMPUTATION OF RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND
                    PREFERRED STOCK DIVIDENDS AND ACCRETION
                              UNAUDITED PRO FORMA
 
   
<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED
                                                             YEAR ENDED           MARCH 31
                                                            DECEMBER 31,    --------------------
                                                                1996          1996        1997
                                                            ------------    --------    --------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                                         <C>             <C>         <C>
Fixed Charges:
  Interest expense........................................    $ 65,128      $ 16,284    $ 16,284
  Implicit interest expense in rent.......................       1,505           376         463
                                                              --------      --------    --------
          Total fixed charges.............................      66,633        16,660      16,747
  Preferred stock dividends and accretion.................      20,022         5,073       5,701
                                                              --------      --------    --------
          Combined fixed charges and preferred stock
            dividends and accretion.......................    $ 86,655      $ 21,733    $ 22,448
                                                              ========      ========    ========
Earnings:
  Earnings before provision for income taxes..............     (26,689)      (12,179)    (13,610)
  Fixed charges...........................................      66,633        16,660      16,747
                                                              --------      --------    --------
          Earnings, as defined............................      39,944         4,481       3,137
                                                              ========      ========    ========
Deficiency of earnings to combined fixed charges and
  preferred stock dividends and accretion.................    $ 46,711      $ 17,252    $ 19,311
                                                              ========      ========    ========
</TABLE>
    

<PAGE>   1

                                  EXHIBIT 21.1

                      LIST OF SUBSIDIARIES OF THE COMPANY

1.       The following entities are wholly-owned subsidiaries of  the Company:

         a.      Capstar Radio Broadcasting Partners, Inc., a Delaware
                 corporation.
         b.      Point Madison Acquisition Company, Inc., a Delaware
                 corporation.
         c.      Capstar Broadcasting Florida, Inc., a Delaware corporation.

2.       Atlantic Star Communications, Inc., a Delaware corporation, is a
         wholly-owned subsidiary of Capstar Radio Broadcasting Partners, Inc.

3.       The following entities are wholly-owned subsidiaries of Atlantic Star
         Communications, Inc.:

         a.      Commodore Media of Delaware, Inc., a Delaware corporation.
         b.      Commodore Media of Pennsylvania, Inc., a Delaware corporation.
         c.      Commodore Media of Florida, Inc., a Delaware corporation.
         d.      Commodore Media of Kentucky, Inc., a Delaware corporation.
         e.      Commodore Media of Norwalk, Inc., a Delaware corporation.
         f.      Commodore Media of Westchester, Inc., a Delaware corporation.

4.       Danbury Broadcasting, Inc., a Connecticut corporation, is a
         wholly-owned subsidiary of Commodore Media of Norwalk, Inc.

5.       Wilmington WJBR-FM, L.L.C., a Delaware limited liability company, is a
         wholly-owned subsidiary of Commodore Media of Delaware, Inc.

6.       Southern Star Communications, Inc., a Delaware corporation, is a
         wholly-owned subsidiary of Capstar Radio Broadcasting Partners, Inc.

7.       The following entities are wholly-owned subsidiaries of Southern Star
         Communications, Inc.:

         a.      Atlantic City Broadcasting Corp., a Delaware corporation.
         b.      Breadbasket Broadcasting Corporation, a Delaware corporation.
         c.      Houndstooth Broadcasting Corporation, a Delaware corporation.
         d.      O.C.C., Inc., a Delaware corporation.
         e.      Osborn Entertainment Enterprises Corporation, a Delaware
                 corporation.
         f.      SNG Holdings, Inc., a Delaware corporation.
         g.      Southeast Radio Holding Corp., a Delaware corporation.
         h.      Ameron Broadcasting Corporation, a Delaware corporation.
         i.      WNOK Acquisition Company, Inc., a Delaware corporation.
         j.      Dixie Broadcasting, Inc., an Alabama corporation.
         k.      Radio WBHP, Inc., an Alabama corporation.
<PAGE>   2
8.       The following entities are wholly-owned subsidiaries of O.C.C., Inc.:

         a.      Ladner Communications Holding Corp., a Delaware corporation.
         b.      Mountain Radio Corporation, a Delaware corporation.
         c.      Orange Communications, Inc., a Delaware corporation.
         d.      RKZ Television, Inc., a Delaware corporation.
         e.      Yellow Brick Radio Corporation, a Delaware corporation.

9.       The following entities are wholly-owned subsidiaries of Osborn
         Entertainment Enterprises Corporation:

         a.      Jamboree in the Hills, Inc., a Delaware corporation.
         b.      Music Hall Club, Inc., a West Virginia corporation.

10.      The following entities are wholly-owned subsidiaries of SNG Holdings,
         Inc.:

         a.      Great American East, Inc., a North Carolina corporation.
         b.      Nelson Broadcasting Corporation, a Delaware corporation.
         c.      Short Broadcasting Corporation, a Delaware corporation.

11.      The following entities are wholly-owned subsidiaries of Southeast
         Radio Holding Corp.:

         a.      Asheville Broadcasting Corp., a Delaware corporation.
         b.      Corkscrew Broadcasting Corporation, a Delaware corporation.
         c.      Daytona Beach Broadcasting Corp., a Delaware corporation.
         d.      Rainbow Broadcasting Corporation, a Delaware corporation.

12.      Dixie Broadcasting, Inc. and Radio WBHP, Inc. each own a 50% interest
         in the following entity:

         a.      Mountain Lakes Broadcasting, L.L.C., an Alabama limited
                 liability company.

13.      The following entities are wholly-owned subsidiaries of Ladner
         Communications Holding Corp.:

         a.      Beatrice Broadcasting Corporation, a Delaware corporation.
         b.      Currey Broadcasting Corporation, a Delaware corporation.
         c.      Osborn Sound & Communications Corp., a Delaware corporation.
         d.      Waite Broadcasting Corp., a Delaware corporation.

14.      GulfStar Communications, Inc., a Delaware corporation, is a
         wholly-owned subsidiary of Capstar Radio Broadcasting Partners, Inc.

15.      GulfStar Communications Holdings, Inc., a Delaware corporation, is a
         wholly-owned subsidiary of GulfStar Communications, Inc.
<PAGE>   3
16.      The following entities are wholly-owned subsidiaries of GulfStar
         Communications Holdings, Inc.:

         a.      GulfStar Communications Beaumont, Inc., a Delaware
                 corporation.
         b.      GulfStar Communications Port Arthur, Inc., a Delaware
                 corporation.
         c.      GulfStar Communications Lufkin, Inc., a Delaware corporation.
         d.      GulfStar Communications Victoria, Inc., a Delaware
                 corporation.
         e.      GulfStar Communications Tyler, Inc., a Delaware corporation.
         f.      Bryan Broadcasting Operating Company, Inc., a Delaware
                 corporation.
         g.      Sonance Waco Operating Company, Inc., a Delaware corporation.
         h.      GulfStar Communications Management, Inc., a Delaware
                 corporation.
         i.      GulfStar Communications Baton Rouge, Inc., a Delaware
                 corporation.
         j.      GulfStar Communications Texarkana, Inc., a Delaware
                 corporation.
         k.      GulfStar Communications New Mexico, Inc., a Delaware
                 corporation.
         l.      GulfStar Communications Arkansas, Inc., a Delaware
                 corporation.
         m.      GulfStar Communications Corpus Christi, Inc., a Delaware
                 corporation.
         n.      GulfStar Communications Waco, Inc., a Delaware corporation.
         o.      GulfStar Communications Lubbock, Inc., a Delaware corporation.
         p.      GulfStar Communications Killeen, Inc., a Delaware corporation.
         q.      GulfStar Communications Oklahoma, Inc., a Delaware
                 corporation.

17.      GulfStar Communications Beaumont Licensee, Inc., a Texas corporation,
         is a wholly owned subsidiary of GulfStar Communications Beaumont, Inc.

18.      GulfStar Communications Port Arthur Licensee, Inc., a Texas
         corporation, is a wholly owned subsidiary of GulfStar Communications
         Port Arthur, Inc.

19.      GulfStar Communications Lufkin Licensee, Inc., a Texas corporation, is
         a wholly owned subsidiary of GulfStar Communications Lufkin, Inc.

20.      GulfStar Communications Victoria Licensee, Inc., a Texas corporation,
         is a wholly owned subsidiary of GulfStar Communications Victoria, Inc.

21.      GulfStar Communications Tyler Licensee, Inc., a Texas corporation, is
         a wholly owned subsidiary of GulfStar Communications Tyler, Inc.

22.      Bryan Broadcasting License Subsidiary, Inc., a Delaware corporation,
         is a wholly owned subsidiary of Bryan Broadcasting Operating Company,
         Inc.

23.      Sonance Waco License Subsidiary, Inc., a Delaware corporation, is a
         wholly owned subsidiary of Sonance Waco Operating Company, Inc.

24.      Baton Rouge Broadcasting Company, Inc., a Louisiana corporation, and
         GulfStar Communications Baton Rouge Licensee, Inc., a Louisiana
         corporation, are wholly owned subsidiaries of GulfStar Communications
         Baton Rouge, Inc.
<PAGE>   4
25.      GulfStar Communications Texarkana  Licensee, Inc., a Texas
         corporation, is a wholly owned subsidiary of GulfStar Communications
         Texarkana, Inc.

26.      GulfStar Communications New Mexico Licensee, Inc., a New Mexico
         corporation, is a wholly owned subsidiary of GulfStar Communications
         New Mexico, Inc.

27.      GulfStar Communications Arkansas Licensee, Inc., a Arkansas
         corporation, is a wholly owned subsidiary of GulfStar Communications
         Arkansas, Inc.

28.      GulfStar Communications Corpus Christi Licensee, Inc., a Texas
         corporation, is a wholly owned subsidiary of GulfStar Communications
         Corpus Christi, Inc.

29.      GulfStar Communications Waco Licensee, Inc., a Texas corporation, is a
         wholly owned subsidiary of GulfStar Communications Waco, Inc.

30.      GulfStar Communications Lubbock Licensee, Inc., a Delaware
         corporation, is a wholly owned subsidiary of GulfStar Communications
         Lubbock, Inc.

31.      GulfStar Communications Killeen Licensee, Inc., a Delaware
         corporation, is a wholly owned subsidiary of GulfStar Communications
         Killeen, Inc.

32.      Capstar Acquisition Company, Inc., a Delaware corporation, Pacific
         Star Communications, Inc., a Delaware corporation, and Central Star
         Communications, Inc., a Delaware corporation, are wholly-owned
         subsidiaries of Capstar Radio Broadcasting Partners, Inc.

33.      Benchmark Communications Holdings, Inc., a Delaware corporation, is a
         wholly-owned subsidiary of Capstar Radio Broadcasting Partners, Inc.

34.      The following entities are wholly-owned subsidiaries of Benchmark
         Communications Holdings, Inc.:

         a.      Radioco I, Inc., a Maryland corporation.
         b.      Radioco II, Inc., a Maryland corporation.
         c.      BC Funds Co., Inc., a Maryland corporation.

35.      Benchmark Communications Holdings, Inc. is the general partner and
         Radioco I, Inc. and Radioco II, Inc. are the limited partners of
         Benchmark Communications Radio Limited Partnership, a Maryland limited
         partnership.

36.      Benchmark Jackson, L.L.C., a Delaware limited liability company, is a
         wholly-owned subsidiary of Benchmark Communications Radio Limited
         Partnership.

37.      Benchmark Communications Radio Limited Partnership is the general
         partner and BC Funds Co., Inc. is the limited partner of the following
         entities:
<PAGE>   5
         a.      Benchmark Radio Acquisition Fund I Limited Partnership, a
                 Maryland limited partnership.
         b.      Benchmark Radio Acquisition Fund IV Limited Partnership, a
                 Maryland limited partnership.
         c.      Benchmark Radio Acquisition Fund VII Limited Partnership, a
                 Maryland limited partnership.
         d.      Benchmark Radio Acquisition Fund VIII Limited Partnership, a
                 Maryland limited partnership.

38.      Benchmark Communications Radio Limited Partnership is the general
         partner and Country Heartliners, Inc., a Delaware corporation, is the
         limited partner of the following entities:

         a.      Benchmark Radio Acquisition Fund IX Limited Partnership, a
                 Maryland limited partnership.
         b.      Benchmark Radio Acquisition Fund XI Limited Partnership, a
                 Maryland limited partnership.

39.      Benchmark Radio Acquisition Fund I Limited Partnership is the general
         partner and Benchmark Communications Radio Limited Partnership is the
         limited partner of the following entities:

         a.      WDOV License Limited Partnership, a Maryland limited
                 partnership.
         b       WDSD License Limited Partnership, a Maryland limited
                 partnership.
         c.      WSRV Licenses Limited Partnership, a Maryland limited
                 partnership.

40.      Benchmark Radio Acquisition Fund IV Limited Partnership is the general
         partner and Benchmark Communications Radio Limited Partnership is the
         limited partner of the following entities:

         a.      Benchmark Radio Acquisition Fund V Limited Partnership, a
                 Maryland limited partnership.
         b.      WOSC License Limited Partnership, a Maryland limited
                 partnership.
         c.      WKOC License Limited Partnership, a Maryland limited
                 partnership.
         d.      WWFG License Limited Partnership, a Maryland limited
                 partnership.

41.      Benchmark Radio Acquisition Fund V Limited Partnership is the general
         partner and Benchmark Communications Radio Limited Partnership is the
         limited partner of the following entities:

         a.      WCOS(AM) License Limited Partnership,  a Maryland limited
                 partnership.
         b.      WCOS-FM License Limited Partnership, a Maryland limited
                 partnership.
         c.      WHKZ License Limited Partnership, a Maryland limited
                 partnership.
         d.      WVOC License Limited Partnership, a Maryland limited
                 partnership.
<PAGE>   6
42.      Congaree Broadcasters, Inc., a South Carolina corporation, is a
         wholly-owned subsidiary of Benchmark Radio Acquisition Fund V Limited
         Partnership.

43.      Benchmark Radio Acquisition Fund VII Limited Partnership is the
         general partner and Benchmark Communications Radio Limited Partnership
         is the limited partner of the following entities:

         a.      WJMZ License Limited Partnership, a Maryland limited
                 partnership.

44.      The following entities are wholly-owned subsidiaries of  Benchmark
         Radio Acquisition Fund VII Limited Partnership:

         a.      Benchmark Greenville, L.L.C., a Delaware limited liability
                 company.
         b.      Country Heartliners, Inc., a Delaware corporation.

45.      Benchmark Greenville, L.L.C. is the general partner and Benchmark
         Communications Radio Limited Partnership is the limited partner of the
         following entities:

         a.      WESC(AM) License Limited Partnership, a Maryland limited
                 partnership.
         b       WESC-FM License Limited Partnership, a Maryland limited
                 partnership.
         c.      WFNQ License Limited Partnership, a Maryland limited
                 partnership.

46.      Benchmark Radio Acquisition Fund VIII Limited Partnership is the
         general partner and Benchmark Communications Radio Limited Partnership
         is the limited partner of the following entities:

         a.      WUSQ License Limited Partnership, a Maryland limited
                 partnership.
         b       WNTW License Limited Partnership, a Maryland limited
                 partnership.
         c.      WYYD License Limited Partnership, a Maryland limited
                 partnership.
         d.      WROV(AM) License Limited Partnership, a Maryland limited
                 partnership.
         e.      WROV-FM License Limited Partnership, a Maryland limited
                 partnership.


47.      Benchmark Radio Acquisition Fund VI LC, a Maryland limited liability
         company, is a wholly-owned subsidiary of Benchmark Acquisition Fund
         VIII Limited Partnership.

<PAGE>   1
 
                                                                    EXHIBIT 23.2
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated February 14, 1997, on our audits of the
consolidated financial statements and financial statement schedules of Capstar
Broadcasting Partners, Inc. We also consent to the references to our firm under
the captions "Experts".
 
                                        COOPERS & LYBRAND L.L.P.
 
Austin, Texas
   
August 5, 1997
    

<PAGE>   1
 
                                                                    EXHIBIT 23.3
 
                          CONSENT OF ERNST & YOUNG LLP
 
   
     We consent to the reference to our firm under the caption "Experts" and to
the use of our reports dated (i) February 10, 1997 with respect to the
consolidated financial statements of Capstar Radio Broadcasting Partners, Inc.
and Subsidiaries, the Predecessor Company of Capstar Broadcasting Partners, Inc.
and Subsidiaries, and formerly known as Commodore Media, Inc. and Subsidiaries,
(ii) February 3, 1997 with respect to the consolidated financial statements of
Southern Star Communications, Inc., formerly known as Osborn Communications
Corporation, and (iii) February 16, 1997 with respect to the combined financial
statements of Mountain Lakes Broadcasting, L.L.C., all included in Amendment No.
2 to the Registration Statement (Form S-4) No. 333-25683 and related Prospectus
of Capstar Broadcasting Partners, Inc. for the registration of $277,000,000 of
12 3/4% Senior Discount Notes due 2009.
    
 
                                        ERNST & YOUNG LLP
 
New York, New York
   
August 5, 1997
    

<PAGE>   1
 
                                                                    EXHIBIT 23.4
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated April 4, 1997, on our audits of the
consolidated financial statements and financial statement schedules of GulfStar
Communications, Inc. We also consent to the references to our firm under the
captions "Experts".
 
                                        COOPERS & LYBRAND L.L.P.
 
Austin, Texas
   
August 5, 1997
    

<PAGE>   1
 
                                                                    EXHIBIT 23.5
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated February 8, 1997, on our audits of the
consolidated financial statements and financial statement schedules of Benchmark
Communications Radio Limited Partnership. We also consent to the references to
our firm under the captions "Experts".
 
                                        COOPERS & LYBRAND L.L.P.
 
Dallas, Texas
   
August 5, 1997
    

<PAGE>   1
 
                                                                    EXHIBIT 23.6
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated February 3, 1997, on our audit of the
consolidated financial statements of Midcontinent Broadcasting Co. of Wisconsin,
Inc. We also consent to the references to our firm under the captions "Experts".
 
                                        COOPERS & LYBRAND L.L.P.
 
Milwaukee, Wisconsin
   
August 5, 1997
    

<PAGE>   1
 
                                                                    EXHIBIT 23.7
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated February 3, 1997, on our audit of the
consolidated financial statements of Point Communications Limited Partnership.
We also consent to the references to our firm under the captions "Experts".
 
                                        COOPERS & LYBRAND L.L.P.
 
Milwaukee, Wisconsin
   
August 4, 1997
    

<PAGE>   1
 
                                                                    EXHIBIT 23.8
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated February 13, 1997, on our audit of the
consolidated financial statements of Community Pacific Broadcasting Company L.P.
We also consent to the references to our firm under the captions "Experts".
 
                                        COOPERS & LYBRAND L.L.P.
 
San Jose, California
   
August 5, 1997
    

<PAGE>   1
 
                                                                    EXHIBIT 23.9
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
   
     As independent public accountants, we hereby consent to the use of our
report dated February 28, 1997 (except with respect to the matter discussed in
Note 13, as to which the date is April 16, 1997) on the consolidated financial
statements of Patterson Broadcasting, Inc. (and to all references to our Firm)
included in or made a part of this Registration Statement No. 333-25683.
    
 
                                        ARTHUR ANDERSEN LLP
 
New York, New York
   
August 4, 1997
    

<PAGE>   1
 
                                                                   EXHIBIT 23.10
 
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
   
     As independent public accountants, we hereby consent to the use of our
report (and to all references to our firm) included in or made a part of this
registration statement dated May 14, 1997, on the Financial Statements of Ameron
Broadcasting, Inc.
    
 
                                        ARTHUR ANDERSEN LLP
 
St. Louis, Missouri
   
August 4, 1997
    

<PAGE>   1
 
                                                                   EXHIBIT 23.11
 
                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
     As independent public accountants, we hereby consent to the use of our
report dated May 8, 1997 on the combined financial statements of Knight Quality
Stations included in or made a part of this registration statement.
 
                                        ARTHUR ANDERSEN LLP
 
Boston, Massachusetts
   
August 4, 1997
    

<PAGE>   1
 
                                                                   EXHIBIT 23.12
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We hereby consent to the use in this registration statement on Form S-4
(File No. 333-25683) of our report dated February 20, 1997, except for Note 6,
as to which the date is June 12, 1997, relating to the financial statements of
Quass Broadcasting Company, and to the reference to our Firm under the caption
"Experts" in the Prospectus.
 
                                        McGLADREY & PULLEN, LLP
 
Cedar Rapids, Iowa
   
August 4, 1997
    

<PAGE>   1
 
                                                                   EXHIBIT 23.13
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated February 12, 1996 on our audits of the
consolidated financial statements of Q Broadcasting, Inc. We also consent to the
references to our firm under the captions "Experts".
 
                                        Holtz Rubenstein & Co., LLP
 
Melville, New York
   
August 4, 1997
    

<PAGE>   1
 
                                                                   EXHIBIT 23.14
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated August 18, 1995 on our audit of the
Statements of Operations and Accumulated Deficit and Cash Flows of Danbury
Broadcasting, Inc. We also consent to the references to our firm under the
captions "Experts".
 
                                        Paneth, Haber & Zimmerman LLP
 
New York, NY
   
August 4, 1997
    

<PAGE>   1
 
                                                                   EXHIBIT 23.15
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
     We consent to the inclusion in this registration statement on Form S-4
(File No. 333-25683) of our report dated May 1, 1996 on our audit of the
financial statements of Adventure Communications-Huntington, (Division of
Adventure Communications, Inc.). We also consent to the references to our firm
under the captions "Experts".
 
                                        Brown, Edwards & Company LLP
 
Bluefield, West Virginia
   
August 5, 1997
    

<PAGE>   1
                                                                    EXHIBIT 99.1

                             LETTER OF TRANSMITTAL
                                   TO TENDER
               OUTSTANDING 12 3/4% SENIOR DISCOUNT NOTES DUE 2009
                                       of
                      CAPSTAR BROADCASTING PARTNERS, INC.
      PURSUANT TO THE EXCHANGE OFFER AND PROSPECTUS DATED AUGUST ___, 1997

   THE EXCHANGE  OFFER AND WITHDRAWAL  RIGHTS WILL EXPIRE  AT 5:00 P.M.,  NEW 
   YORK CITY  TIME, ON AUGUST ___,  1997 (THE "EXPIRATION DATE"), UNLESS THE 
   EXCHANGE OFFER IS EXTENDED BY THE COMPANY.

                 THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:

                   UNITED STATES TRUST COMPANY OF TEXAS, N.A.

                        By Registered or Certified Mail,
                        by Overnight Courier or by Hand:

                   United States Trust Company of Texas, N.A.                
                                  P.O. Box 844                               
                         Attn: Corporate Trust Services                      
                                 Cooper Station                              
                         New York, New York  10276-0844                      
                                                                             
                                    By Hand:                                 
                   United States Trust Company of Texas, N.A.                
                                  111 Broadway                               
                                  Lower Level                                
                         Attn: Corporate Trust Services                      
                            New York, New York 10006                         
                                                                             
                             By Overnight Courier:                           
                   United States Trust Company of Texas, N.A.                
                            770 Broadway, 13th Floor                         
                            New York, New York 10003                         
                        Attn:  Corporate Trust Services                      
                                                                             
                                 By Facsimile:                               
                                 (212) 420-6152                              
                                                                             
                             Confirm by Telephone:                           
                                 (800) 548-6565                              

   (Originals of all documents sent by facsimile should be sent promptly by
  registered or certified mail, by hand, or by overnight delivery service.)

    DELIVERY OF THIS LETTER OF TRANSMITTAL TO AN ADDRESS OR TRANSMISSION OF
INSTRUCTIONS VIA FACSIMILE OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A
VALID DELIVERY.

    IF YOU WISH TO EXCHANGE CURRENTLY OUTSTANDING 12 3/4% SENIOR DISCOUNT NOTES
DUE 2009 (THE "OLD NOTES") FOR AN EQUAL AGGREGATE PRINCIPAL AMOUNT AT MATURITY
OF NEW 12 3/4% SENIOR DISCOUNT NOTES DUE 2009 PURSUANT TO THE EXCHANGE OFFER,
YOU MUST VALIDLY TENDER (AND NOT WITHDRAW) OLD NOTES TO THE EXCHANGE AGENT
PRIOR TO THE EXPIRATION DATE.

                          SIGNATURES MUST BE PROVIDED

              PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY.
<PAGE>   2
                       DESCRIPTION OF TENDERED OLD NOTES


<TABLE>
<CAPTION>
===============================================================================================================
                                                                                                      Aggregate        
                                                                                                      Principal        
                                                                                                      Amount at        
                 Name(s) and Address(es) of Registered Owner(s)                       Certificate      Maturity        
                           (Please fill in, if blank)                                  Number(s)       Tendered        
- ---------------------------------------------------------------------------------------------------------------        
<S>                                                                                    <C>             <C>              
                                                                                      -----------      --------
                                                                                      -----------      --------
                                                                                      -----------      --------
                                                                                         Total                         
                                                                                       Principal                       
                                                                                       Amount of                       
                                                                                         Notes                         
                                                                                       Tendered                        
===============================================================================================================
</TABLE>

                                      
                                      2
<PAGE>   3
LADIES AND GENTLEMEN:

    1.   The undersigned hereby tenders to Capstar Broadcasting Partners, Inc.,
a Delaware corporation (the "Company"), the Old Notes described above pursuant
to the Company's offer of $1,000 principal amount at maturity of 12 3/4% Senior
Discount Notes due 2009 (the "New Notes") in exchange for each $1,000 principal
amount at maturity of the Old Notes, upon the terms and subject to the
conditions contained in the Prospectus dated August ___, 1997 (the
"Prospectus"), receipt of which is hereby acknowledged, and in this Letter of
Transmittal (which together constitute the "Exchange Offer").

    2.   The undersigned hereby represents and warrants that it has full
authority to tender the Old Notes described above.  The undersigned will, upon
request, execute and deliver any additional documents deemed by the Company to
be necessary or desirable to complete the tender of Old Notes.

    3.   The undersigned understands that the tender of the Old Notes pursuant
to all of the procedures set forth in the Prospectus will constitute an
agreement between the undersigned and the Company as to the terms and
conditions set forth in the Prospectus.

    4.   The undersigned hereby represents and warrants that:

          (a)    the New Notes acquired pursuant to the Exchange Offer are
                 being obtained in the ordinary course of business of the
                 undersigned, whether or not the undersigned is the holder;

          (b)    neither the undersigned nor any such other person is engaging
                 in or intends to engage in a distribution of such New Notes;

          (c)    neither the undersigned nor any such other person has an
                 arrangement or understanding with any person to participate in
                 the distribution of such New Notes; and

          (d)    neither the holder nor any such other person is an
                 "affiliate," as such term is defined under Rule 405
                 promulgated under the Securities Act of 1933, as amended (the
                 "Securities Act"), of the Company.

    5.   If the undersigned is not a broker-dealer, the undersigned represents
that it is not engaged in, and does not intend to engage in, a distribution of
Exchange Securities.  If the undersigned is a broker-dealer, the undersigned
represents that it acquired the Old Notes for its own account as a result of
market-making activities or other trading activities.  If the undersigned is a
broker-dealer that will receive Exchange Securities for its own account in
exchange for Securities that were acquired as a result of market-making
activities or other trading activities, it acknowledges that it will deliver a
prospectus in connection with any resale of such Exchange Securities; however,
by so acknowledging and by delivering a prospectus, the undersigned will not be
deemed to admit that it is an "underwriter" within the meaning of the
Securities Act.

    6.   Any obligation of the undersigned hereunder shall be binding upon the
successors, assigns, executors, administrators, trustees in bankruptcy and
legal and personal representatives of the undersigned.

    7.   Unless otherwise indicated herein under "Special Delivery
Instructions," please issue the certificates for the New Notes in the name of
the undersigned.





                                       3
<PAGE>   4

================================================================================
                         SPECIAL DELIVERY INSTRUCTIONS
                              (See Instruction 1)

        To be completed ONLY IF the New Notes are to be issued or sent to 
someone other than the undersigned or to the undersigned at an address other
than that provided above.
                                                                               
         Mail [ ]   Issue [ ]   (check appropriate boxes) certificates to:
                                  
    Name:                                                                   
         -------------------------------------------------------------------
                                (PLEASE PRINT)
    Address:                                                                
            ----------------------------------------------------------------
                                                                            
            ----------------------------------------------------------------
                                                                            
            ----------------------------------------------------------------
                             (INCLUDING ZIP CODE)
================================================================================





================================================================================
                       SPECIAL BROKER-DEALER INSTRUCTIONS
                                  (See Item 5)

      [ ]  Check here if you are a broker-dealer and wish to receive 10
  additional copies of the Prospectus and 10 copies of any amendments or
  supplements thereto.

    Name:                                                                   
         -------------------------------------------------------------------
                                (PLEASE PRINT)
    Address:                                                                
            ----------------------------------------------------------------
                                                                            
            ----------------------------------------------------------------
                                                                            
            ----------------------------------------------------------------
                             (INCLUDING ZIP CODE)
================================================================================





                                       4
<PAGE>   5
================================================================================

                                   SIGNATURE

To  be completed by all  exchanging noteholders.  Must be  signed by the
registered  holder exactly as its name appears on the Old Notes.  If signature
is by trustee, executor, administrator,  guardian, attorney- in-fact,  officer
of  a corporation  or other  person acting  in a  fiduciary or  representative
capacity, please set forth full title.  See Instruction 3.


      X
       -------------------------------------------------------------------------


      X
       -------------------------------------------------------------------------
               SIGNATURE(S) OF REGISTERED HOLDER(S) OR AUTHORIZED SIGNATURE

      Dated:
            --------------------------------------------------------------------

      Name(s):
              ------------------------------------------------------------------

      --------------------------------------------------------------------------
                            (PLEASE TYPE OR PRINT)

      Capacity:
               -----------------------------------------------------------------
      Address:
              ------------------------------------------------------------------

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

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

      --------------------------------------------------------------------------
                             (INCLUDING ZIP CODE)

      Area Code and Telephone No.:
                                  ----------------------------------------------


               SIGNATURE GUARANTEE (IF REQUIRED BY INSTRUCTION 1)

        Certain Signatures Must be Guaranteed by an Eligible Institution


      --------------------------------------------------------------------------
            (NAME OF ELIGIBLE INSTITUTION GUARANTEEING SIGNATURES)

      --------------------------------------------------------------------------
              (ADDRESS (INCLUDING ZIP CODE) AND TELEPHONE NUMBER
                        (INCLUDING AREA CODE) OF FIRM)

      --------------------------------------------------------------------------
                            (AUTHORIZED SIGNATURE)
      
      --------------------------------------------------------------------------
                                (PRINTED NAME)

      --------------------------------------------------------------------------
                                   (TITLE)

      Dated:
            --------------------------------------------------------------------

================================================================================


              PLEASE READ THE INSTRUCTIONS ON THE FOLLOWING PAGE,
                WHICH FORM A PART OF THIS LETTER OF TRANSMITTAL.





                                       5
<PAGE>   6
                                  INSTRUCTIONS

         1.      GUARANTEE OF SIGNATURES.  Unless the box titled "Special
Delivery Instructions" above has not been completed or the Old Notes described
above are tendered for the account of an Eligible Institution, signatures on
this Letter of Transmittal must be guaranteed by an eligible guarantor
institution that is a member of or participant in the Securities Transfer
Agents Medallion Program, the New York Stock Exchange Medallion Signature
Program, the Stock Exchange Medallion Program, or by an "eligible guarantor
institution" within the meaning of Rule 17Ad-15 promulgated under the
Securities Exchange Act of 1934, as amended (an "Eligible Institution").

         2.      DELIVERY OF LETTER OF TRANSMITTAL AND OLD NOTES.  The Old
Notes, together with a properly completed and duly executed Letter of
Transmittal (or copy thereof), should be mailed or delivered to the Exchange
Agent at the address set forth above.

         THE METHOD OF DELIVERY OF OLD NOTES AND THE LETTER OF TRANSMITTAL AND
ALL OTHER REQUIRED DOCUMENTS TO THE EXCHANGE AGENT IS AT THE ELECTION AND RISK
OF THE HOLDER.  INSTEAD OF DELIVERY BY MAIL, IT IS RECOMMENDED THAT HOLDERS USE
AN OVERNIGHT OR HAND DELIVERY SERVICE.  IN ALL CASES, SUFFICIENT TIME SHOULD BE
ALLOWED TO ASSURE DELIVERY TO THE EXCHANGE AGENT BEFORE THE EXPIRATION DATE.
NO LETTER OF TRANSMITTAL OR OLD NOTES SHOULD BE SENT TO THE COMPANY.  HOLDERS
MAY REQUEST THEIR RESPECTIVE BROKERS, DEALERS, COMMERCIAL BANKS, TRUST
COMPANIES, OR NOMINEES TO EFFECT THE ABOVE TRANSACTIONS FOR SUCH HOLDERS.

         3.      SIGNATURE ON LETTER OF TRANSMITTAL, BOND POWERS AND
ENDORSEMENTS.  If this Letter of Transmittal is signed by a person other than a
registered holder of any Old Notes, such Old Notes must be endorsed or
accompanied by appropriate bond powers, signed by such registered holder exactly
as such registered holder's name appears on such Old Notes.

         If this Letter of Transmittal or any Old Notes or bond powers are
signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers of corporations, or others acting in a fiduciary or representative
capacity, such persons should so indicate when signing, and, unless waived by
the Company, proper evidence satisfactory to the Company of their authority to
so act must be submitted with this Letter of Transmittal.

         4.      TAX INFORMATION.  Please complete the attached Substitute Form
W-9.  See "Tax Information and Guidelines."

         5.      MISCELLANEOUS.  All questions as to the validity, form,
eligibility (including time of receipt), acceptance, and withdrawal of tendered
Old Notes will be resolved by the Company in its sole discretion, which
determination will be final and binding.  The Company reserves the absolute
right to reject any or all Old Notes not properly tendered or any Old Notes the
Company's acceptance of which would, in the opinion of counsel for the Company,
be unlawful.  The Company also reserves the right to waive any defects,
irregularities, or conditions of tender as to particular Old Notes.  The
Company's interpretation of the terms and conditions of the Exchange Offer
(including the instructions in this Letter of Transmittal) will be final and
binding.  Unless waived, any defects or irregularities in connection with
tenders of Old Notes must be cured within such time as the Company shall
determine.  Neither the Company, the Exchange Agent, nor any other person shall
be under any duty to give notification of defects in such tenders or shall
incur any liability for failure to give such notification.  Tenders of Old
Notes will not be deemed to have been made until such defects or irregularities
have been cured or waived.  Any Old Notes received by the Exchange Agent that
are not properly tendered and as to which the defects or irregularities have
not been cured or waived will be returned by the Exchange Agent to the
tendering holder thereof as soon as practicable following the Expiration Date.





                                       6
<PAGE>   7
                         TAX INFORMATION AND GUIDELINES

         You must provide the Exchange Agent with your correct Taxpayer
Identification Number ("TIN") on the Substitute Form W-9 set forth below.  If
you are an individual, your TIN is your social security number.

         On the Substitute Form W-9, you must certify under penalties of
perjury that:  (a) your TIN is correct, and (b) you are not subject to backup
withholding, either because the Internal Revenue Service ("IRS") has not
notified you that you are subject to backup withholding as a result of a
failure to report interest or dividends or because the IRS has notified you
that you are no longer subject to backup withholding.  If the IRS has notified
you that you are subject to backup withholding because of under reporting of
interest or dividends, you must cross out item (2) in the "Certification"
section of the Substitute Form W-9.  If subsequently, however, the IRS notifies
you that you are not longer subject to backup withholding, you should not cross
out item (2).

         Exempt persons, which include all corporations and certain foreign
individuals, are not subject to the backup withholding and reporting
requirements.  An exempt person should furnish its TIN, write "Exempt" on the
face of the Substitute Form W-9, and sign and date the form.  To satisfy the
Exchange Agent that a foreign person qualifies as an exempt recipient, such
person must also submit to the Exchange Agent with this Letter of Transmittal a
Form W-8, Certificate of Foreign Status, signed under penalties of perjury,
attesting to such person's foreign status.

         If you are required to provide a TIN, but have not been issued a TIN
and have applied for one, or intend to apply for one in the near future, you
should write "Applied For" on the line of the Substitute Form W-9 requiring a
TIN.  Generally, you will then have 60 days to get a TIN and give it to the
Exchange Agent.  If the Exchange Agent does not receive your TIN within 60
days, backup withholding, if applicable, will begin.

         If you do not provide the Exchange Agent with your correct TIN, you
may be subject to a $50 penalty that the IRS imposes.  Failure to comply
truthfully with the backup withholding certification requirements may also
result in the imposition of criminal and civil fines and penalties.





                                       7
<PAGE>   8
<TABLE>
=========================================================================================================
 <S>                              <C>                                    <C>
 SUBSTITUTE                       PART I -  PLEASE PROVIDE YOUR          Social Security Number
 Form W-9                         TAXPAYER IDENTIFICATION NUMBER IN
================================= THE BOX AT RIGHT AND CERTIFY BY        ================================
                                  SIGNING AND DATING BELOW.
                                                                         Employer Identification Number
=========================================================================================================
 Department of the Treasury,      PART II - FOR PAYEES EXEMPT FROM BACKUP WITHHOLDING, SEE "TAX
 Internal Revenue Service         INFORMATION AND GUIDELINES" ABOVE FOR CERTIFICATION OF TAXPAYER
 Payer's Request for Taxpayer     IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 ENCLOSED HEREWITH AND
 Identification Number (TIN)      COMPLETE AS INSTRUCTED THEREIN.
=========================================================================================================
</TABLE>

 CERTIFICATION - Under penalties of perjury, I certify that:

    (1)  The number shown on this form is my correct taxpayer
         identification number or a taxpayer identification number has not
         been issued to me and either: (a) I have mailed or delivered an
         application to receive a taxpayer identification number to the
         appropriate Internal Revenue Service Center or Social Security
         Administration office, or (b) I intend to mail or deliver an
         application in the near future. I understand that if I do not
         provide a taxpayer identification number within 60 days, 31% of all
         reportable payments made to me thereafter will be withheld until I
         provide a number.

    (2)  I am not subject to backup withholding because I am exempt from
         backup withholding, I have not been notified by the Service that I
         am subject to backup withholding as a result of a failure to report
         all interest or dividends or the Service has notified me that I am
         no longer subject to backup withholding.

 CERTIFICATION INSTRUCTION - You must cross out item (2) above if you have
 been notified by the Service that you are subject to backup withholding
 because of under reporting interest or dividends on your tax return unless
 you received a subsequent notification from the Service stating that you
 are no longer subject to backup withholding.
================================================================================
 SIGNATURE:                                                DATE:
- --------------------------------------------------------------------------------
 NAME:
- --------------------------------------------------------------------------------
 ADDRESS:
================================================================================



                                       8

<PAGE>   1
                                                                   EXHIBIT 99.2

                         NOTICE OF GUARANTEED DELIVERY
                                   TO TENDER
               OUTSTANDING 12 3/4% SENIOR DISCOUNT NOTES DUE 2009
                                       OF
                      CAPSTAR BROADCASTING PARTNERS, INC.
     PURSUANT TO THE EXCHANGE OFFER AND PROSPECTUS DATED AUGUST ____, 1997

       As set forth in the Exchange Offer (as defined in the Prospectus (as
defined below)), this form or one substantially equivalent hereto must be used
to accept the Exchange Offer if certificates for outstanding 12 % Senior
Discount Notes due 2009 (the "Old Notes") of Capstar Broadcasting Partners,
Inc. are not immediately available or time will not permit a holder's Old Notes
or other required documents to reach the Exchange Agent on or prior to the
Expiration Date (as defined), or the procedure for book-entry transfer cannot
be completed on a timely basis.  This form may be delivered by facsimile
transmission, by registered or certified mail, by hand, or by overnight
delivery service to the Exchange Agent.  See "The Exchange Offer   Procedures
for Tendering" in the Prospectus.

***************************************************************************
*                                                                         *
*  THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M.,     *
*  NEW YORK CITY TIME, ON AUGUST  ____,  1997 (THE  "EXPIRATION  DATE"),  *
*  UNLESS THE EXCHANGE OFFER IS EXTENDED BY THE COMPANY.                  *
*                                                                         *
***************************************************************************

                 THE EXCHANGE AGENT FOR THE EXCHANGE OFFER IS:

                   UNITED STATES TRUST COMPANY OF TEXAS, N.A.

                        By Registered or Certified Mail,
                        by Overnight Courier or by Hand:

                   United States Trust Company of Texas, N.A.
                                  P.O. Box 844
                         Attn: Corporate Trust Services
                                 Cooper Station
                         New York, New York  10276-0844

                                    By Hand:
                   United States Trust Company of Texas, N.A.
                                  111 Broadway
                                  Lower Level
                         Attn: Corporate Trust Services
                            New York, New York 10006

                             By Overnight Courier:
                   United States Trust Company of Texas, N.A.
                            770 Broadway, 13th Floor
                            New York, New York 10003
                        Attn:  Corporate Trust Services

                                 By Facsimile:
                                 (212) 420-6152

                             Confirm by Telephone:
                                 (800) 548-6565

           (Originals of all documents sent by facsimile should be
                         sent promptly by registered
         or certified mail, by hand, or by overnight delivery service.)

       DELIVERY OF THIS NOTICE TO AN ADDRESS OR TRANSMISSION OF INSTRUCTIONS
VIA FACSIMILE OTHER THAN AS SET FORTH ABOVE WILL NOT CONSTITUTE A VALID
DELIVERY.
<PAGE>   2
Ladies and Gentlemen:

       The undersigned hereby tenders to Capstar Broadcasting Partners, Inc., a
Delaware corporation (the "Company"), in accordance with the Company's offer,
upon the terms and subject to the conditions set forth in the Prospectus dated
August ____, 1997 (the "Prospectus"), and in the accompanying Letter of
Transmittal, receipt of which is hereby acknowledged,
$_________________________
 in aggregate principal amount of Old Notes pursuant to the guaranteed delivery
procedures described in the Prospectus.



<TABLE>
=============================================================================================================
  <S>                                      <C>
  Name(s) of Registered Holder(s):                                                                          
                                   -------------------------------------------------------------------------
                                            (Please Type or Print)


  Address:                                                                                                  
           -------------------------------------------------------------------------------------------------

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


  Area Code & Telephone No.:                                                                                
                             -------------------------------------------------------------------------------


  Certificate Number(s) for
  Old Notes (if available):                                                                                 
                            --------------------------------------------------------------------------------


  Total Principal Amount
  Tendered and Represented
  by Certificate(s): $                                                                                      
                      --------------------------------------------------------------------------------------



  Signature of Registered Holder(s):                                                                        
                                     -----------------------------------------------------------------------


  Dated:                                                                                                    
         ---------------------------------------------------------------------------------------------------


  [ ]  The Depository Trust Company
       (Check if Old Notes will be tendered
       by book-entry transfer)


  Account Number:                                                                                           
                  ------------------------------------------------------------------------------------------
=============================================================================================================
</TABLE>




              THE GUARANTEE ON THE FOLLOWING PAGE MUST BE COMPLETED





                                       2
<PAGE>   3
                                   GUARANTEE
                    (Not to be used for signature guarantee)


       The undersigned, being a member firm of a registered national securities
exchange, a member of the National Association of Securities Dealers, Inc., or
a commercial bank or trust company having an office in the United States,
hereby guarantees (a) that the above named person(s) "own(s)" the Old Notes
tendered hereby within the meaning of Rule 14e-4 ("Rule 14e-4") under the
Securities Exchange Act of 1934, as amended, (b) that such tender of such Old
Notes complies with Rule 14e-4, and (c) to deliver to the Exchange Agent the
certificates representing the Old Notes tendered hereby or confirmation of
book-entry transfer of such Old Notes into the Exchange Agent's account at The
Depository Trust Company, in proper form for transfer, together with the Letter
of Transmittal (or facsimile thereof), properly completed and duly executed,
with any required signature guarantees and any other required documents, within
three New York Stock Exchange trading days after the Expiration Date.


================================================================================

  Name of Firm:                                                               
                --------------------------------------------------------------
  Address:                                                                    
           -------------------------------------------------------------------

                                                                              
  ----------------------------------------------------------------------------
  Area Code and Telephone No.:                                                
                               -----------------------------------------------

  Authorized Signature:                                                       
                        ------------------------------------------------------
  Name:                                                                       
        ----------------------------------------------------------------------

  Title:                                                                      
         ---------------------------------------------------------------------
  Dated:                                                                      
         ---------------------------------------------------------------------
================================================================================




NOTE:  DO NOT SEND CERTIFICATES OF OLD NOTES WITH THIS FORM.  CERTIFICATES OF
       OLD NOTES SHOULD BE SENT ONLY WITH A LETTER OF TRANSMITTAL.





                                       3


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