TOWER REALTY TRUST INC
10-Q, 1997-11-24
ASSET-BACKED SECURITIES
Previous: WATERLINK INC, 8-K/A, 1997-11-24
Next: MADE2MANAGE SYSTEMS INC, S-1/A, 1997-11-24



                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

           (Mark One)

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

                For the quarterly period ended September 30, 1997

                                       OR

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

        For the transition period from ___________ to ___________

        Commission File Number: 1-13375

                            TOWER REALTY TRUST, INC.
             (Exact name of registrant as specified in its charter)


              Maryland                                           13-3938558
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                               Identification No.)

           120 West 45th Street, 24th Floor, New York, New York 10036

                    (Address of Principal Executive Offices)
                                   (Zip Code)

                                 (212) 768-9010

              (Registrant's telephone number, including area code)

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

                                    Yes No X
                                   ----  ----

         The registrant became subject to the filing  requirements of Section 13
or 15(d) of the Securities Exchange Act of 1934, as amended, on October 9, 1997.

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date.

         The  number  of  shares of common  stock,  par value  $0.01 per  share,
outstanding on November 21, 1997 was 16,920,455.



                                        1

<PAGE>


 
<TABLE>
<CAPTION>

                                      INDEX

PART I          FINANCIAL INFORMATION                                                         Page

<S>                                                                                            <C>
Item 1.  Financial Statements.

          TOWER REALTY TRUST, INC.

              Condensed Consolidated Balance Sheet -- September 30, 1997 (unaudited)...........4

              Condensed Consolidated Statements of Operations for the Three
              Months Ended September 30, 1997 and for the period from March 27,
              1997 (date of inception) through September 30, 1997 (unaudited)..................5

              Condensed Consolidated Statement of Cash Flows for the period from
              March 27, 1997 (date of inception) through September 30, 1997....................6

              Notes to Condensed Consolidated Financial Statements.............................7

          TOWER PREDECESSOR

              Condensed Combined Balance Sheets -- September 30, 1997 (unaudited)
              and December 31, 1996...........................................................14

              Condensed Combined Statements of Operations for the Three and Nine Months
              Ended September 30, 1997 and 1996 (unaudited)...................................15

              Condensed Combined Statements of Cash Flows for the Nine Months
              Ended September 30, 1997 and 1996 (unaudited)...................................16

              Notes to Condensed Combined Financial Statements................................17

Item 2.       Management's Discussion and Analysis of Financial Condition and
              Results of Operations...........................................................25


PART II          OTHER INFORMATION

Item 1.       Legal Proceedings...............................................................31

Item 2.       Changes in Securities and Use of Proceeds.......................................31



                                                         2

<PAGE>



Item 6.       Exhibits and Reports on Form 8-K................................................31

SIGNATURES....................................................................................32


                                        3

<PAGE>




                         PART I -- FINANCIAL INFORMATION

Item 1.  Financial Statements.

                            TOWER REALTY TRUST, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEET

                               September 30, 1997
                                   (Unaudited)
                (dollars in thousands, except per share amounts)


                                                      ASSETS

Investment in Tower Equities Management, Inc.................................................. $                187

Cash..........................................................................................                   66
Accounts receivable...........................................................................                  190
Amounts due from affiliates...................................................................                  750
Deferred charges..............................................................................               11,200
                                                                                               ---- ---------------

                  Total assets................................................................ $             12,393

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

                                       LIABILITIES AND SHAREHOLDERS' DEFICIT

Debt.......................................................................................... $             12,299
Accounts payable and accrued expenses.........................................................                  487
                                                                                               ---- ---------------
                  Total liabilities...........................................................               12,786
                                                                                               ---- ---------------

Commitments and contingencies

Shareholders' deficit:
      Preferred shares, 50,000,000 shares authorized, none
         issued and outstanding...............................................................
      Common shares, $.01 par value, 150,000,000 shares
         authorized; 1,000 shares issued and outstanding .....................................                    1
      Accumulated deficit.....................................................................                (394)
                                                                                               ---- ---------------
                  Total shareholders' deficit.................................................                (393)
                                                                                               ---- ---------------

                  Total liabilities and shareholders' deficit................................. $             12,393
                                                                                               ==== ===============
</TABLE>


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



                                        4

<PAGE>



<TABLE>
<CAPTION>

                                             TOWER REALTY TRUST, INC.
                                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                    (Unaudited)
                                 (dollars in thousands, except per share amounts)



                                                                                                        For the Period
                                                                                                        from March 27,
                                                                                                         1997 (Date of
                                                                             Three Months                 Inception)
                                                                            Ended September                 through
                                                                                  30,                    September 30,
                                                                                 1997                        1997
                                                                        -----------------------      ---------------------
<S>                                                                     <C>                          <C>
Revenues:
      Management and other fees........................................ $                 1,147      $               1,147
      Interest income..................................................                      --                         33
                                                                        -----------------------      ---------------------

                  Total revenues.......................................                   1,147                      1,180
                                                                        -----------------------      ---------------------

Expenses:
      General and administrative expenses..............................                   1,532                      1,532
      Interest expense.................................................                      53                        229
                                                                        -----------------------      ---------------------

                  Total expenses.......................................                   1,585                      1,761
                                                                        -----------------------      ---------------------

Equity in income of Tower Equities Management, Inc.....................                     127                        187
                                                                        -----------------------      ---------------------

Net loss............................................................... $                 (311)      $               (394)
                                                                        =======================      =====================
</TABLE>



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



                                        5

<PAGE>



<TABLE>
<CAPTION>

                            TOWER REALTY TRUST, INC.
                 CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 for the period from March 27, 1997 (date of inception) through September 30, 1997
                                   (Unaudited)
                             (dollars in thousands)


<S>                                                                                            <C>

Cash flow from operating activities:
      Net loss...............................................................................  $             (394)
      Adjustments to reconcile net loss to net cash provided by
         operating activities:
              Equity in income of Tower Equities Management, Inc.............................                (187)
              Change in accounts receivable .................................................                (190)
              Change in accounts payable and accrued expenses................................                  487
                                                                                               -------------------

                  Net cash flow provided by operating activities.............................                (284)
                                                                                               -------------------

Cash flow from investing activities:.........................................................
      Increase in deferred charges...........................................................             (11,200)
      Increase in due from affiliates........................................................                (750)
                                                                                               -------------------

                  Net cash flow used in investing activities.................................             (11,950)
                                                                                               -------------------

Cash flow from financing activities:.........................................................   
Proceeds from issuance of debt...............................................................              12,299
Proceeds from issuance of common stock.......................................................                   1
                                                                                               ------------------

                  Net cash flow provided by investing activities.............................              12,300
                                                                                               ------------------


Net increase in cash.........................................................................                  66

 Cash, at inception..........................................................................                  --
                                                                                               ------------------

 Cash, end of period.........................................................................  $               66
                                                                                               ==================
</TABLE>


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



                                        6

<PAGE>


                            TOWER REALTY TRUST, INC.



       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 

                (dollars in thousands, except per share amounts)



1.   Organization:

     Tower Realty Trust, Inc. (collectively with its subsidiaries, the
     "Company") was organized in the state of Maryland on March 27, 1997. The
     Company intends to operate so as to qualify as a real estate investment
     trust ("REIT") for federal income tax purposes, commencing with its taxable
     year ending December 31, 1997. Upon consummation of the Company's initial
     public offering on October 16, 1997 (the "Offering") (see Note 4), the
     Company acquired a sole 1% general partner interest in Tower Realty
     Operating Partnership, L.P., a Delaware limited partnership (the "Operating
     Partnership"), and a 90.4% limited partner interest in the Operating
     Partnership.

     The  Company has been formed to  continue  and expand the  commercial  real
     estate  business of Tower  Equities & Real Estate Corp.  and its affiliates
     (collectively  with  its  predecessor   entities  and  affiliates,   "Tower
     Equities"), including developing,  acquiring, owning, renovating, managing,
     and leasing office properties in midtown  Manhattan,  Phoenix,  Tucson, and
     Orlando markets.

On March 31, 1997  interests  in certain  partnerships,  properties  and limited
liability  companies were  contributed to the Operating  Partnership in exchange
for units of limited  partnership  interest in the  Operating  Partnership  ("OP
Units").  Certain of these  interests  were owned by the  Operating  Partnership
after  consummation of the Offering.  Simultaneously  with such  contribution of
interests, the Company issued $4.0 million of notes to certain investors advised
by Morgan Stanley Asset Management,  Inc.  ("MSAM") which are  collateralized by
the Properties (as defined in Note 4 below).  At September 30, 1997, the balance
on borrowings under the notes has been increased to approximately $12.3 million.
The notes bear interest at a rate of 15% per annum and are payable quarterly, in
arrears.  Upon completion of the Offering,  all notes were converted into shares
of common stock, par value $0.01 per share, of the Company ("Common Stock"). All
interests contributed in the previously described  transactions were recorded at
zero as the historical carry-over basis of these interests were negative.  Under
the original partnership  agreements with respect to the contributed  interests,
these  partners are not required to fund any partners'  deficit  balances to the
Operating Partnership.

2.   Summary of Significant Accounting Policies:

     Cash

     Cash consists of funds held at a major financial  institution which balance
     at times exceeds insurable limits.

     Due from (to) Affiliates

     Due from (to)  affiliates  represents  amounts paid in connection  with the
     Offering and formation  transactions by or on behalf of affiliates.  All of
     these amounts will be settled as of October 16, 1997.

     Deferred Charges

     Deferred  charges  consists of expenses  incurred  in  connection  with the
     Offering which were charged to additional  paid-in  capital upon completion
     of the Offering.

     Revenue Recognition

     Management fee income from properties  which will be owned by the Operating
     Partnership upon consummation of the Offering is recognized as earned under
     the  terms  of  agreements  in  effect  upon  completion  of the  Offering.
     Construction fees are recognized  ratably over each project's  construction
     period and leasing fees are generally  recognized upon tenant  occupancy of
     the leased  premises  unless such fees are irrevocably due and payable upon
     lease execution,  in which case  recognition  occurs on the lease execution
     date. Upon consummation of the Offering, such fees will be eliminated.


                                        7

<PAGE>


                            TOWER REALTY TRUST, INC.



       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                (dollars in thousands, except per share amounts)



     Use of Estimates in the Preparation of the Financial Statements

     The  preparation of the 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.

3.   Recently Issued Accounting Standards:

     During 1997, the Financial  Accounting Standards Board issued Statements of
     Financial  Accounting  Standards No. 128 "Earnings Per Share" ("SFAS 128"),
     No. 129 "Disclosure of Information  About Capital  Structure" ("SFAS 129"),
     No.  130  "Reporting  Comprehensive  Income"  ("SFAS  130"),  and  No.  131
     "Disclosures  About  Segments of an  Enterprise  and  Related  Information"
     ("SFAS  131").  All of these  statements  are  effective  for fiscal  years
     beginning after December 15, 1997.

     SFAS  128  specifies  the   computation,   representation   and  disclosure
     requirements  for earnings per share.  SFAS 129  establishes  standards for
     disclosing   information  about  an  entity's  capital  structure  such  as
     information about securities, liquidation preference of preferred stock and
     redeemable  stock.  SFAS 130  specifies  the  presentation  and  disclosure
     requirement for reporting  comprehensive  income which includes those items
     which have been formerly  reported as a component of shareholders'  equity.
     SFAS 131  establishes  the disclosure  requirements  for reporting  segment
     information.

     Management believes that, when adopted, SFAS 128, 129, 130 and 131 will not
     have a  significant  impact  on the  Company's  results  of  operations  or
     financial position.

4.   Formation Transactions:

     The Offering

     As of October 16, 1997, the Company  consummated an initial public offering
     of  13,817,250  shares of  Common  Stock  (including  the  exercise  of the
     underwriters'   overallotment   option)  and  effected  concurrent  private
     placements (the  "Concurrent  Private  Placements") of 1,153,845  shares of
     Common  Stock at a price of $26.00 per share and  realized  gross  proceeds
     therefrom  of  $389.25  million.   The   Representatives   of  the  several
     Underwriters  for the Offering in the United States and Canada were Merrill
     Lynch & Co.,  Legg Mason Wood  Walker,  Incorporated,  Morgan  Stanley Dean
     Witter,   Prudential  Securities  Incorporated,   Smith  Barney  Inc.,  and
     NationsBanc  Montgomery  Securities,  Inc. The Lead Managers of the several
     International  Managers for the Offering  outside of the United  States and
     Canada  were  Merrill   Lynch   International,   Legg  Mason  Wood  Walker,
     Incorporated,  Morgan  Stanley Dean Witter,  Prudential-Bache  Securities.,
     Smith Barney Inc., and NationsBanc Montgomery Securities, Inc. The net cash
     proceeds  to the  Company  from the  Offering  and the  Concurrent  Private
     Placements,  after deducting the estimated  underwriting  discount of $23.4
     million and  estimated  expenses of the  Offering  of $12.5  million,  were
     approximately  $353.35 million.  Such net cash proceeds were contributed to
     the  Operating   Partnership  in  exchange,  in  part,  for  the  Company's
     approximate 91.4% interest therein (which includes an 90.4% limited partner
     interest and a 1% general partner interest). The Operating Partnership used
     the proceeds  received from the Company,  the $54 million net cash proceeds
     from the Company's term loan facility (the "Term Loan") borrowed concurrent
     with the Offering and  approximately  $12.3 million of proceeds received in
     exchange from the MSAM Notes as follows:  (i) approximately  $247.5 million
     for  repayment of certain  indebtedness  (including  associated  prepayment
     penalties)  relating to the  Properties and the  partnerships  that own the
     Properties (the "Property Partnerships"); (ii) approximately $114.5 million
     to acquire certain equity, debt and fee interests in the Properties;  (iii)
     approximately $2.4 million to pay for commitment fees and expenses relating
     to the Term Loan and the Company's  unsecured  line of credit (the "Line of
     Credit");  (iv)  approximately $3.0 million to pay transfer taxes and other
     expenses  associated with the  acquisitions of the Properties;  and (v) the
     remaining  approximately  $52.2  million  for  working  capital  and future
     property acquisitions. Pending application of cash proceeds, the Company

<PAGE>

     has invested such portion of the net proceeds in interest-bearing accounts
     and short-term, interest-bearing securities, which are consistent with the
     Company's intention to qualify for taxation as a REIT.


                                        8




                            TOWER REALTY TRUST, INC.



       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                (dollars in thousands, except per share amounts)



     The Tower Equities management and leasing companies and Properties Atlantic
     Inc.  management and leasing  company  (which,  prior to the Offering,  was
     controlled and operated by Clifford  Stein,  Managing  Director,  Southeast
     Region of the Company)  contributed an undivided 95% interest in the assets
     of  such   companies  to  the  Operating   Partnership   which,   in  turn,
     recontributed  such  assets  to  Tower  Equities   Management,   Inc.  (the
     "Management  Company") in exchange for 100% of the non-voting  stock and 5%
     of the  voting  stock in the  Management  Company  (which  collectively  is
     entitled to receive 95% of the dividends).

     The Management  Company and each of the members of Tower Equities that hold
     interests in seven  retail  properties  that  continue to be owned by Tower
     Equities  after  the  consummation  of the  Offering  and  certain  related
     transactions (the "Excluded Properties") entered into management agreements
     with respect to each of the Excluded  Properties.  In consideration for the
     services to be provided  under the  management  agreements,  the Management
     Company  will  receive a property  management  fee and  applicable  leasing
     commissions  which will be determined by reference to existing market rates
     for similar transactions.

     The Properties

     Upon  consummation  of  the  Offering  and  certain  related   transactions
     (collectively,  the "Formation  Transactions"),  the Operating  Partnership
     owns 21 office properties (the "Properties").  The Company also owns or has
     an  option  to  acquire  four  parcels  of  land  adjacent  to  four of the
     Properties (the  "Development  Parcels"),  which can support 2.2 million of
     rentable square feet of development.

     Term Loan

     The Operating Partnership has entered into a $107.0 million seven year Term
     Loan with Merrill Lynch Credit Corporation and borrowed approximately $54
     million under such facility at the closing of the Offering. Interest in the
     Term Loan was fixed at a rate equal to .9% in excess of seven-year United
     States Treasury Notes at the closing of the Offering.

     Line of Credit

     The Company has entered into the $200 million unsecured Line of Credit with
     (Merrill Lynch Capital  Corporation.  The Line of Credit may be used, among
     other things, to finance its acquisition of additional  office  properties,
     to  refinance  existing   indebtedness  and  for  general  working  capital
     requirements.

     Interim Financial Information

     The Company's  financial  statements as of September 30, 1997,  present the
     Company's  financial  position,  the results of its operations and its cash
     flows before the Offering and the Formation Transactions.  Included in this
     Quarterly   Report  on  Form  10-Q  is  financial   information  for  Tower
     Predecessor  which  includes  the  accounts  of Tower  Equities,  an equity
     interest in the properties  owned by the DRA Joint Ventures,  and an equity
     interest in a partnership  controlling the 2800 North Central Property. See
     Note 1 of  Notes  to  Condensed  Combined  Financial  Statements  of  Tower
     Predecessor  for a description  of the interests  comprising  the DRA Joint
     Ventures.  The  accounts  are  presented  on a combined  basis as the above
     properties  were under the control of common  ownership and  management and
     were subject to the formation of the Company.


                                        9

<PAGE>


                            TOWER REALTY TRUST, INC.



       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                (dollars in thousands, except per share amounts)



     The Company's unaudited financial statements have been prepared pursuant to
     the  rules and  regulations  promulgated  by the  Securities  and  Exchange
     Commission (the "SEC") and should be read in conjunction with the financial
     statements and notes thereto of the Company,  Tower Predecessor,  DRA Joint
     Ventures and 100 Wall Street  included in the Company's  final  prospectus,
     dated  October 9, 1997 (the  "Prospectus").  These  notes to the  financial
     statements  highlight  significant  changes  to the notes  included  in the
     Prospectus  and  present  interim  disclosures  required  by the  SEC.  The
     accompanying  financial  statements  reflect, in the opinion of management,
     all adjustments  necessary for a fair presentation of the interim financial
     statements. All such adjustments are of a normal and recurring nature.

5.   Investment in Tower Equities Management, Inc.:

     The Company  records its  investment  in the  Management  Company using the
     equity method of accounting and, therefore, reports its share of income and
     expenses  based  on its 95%  ownership  interest  in the  economics  of the
     Management   Company.   The  Management   Company,   a  non-qualified  REIT
     subsidiary,  provides  property  management,   brokerage  and  construction
     services  for the  Properties,  to  third  parties  and for  joint  venture
     properties.  Presented  below is  condensed  financial  information  of the
     Management Company:

                                  Balance Sheet
                               September 30, 1997
                                   (unaudited)


                                     ASSETS:

      Cash................................................... $               75
      Accounts receivable....................................                 78
      Due from affiliates....................................                380
      Equipment..............................................                113
                                                              ------------------

                Total assets................................. $              646
                                                              ==================

                         LIABILITIES AND OWNERS' EQUITY:

      Accounts payable and accrued expenses.................. $              449
      Owners' equity.........................................                197
                                                              ------------------

                Total liabilities and owners' equity........  $              646
                                                              ==================



                                       10

<PAGE>


                            TOWER REALTY TRUST, INC.



       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                (dollars in thousands, except per share amounts)



                             Statement of Operations
        Period from inception (March 27, 1997) through September 30, 1997
                                   (Unaudited)


      Revenues:
         Management fees......................................... $          361
         Construction, leasing and other fees....................            283
                                                                  --------------
                 Total revenues..................................            644
                                                                  --------------

      Expenses:
         General office and administration.......................            332
         Depreciation and amortization...........................              9
                                                                  --------------
                 Total expenses..................................            341
                                                                  --------------
                 Income before taxes.............................            303
         Income tax expense......................................            106
                                                                  --------------

                 Net income...................................... $          197
                                                                  ==============


6. Pro Forma Information:

     The following unaudited pro forma condensed  consolidated balance sheet and
     statements   of   operations  of  the  Company  are  presented  as  if  the
     consummation of the Formation  Transactions  and the application of the net
     proceeds of the Offering had occurred on September  30, 1997 and January 1,
     1996,  respectively.  Such pro forma and estimated  information is based in
     part upon the combined  statements of  operations of the Tower  Predecessor
     included  elsewhere in this Quarterly Report on Form 10-Q. Such information
     should be read in conjunction with the Financial  Statements  listed in the
     index of this  Quarterly  Report  on Form  10-Q and in the  Prospectus.  In
     management's  opinion, all adjustments  necessary to reflect the effects of
     the Formation  Transactions  and the Offering have been made. The pro forma
     information  is not  necessarily  indicative  of what the actual  financial
     position  would have been at September 30, 1997, or what the actual results
     of operations  would have been for the nine months ended September 30, 1997
     and September 30, 1996,  respectively,  had the Formation Transactions been
     consummated  on September  30, 1997 or January 1, 1996,  respectively,  and
     carried forward through the interim period  presented,  nor do they purport
     to present the future  financial  position or results of  operations of the
     Company.




                                       11

<PAGE>


                            TOWER REALTY TRUST, INC.



       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                (dollars in thousands, except per share amounts)


<TABLE>
<CAPTION>

                 Pro Forma Condensed Consolidated Balance Sheet
                               September 30, 1997
                                   (unaudited)


                                                                                 Pro Forma Adjustments
                                                                -------------------------------------------------------
                                                                                       The Offering
                                                                                           and
                                    The                                                 Concurrent
                                  Company        Predecessor         Acquisition         Private              Other            Pro
                                Historical       Historical          Properties         Placement          Adjustments        Forma
                            -------------     -------------       -------------     --------------      -------------     ----------
<S>                         <C>               <C>                 <C>               <C>                 <C>               <C>
ASSETS
                            -------------     -------------       -------------     --------------      -------------     ----------

Real estate, net                              $     128,077       $     326,595                                           $  454,672
Deferred charges, net       $      11,200            11,779                         $       11,200      $      1,274          13,053
Receivables, net                      190             3,643                                                   (1,333)          2,500
Unbilled rent receivable                             14,230                                                  (14,230)
Escrowed funds                                          765                                                     (765)
Cash and cash equivalents              66             4,947            (398,179)           364,598            79,742          51,174
Investments in joint ventures         188             4,725               2,098                               (4,725)          2,286
Other assets                                          2,648               3,120                               (2,648)          3,120
                            -------------     -------------       -------------     --------------      -------------     ----------

   Total assets             $      11,644 $         170,814       $     (66,366)    $      353,398 $          57,315      $  526,805
                            =============     =============       =============     ==============      =============     ==========

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

Debt on real estate         $      12,299 $         194,638       $    (150,354)                        $    54,417       $   11,000
Accounts payable and other
liabilities                           487            26,384                                                  (13,919)         12,952
Amounts due to (from) affiliates     (749)           10,723                                                   (9,974)
                            -------------     -------------       -------------                         -------------     ----------

Total liabilities                  12,037           231,745           (150,354)                               30,524         123,952
                            -------------     -------------       -------------                         -------------     ----------

Minority interest in Operating
Partnership                                                              8,580                                26,066          34,646
                                                                  -------------                         -------------     ----------

Shareholders' equity:
Preferred shares, 50,000,000
   shares authorized, none
   issued and outstanding
Common shares, $.01 par value,
   150,000,000 shares
   authorized; 1,000 shares
   issued and outstanding
   (historical) and 16,920,455
   shares issued and 
   outstanding (pro forma)               1                                  10     $          150                 8              169
Additional paid-in capital                                              29,318            353,248           (14,134)         368,432
Owners' equity (deficit)              (394)          (60,931)           46,080                               14,851            (394)
                                -----------     -------------     -------------     --------------      -------------     ----------

   Total shareholders' equity
     deficit)                         (393)          (60,931)            75,408            353,398                725        368,207
                                -----------     -------------     -------------      -------------      -------------     ----------


   Total liabilities and        $   11,644    $      170,814      $    (66,366)     $     353,398 $           57,315  $      526,805
     shareholders' equity 
     (deficit)
                                ===========     =============     =============     ==============      =============     ==========
</TABLE>






                                       12

<PAGE>


                            TOWER REALTY TRUST, INC.



       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

                (dollars in thousands, except per share amounts)



            Pro Forma Condensed Consolidated Statements of Operations
                                   (unaudited)




                                                          Nine Months Ended
                                                            September 30,

                                                  ------------------------------
                                                       1997                 1996

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

Revenues:
   Rental income..............................    $     55,586     $      52,943

   Other revenues.............................             322              271
                                                  ------------     ------------

            Total revenues....................          55,908           53,214
                                                  ------------     ------------

Expenses:
   Property operating and maintenance.........          14,428           14,287
   Real estate taxes..........................           8,268            8,008
   General office and administration..........           2,956            2,574
   Interest expense...........................           6,029            6,029
   Depreciation and amortization..............          10,282            9,269
   Ground rent and air rights expense.........             449              449
                                                  ------------     ------------

            Total expenses....................          42,412           40,616
                                                  ------------     ------------

Equity in income of joint ventures............             288              245
                                                  ------------     ------------
Income before minority interest...............          13,784           12,843
Minority interest in Operating Partnership....           1,185            1,105
                                                  ------------     ------------

Net income                                        $     12,599      $    11,738

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

Net income per share                              $       0.74     $       0.69

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

Weighted average number of common shares
   outstanding                                          16,920           16,920
                                                  =============    ============





                                       13

<PAGE>




                                TOWER PREDECESSOR
                        CONDENSED COMBINED BALANCE SHEETS

                             (dollars in thousands)

<TABLE>
<CAPTION>

                                                                           September 30,            December 31,
                                                                               1997                     1996
                                                                       ---------------------    ------------------
                                                                           (unaudited)

                              ASSETS

<S>                                                                    <C>                      <C>               
Real estate........................................................    $           172,969      $          169,619

   Less:  accumulated depreciation.................................                (44,892)                (40,555)
                                                                       -------------------      ------------------
                                                                                   128,077                 129,064
Deferred charges, net..............................................                 11,779                  11,636
Receivables, net of allowance for doubtful accounts of
   approximately $2,500 for all periods............................                  3,643                   2,776
Unbilled rent receivable...........................................                 14,230                  15,242
Escrowed funds.....................................................                    765                     413
Cash and cash equivalents..........................................                  4,947                   4,985
Investments in joint ventures......................................                  4,725                   5,316
Other assets.......................................................                  2,648                   3,555
                                                                       -------------------      ------------------

                   Total assets                                        $           170,814      $          172,987

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

                  LIABILITIES AND OWNERS' DEFICIT

Real estate debt...................................................    $           194,638      $          202,892
Deferred real estate taxes.........................................                 12,951                  12,951
Accounts payable and other liabilities.............................                 13,433                  12,867
Amounts due to affiliates..........................................                 10,723                   6,147
                                                                       -------------------      ------------------

                   Total liabilities...............................                231,745                 234,857

Commitments and contingencies
Owners' deficit....................................................                (60,931)                (61,870)
                                                                       -------------------      ------------------

                   Total liabilities and owners' deficit               $           170,814      $           172,987
                                                                       ===================      ===================
</TABLE>

     The accompanying notes are an integral part of these financial statements
 .
                                       14
<PAGE>



                                                 TOWER PREDECESSOR
                                    CONDENSED COMBINED STATEMENTS OF OPERATIONS

                                                    (unaudited)
                                               (dollars in thousands)


<TABLE>
<CAPTION>

                                                            Three Months Ended                Nine Months Ended
                                                              September 30,                     September 30,
                                                      ------------------------------    ------------------------------
                                                            1997             1996           1997             1996
                                                      -------------    -------------    -------------    -------------
<S>                                                   <C>              <C>              <C>              <C>
Revenues:
   Rental income...................................   $       6,292    $       5,637    $      19,813    $      19,103
   Management fees.................................              73              304              318              930
   Construction, leasing and  other fees...........              88              347              562              890
                                                      -------------    -------------    -------------    -------------
                   Total revenues..................           6,453            6,288           20,693           20,923
                                                      -------------    -------------    -------------    -------------

Expenses:
   Property operating and maintenance..............           1,506            1,417            4,209            4,198
   Real estate taxes...............................           1,162            1,168            3,493            3,528
   General office and administration...............             384              872            2,130             2639
   Interest expense................................           3,744            3,516           10,772           10,688
   Depreciation and amortization...................           1,761            1,612            5,255            4,996
   Ground rent and air rights expense..............             150              150              449              449
                                                      -------------    -------------    -------------    -------------
                   Total expenses..................           8,707            8,735           26,308           26,498
                                                      -------------    -------------    -------------    -------------

Equity in income of joint ventures.................              17               97               85              295
                                                      -------------    -------------    -------------    -------------

Loss before extraordinary gain on
   early extinguishment of debt....................          (2,237)         (2,350)          (5,530)          (5,280)

Extraordinary gain on early extinguishment
   of debt.........................................                                             6,475
                                                      -------------    -------------    -------------    -------------

Net (loss) income..................................   $      (2,237)   $     (2,350)    $         945    $     (5,280)
                                                      =============    =============    =============    =============
</TABLE>


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




                                                         15

<PAGE>




                                                 TOWER PREDECESSOR
                                    CONDENSED COMBINED STATEMENTS OF CASH FLOWS

                                                    (unaudited)
                                               (dollars in thousands)
<TABLE>
<CAPTION>

                                                                                              Nine Months Ended
                                                                                                September 30,
                                                                                    -------------------------------------
                                                                                            1997                 1996
                                                                                    --------------    ---------------
<S>                                                                                 <C>               <C>
Cash flow from operating activities:
   Net income (loss)............................................................    $          945    $       (5,280)
   Adjustments to reconcile net loss to net cash (used in) provided by operating
   activities:..................................................................
      Depreciation and amortization.............................................             4,349             4,137
      Amortization of deferred financing costs..................................               906               859
      Equity in income of joint ventures, net of distributions..................                                  (2)
      Extraordinary gain on early extinguishment of debt........................            (6,475)
      Change in:................................................................
        Deferred charges........................................................            (1,049)             (406)
        Receivables.............................................................              (867)            2,163
        Unbilled rent receivable................................................             1,012               603
        Escrowed funds                                                                        (352)             (867)
        Other assets............................................................               907               840
        Deferred real estate taxes..............................................
        Accounts payable and other liabilities..................................               566              (384)
                                                                                    ---------------    --------------
            Net cash flow (used in) provided by operating activities............               (58)            1,663
                                                                                    ---------------    --------------

Cash flow from investing activities:............................................
   Improvements to real estate..................................................            (3,362)           (1,768)
   Distribution from joint ventures in excess of equity in income...............               591
   Proceeds from disposal of assets.............................................
                                                                                    ---------------    --------------
            Net cash flow used in investing activities..........................            (2,771)           (1,768)
                                                                                    ---------------    --------------

Cash flow from financing activities:............................................
   Partners' distributions, net.................................................                (6)             (788)
   Proceeds from real estate debt...............................................            15,581              2,094
   Repayment of real estate debt................................................           (17,360)            (2,700)
   Amounts due to affiliates....................................................             4,576                558
                                                                                    --------------    ---------------
            Net cash flow provided by (used in) financing activities............             2,791              (836)
                                                                                    --------------    ---------------

Net decrease in cash and cash equivalents.......................................               (38)             (941)

Cash and cash equivalents, beginning of periods...................................             4,985             5,208
                                                                                    ---------------    --------------

Cash and cash equivalents, end of periods                                             $        4,947     $       4,267
                                                                                    ===============    ==============

Supplemental cash flow information:
   Cash paid for interest.......................................................    $        9,753     $       9,977
                                                                                    ===============    ==============
</TABLE>


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


                                       16

<PAGE>


                                TOWER PREDECESSOR

                    NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS  
                    (dollars in thousands, except per share amounts)



1.   Organization and Basis of Presentation:

     The accompanying  combined statement of operations of Tower Predecessor has
     been  presented  on a  combined  historical  cost  basis  because of common
     ownership and management,  and because the assets and liabilities  were the
     subject of a  business  combination  with Tower  Realty  Trust,  Inc.  (the
     "Company") and Tower Realty  Operating  Partnership,  L.P. (the  "Operating
     Partnership"),  both  newly  formed  entities.  Upon  consummation  of  the
     Company's initial public offering on October 16, 1997 (the "Offering"), the
     Company owns a sole 1% general partner interest and a 90.4% limited partner
     interest in the Operating Partnership.

     The following entities comprising the Tower Predecessor were controlled and
     managed  by  Tower  Equities  and  Real  Estate  Corp.  and its  affiliates
     (collectively  with  its  predecessor   entities  and  affiliates,   "Tower
     Equities")  (which is controlled  by Lawrence H.  Feldman,  Chairman of the
     Board, Chief Executive Officer and President of the Company):

<TABLE>
<CAPTION>

                                                             Lawrence H.
                                                              Feldman's
                                                         Ownership Interest                 Location
                                                       -----------------------      ------------------------
<S>                                                    <C>                          <C> 
     Tower 45                                                    6%                 New York City
     120 Mineola Boulevard                                       5%                 Long Island, NY
     Maitland Forum                                              15%                Maitland, FL
     Maitland Center Parkway (3 properties)                      90%                Maitland, FL
     5750 Major Boulevard (purchased in October 1996)            6%                 Orlando, FL
     Management Companies                                        90%                New York City and
                                                                                    Maitland, FL
</TABLE>


     Lawrence  H.  Feldman  owned a majority  general  partner  interest  in the
     partnerships owning these properties.  The accompanying  combined financial
     statements include 100% of the assets,  liabilities and operations of these
     properties.

     Lawrence H. Feldman  held a  non-controlling  interest in the  partnerships
     that own the following  properties listed in the following table.  Lawrence
     H. Feldman was a general  partner and an affiliate  of DRA  Advisors,  Inc.
     ("DRA") which was the managing  general  partner in each  partnership.  The
     accompanying combined financial statements include these investments in the
     DRA Joint Ventures using the equity method of accounting (see Note 4). Upon
     consummation of the Offering,  the Company purchased all of the partnership
     interests in the DRA Joint Ventures.


                                       17

<PAGE>


                                TOWER PREDECESSOR

               NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS - (Continued)
                  (dollars in thousands, except per share amounts)



<TABLE>
<CAPTION>

                                                        Lawrence H.
                                                          Feldman's
                                                     Ownership Interest                 Location
                                                  ------------------------     --------------------------
<S>                                               <C>                          <C>
      286 Madison Avenue                                                3%     New York City
      290 Madison Avenue                                                3%     New York City
      292 Madison Avenue                                                3%     New York City
      Corporate Center Building (6 properties)                         20%     Phoenix, AZ
      5151 East Broadway                                                3%     Tucson, AZ
      One Orlando Center                                                3%     Orlando, FL
</TABLE>

     Prior to consummation of the Offering, Lawrence H. Feldman also held a 3.8%
     non-controlling  interest  in a  partnership  controlling  the  2800  North
     Central Avenue Property.  The accompanying  combined  financial  statements
     include this investment using the equity method of accounting (see Note 4).
     The Company, upon consummation of the Offering,  acquired this interest and
     the interests of other members of Tower Equities (10% aggregate interest).

     The  Company  was formed  with the intent of  qualifying  as a Real  Estate
     Investment  Trust  ("REIT")  under the Internal  Revenue  Code of 1986,  as
     amended.  The Company  raised  equity  through the Offering and  concurrent
     private placements (the "Concurrent Private Placements"). The proceeds from
     the Offering and the Concurrent  Private Placements were used to purchase a
     sole 1% general partnership interest and 90.4% limited partnership interest
     in the  Operating  Partnership  which,  directly or  indirectly,  holds the
     operating assets and liabilities of the Company.

     All significant intercompany transactions and balances have been eliminated
     in the combined financial statements.



2.    Summary of Significant Accounting Policies:

      Real Estate

      Real estate and leasehold improvements are stated at cost. In accordance
      with Statement of Financial Accounting Standards No. 121, "Accounting for
      the Impairment of Long-Lived Assets and for Long-Lived Assets to Be
      Disposed of," Tower Predecessor records impairment writedowns on
      long-lived assets, when events and circumstances indicate that the assets
      might be impaired and the estimated undiscounted cash flows to be
      generated by those assets are less than the carrying amounts of those
      assets. No such impairment losses have been recognized in these financial
      statements.


                                       18

<PAGE>


                                TOWER PREDECESSOR

               NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS - (Continued) 
                    (dollars in thousands, except per share amounts)



     Depreciation   on  buildings  and   improvements   is  provided  under  the
     straight-line  method  over an  estimated  useful  life of  thirty to forty
     years.  Depreciation  on  furniture  and  fixtures  is  provided  under the
     straight-line method over an estimated useful life of five to seven years.

     When  assets  are sold or  retired,  their  costs and  related  accumulated
     depreciation  are removed from the  accounts  with the  resulting  gains or
     losses  reflected in net income or loss.  Expenditures  for maintenance and
     repairs are charged to operations as incurred.

      Deferred Charges

     Deferred  financing  costs are recorded at cost and are being  amortized on
     the straight-line  method,  which approximates the interest method over the
     life of the related debt.  Leasing  commissions and leasehold  improvements
     are deferred and  amortized  over the lesser of useful life or terms of the
     related leases.  Other deferred charges are amortized over terms applicable
     to the expenditure.

      Escrowed Funds

     Escrowed  funds are  comprised of funds held for the payment of real estate
     taxes and mortgage interest.

      Cash and Cash Equivalents

     Cash and cash  equivalents  consist  of cash on hand and  investments  with
     maturities  of three months or less when  purchased.  The majority of Tower
     Predecessor's  cash  and  cash  equivalents  are  held at  major  financial
     institutions  which balances at times exceed insurance limits. For purposes
     of the statement of cash flows, all transactions  between Tower Predecessor
     and other affiliated entities have been accounted for as settled in cash at
     the time the transaction was recorded.

      Receivables and Deferred Real Estate Taxes

     Deferred real estate taxes represent a portion of real estate taxes accrued
     from 1988 through  1995 for the Tower 45 property  which are payable to the
     taxing  authority  commencing on July 1, 1998 in payments of  approximately
     $1.3  million per year. A portion of these  deferred  real estate taxes are
     expected to be recovered from tenants  (approximately  $2.5 million) and is
     recorded as a receivable in the accompanying financial statements.

      Income Taxes

      Tower Predecessor is not a legal entity subject to federal, state or local
      income taxes. No provision for income taxes is necessary in the financial
      statements of Tower Predecessor since the Tower Predecessor's statements
      combine the operations and balances of partnerships which are not subject
      to income tax. The tax effect of its activities accrues to the individual
      partners of the respective entity.


                                       19

<PAGE>


                                TOWER PREDECESSOR

               NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS - (Continued) 
                    (dollars in thousands, except per share amounts)




      Revenue Recognition

     Tower Predecessor, as a lessor, has retained substantially all of the risks
     and  benefits of ownership  of the rental  properties  and accounts for its
     leases as operating leases. Space is leased to tenants under leases ranging
     from three to 10 years.  Rental income is recognized  over the terms of the
     leases as it is earned.  Unbilled rental revenue  represents  rental income
     earned  on a  straight-line  basis  in  excess  of rent  payments  received
     pursuant to terms of the individual lease agreements.

     Management  fee income  from third  parties  and joint  venture  properties
     through  March 27,  1997 is  recognized  as  earned  under the terms of the
     related  agreements.  Construction  fees are  recognized  ratably over each
     project's  construction  period and leasing fees are  generally  recognized
     upon  tenant  occupancy  of  the  leased  premises  unless  such  fees  are
     irrevocably due and payable upon lease execution, in which case recognition
     occurs on the lease execution date.

      Use of Estimates in the Preparation of Financial Statements

     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.  The most significant  estimates relate to the
     recoverability  of real estate,  unbilled rent receivable and investment in
     joint ventures. Actual results could differ from those estimates.


3.    Interim Financial Information:

The Company's  unaudited interim condensed combined  financial  statements as of
September  30, 1997 and for the three and nine months ended  September  30, 1997
and 1996 have  been  prepared  pursuant  to the  rules  and  regulations  of the
Securities and Exchange Commission  ("SEC").  The notes to the interim financial
statements included herein are intended to highlight  significant changes to the
notes to the December 31, 1996 audited financial  statements and present interim
disclosures  required by the SEC. Such information should be read in conjunction
with the Financial  Statements  listed in the index of this Quarterly  Report on
Form 10-Q and in the Company's final prospectus, dated October 9, 1997, relating
to  the  Offering  (the  "Prospectus").   The  accompanying   interim  financial
statements reflect, in the opinion of management,  all adjustments necessary for
a fair  presentation of the interim financial  statements.  All such adjustments
are of a normal and recurring  nature.  The results of  operations  for the nine
months ended September 30, 1997 and 1996 are not necessarily indicative of Tower
Predecessor's  future results of operations for the full year ended December 31,
1997.



                                       20

<PAGE>


                                TOWER PREDECESSOR

               NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS - (Continued) 
                    (dollars in thousands, except per share amounts)



4.    Investments in Joint Ventures:

     Tower Predecessor  accounts for its investments in joint ventures using the
     equity method of accounting  and therefore  reports its share of income and
     losses  based  on  the  Lawrence  Feldman's   ownership  interests  in  the
     respective entities as described in Note 1.

     Presented  below is condensed  combined  financial  information  of the DRA
     Joint Ventures:

                                DRA JOINT VENTURE
                             Combined Balance Sheets

<TABLE>
<CAPTION>

                                                                            September 30,         December 31,
                                                                                1997                    1996
                                                                       -------------------     -----------------
                                                                           (unaudited)
                                  ASSETS:
<S>                                                                    <C>                      <C>
      Real estate, net of accumulated depreciation...................  $            139,693     $          140,759
      Other assets...................................................                22,144                 19,249
                                                                       --------------------     ------------------

                  Total assets.......................................  $            161,837     $          160,008
                                                                       ====--==============     ==================

                     LIABILITIES and OWNERS' EQUITY:

      Debt on real estate............................................  $            131,301     $          126,517
      Accounts payable and other liabilities.........................                 4,285                  3,956
                                                                       --------------------     ------------------
                  Total liabilities..................................               135,586                130,473
      Owners' equity.................................................                26,251                 29,535
                                                                       --------------------     ------------------

                  Total liabilities and owners' equity...............  $            161,837     $          160,008
                                                                       ====================     ======-===========
</TABLE>




                                       21

<PAGE>


                                TOWER PREDECESSOR

               NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS - (Continued) 
                    (dollars in thousands, except per share amounts)



                                DRA JOINT VENTURE
                        Combined Statements of Operations
                                   (unaudited)

<TABLE>
<CAPTION>

                                                             Three Month Ended                      Nine Months Ended
                                                               September 30,                          September 30,
                                                      --------------------------------     ----------------------------------
                                                          1997              1996              1997                  1996
                                                      -----------      ---------------     -------------      ---------------
<S>                                                   <C>              <C>                 <C>                <C>
      Revenues:
         Rental income..............................  $       7,639    $        7,509      $      22,142      $         21,840
         Management fees and other..................             60                42                143                   140
                                                      -------------    ---------------     -------------      ----------------

                  Total revenues....................          7,699              7,551            22,285                21,980
                                                      -------------    ---------------     -------------      ----------------

      Expenses:
      Property operating expenses, real estate taxes and
         management fees............................          3,451              3,329              9,657                9,894
      Interest expense..............................          2,925              2,571              8,617                7,387
      Depreciation and amortization.................          1,230              1,107              3,537                3,056
                                                      -------------    ---------------     --------------      ---------------
                  Total expenses....................          7,606              7,007             21,811               20,337
                                                      -------------    ---------------     --------------      ---------------

                  Net income........................  $          93    $           544     $          474      $         1,643
                                                      =============    ===============     ==============      ===============

                           2800 NORTH CENTRAL PROPERTY
                                 Balance Sheets


                                                                            September 30,         December 31,
                                                                                1997                    1996
                                                                       -------------------     -----------------
                                   (unaudited)
                                  ASSETS:

      Real estate, net of accumulated depreciation...................  $             31,076     $           30,638
      Other assets...................................................                 2,660                  2,244
                                                                       --------------------     -----------------

                         Total assets................................  $             33,736     $           32,882
                                                                       ====================     =================

                      LIABILITIES and OWNERS' EQUITY:

      Debt on real estate............................................  $             26,489     $           25,021
      Accounts payable and other liabilities.........................                 1,395                  1,285
                                                                       ---------------------     -----------------
                         Total liabilities...........................                27,884                 26,306
      Owners' equity.................................................                 5,852                  6,576
                                                                       --------------------     -----------------

                         Total liabilities and owners' equity........  $             33,736     $           32,882
                                                                       ====================     =================
</TABLE>



                                                         22

<PAGE>


                                TOWER PREDECESSOR

               NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS - (Continued) 
                    (dollars in thousands, except per share amounts)



                                 2800 NORTH CENTRAL PROPERTY
                                  Statements of Operations
                                        (unaudited)

<TABLE>
<CAPTION>

                                                                                                                Period from May
                                                                                          Nine Months            1996 through
                                                         Three Month Ended                   Ended               September 30,
                                                           September 30,                 September 30,
                                                -----------------------------------     -----------------      ------------------
                                                       1997                1996                 1997                   1996
                                                ---------------     ---------------     -----------------      ------------------

<S>                                             <C>                 <C>                 <C>                   <C>
      Revenues:
         Rental income........................  $         1,370     $         1,368     $          4,149      $             2,243
         Management fees and other............                3                   9                   12                       12
                                                ---------------     ---------------     -----------------      ------------------

                 Total revenues...............            1,373               1,377                4,161                    2,255
                                                ---------------     ---------------     -----------------      ------------------

      Expenses:
      Property operating expenses, real estate taxes
         and management fees..................
                                                            752                 731                2,112                    1,206
      Interest expense........................              665                 851                1,930                      962
      Depreciation and amortization...........              290                 190                  844                      295
                                                ---------------     ---------------     -----------------      -----------------
                 Total expenses...............            1,707               1,772                4,886                    2,463
                                                ---------------     ---------------     -----------------      ------------------

      Net loss                                  $         (334)     $         (395)     $          (725)      $             (208)
                                                ===============     ===============     =================      ==================



5.    Real Estate Debt:

      Real estate debt consists of the following (in thousands):


                                                                          September 30,            December 31,
                                                                              1997                     1996
                                                                      ---------------------    ---------------------
                                   (unaudited)

       Tower 45..................................................     $             145,305    $             147,616
       120 Mineola Boulevard.....................................                    11,260                   18,892
       Maitland Forum............................................                    24,698                   29,409
       Maitland Center Parkway (3 properties)....................                     7,523                    4,437
       5750 Major Boulevard......................................                     4,650                    2,538
                                                                      ---------------------    ---------------------

                                                                      $             193,436    $             202,892
                                                                      =====================    =====================

      The interest rate on the mortgage loans referred to above (with the
      exception of Tower 45) are calculated based on the GECC Commercial Paper
      Rate, plus an additional rate ranging from 3.25% to 4.50%. These mortgages
</TABLE>

                                       23

<PAGE>


                                TOWER PREDECESSOR

               NOTES TO CONDENSED COMBINED FINANCIAL STATEMENTS - (Continued)
                    (dollars in thousands, except per share amounts)



      are collateralized by the land, building and improvements, furniture and
      fixtures, machinery and equipment and tenant leases and sub leases. The
      Tower 45 rate is based on the 30-day LIBOR, plus and additional rate
      ranging from 1.75% to 2.50%. This loan is collateralized by the Company's
      rights in a lease on the air and corresponding development rights adjacent
      to the property.

     Scheduled Principal repayments of debt on real estate at December 31, 1996,
     are as follows:


            Years Ending
            December 31,                                         Amounts
                                                           --------------------
                                                              (in thousands)
            1997                                           $              1,138
            1998                                                        170,945
            2001                                                         28,271
            Thereafter                                                    2,538
                                                           --------------------
                                              
                                                           $            202,892
                                                           ====================
                                    
     During the nine months ended  September  30, 1997,  the debt on 120 Mineola
     Boulevard was  extinguished  with proceeds from another  lender of $11,260.
     Gain on the early extinguishment of debt totalled $6,475.

6.    Related Party Transactions

     Under  the  terms  of  various  management  agreements,  Tower  Predecessor
     receives cost  reimbursements and property  management,  leasing and tenant
     service fees from certain affiliates in which Tower Equities have ownership
     interests.  Cost  reimbursements  are  comprised  primarily  of salary  and
     employee benefit  recoveries and  reimbursements of certain  administrative
     costs. For the nine months ended September 30, 1997 and 1996, fees and cost
     derived  from these  agreements  totalled  $0.2  million and $1.6  million,
     respectively.

     Amounts  due to  affiliates  at  September  30,  1997 and  1996,  consisted
     primarily of loans payable to affiliates of Tower Predecessor.

7.    Commitments and Contingencies:

Tower  Predecessor is subject to various legal proceedings and claims that arise
in the ordinary course of the business.  These matters are generally  covered by
insurance.  Management  believes that the final outcome of such matters will not
have a material adverse effect on the financial position,  results of operations
or liquidity of Tower Predecessor.




                                                         24

<PAGE>



     This  Quarterly  Report on Form 10-Q  contains  forward-looking  statements
     within the meaning of the Private Securities Litigation Reform Act of 1995,
     which involve certain risks and uncertainties. The Company's actual results
     in future periods may be materially  different from any future  performance
     anticipated  herein.  Each  forward-looking   statement  that  the  Company
     believes is material is accompanied by a cautionary statement or statements
     identifying  important  factors that could cause  actual  results to differ
     materially from those described in the  forward-looking  statement.  In the
     context of forward-looking information provided in this Quarterly Report on
     Form 10-Q and in other  reports,  please  refer to the  discussion  of risk
     factors  detailed in, as well as the other  information  contained  in, the
     Company's  filings with the Securities and Exchange  Commission  during the
     past 12 months.

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

Overview

The Company has been formed to continue  and expand the  commercial  real estate
business of Tower Equities, including developing, acquiring, owning, renovating,
managing, and leasing office properties in midtown Manhattan,  Phoenix,  Tucson,
and  Orlando  markets.  The  Company's  operations  will be carried  out through
subsidiaries  which  consist  primarily  of  the  Operating   Partnership,   the
Management Company and other subsidiary  partnerships,  joint ventures,  general
partnerships and limited companies through which the Operating  Partnership owns
certain of the  properties.  The Company will form  additional  subsidiaries  or
affiliates  in cases  where the  Company  determines  that the use of a separate
entity is advisable.

As a  result  of the  Offering  and  the  related  Formation  Transactions,  the
Operating Partnership owns and operates 21 office properties (the "Properties").
The Company also owns or has an option to acquire four parcels of land  adjacent
to four  of the  Properties  (the  "Development  Parcels"),  which  can  support
approximately 2.2 million of rentable square feet of development.

The following discussion is based primarily on the combined financial statements
of Tower  Predecessor  for periods  prior to the  completion of the Offering and
related Formation  Transactions.  The pro forma condensed  consolidated  balance
sheet  is  presented  as if the  Offering  and the  Formation  Transactions  had
occurred  on  September  30,  1997.  The pro forma  results  of  operations  are
presented  as if the  Offering and the  Formation  Transactions  had occurred on
January  1,  1996.  The  combined  financial   statements  include  the  assets,
liabilities  and  operations  of  the  properties  and  predecessor   management
companies  to be  acquired  by the Company in the  Formation  Transactions  from
entities  controlled  and managed by Tower  Equities  as follows:  Tower 45, 120
Mineola Boulevard, Maitland Forum, the three Maitland Center Parkway Properties,
5750 Major Boulevard and the predecessor  management companies,  including Tower
Equities  and Realty  Corp.,  CXX Mineola  Management  Corp.,  Forum  Realty and
Management Corp., and Tower Equities of Arizona L.L.C.

Results of Operations

Comparison  of the Three  Months  Ended  September  30, 1997 to the Three Months
Ended September 30, 1996

Total  revenues for the three months ended  September 30, 1997 increased by $0.2
million,  or 3%, to $6.5  million as compared to $6.3  million for three  months
ended September 30, 1996. Rental income for the three months ended September 30,
1997  increased  by $0.7  million,  or 12%, to $6.3  million as compared to $5.6
million for the three months ended September 30, 1996 due to (i) the purchase of
5750 Major Boulevard in October 1996 which increased rental


                                       25

<PAGE>



income by $0.1  million and (ii)  increased  rental rates from new leases at the
Tower 45, Maitland Forum and Maitland Center Parkway Properties.

Management  fee income  decreased  $0.2  million to $0.1  million  for the three
months ended September 30, 1997 as compared to $0.3 million for the three months
ended  September  30,  1996 due to the fact that  management  fee income for the
period  from  July  1,  1997  through  September  30,  1997 is  recorded  by the
Management Company. Construction, leasing, and other fees relating to one office
and seven  retail  properties  as well as the DRA Joint  Ventures and 2800 North
Central Property for the three months ended September 30, 1997 decreased by $0.3
million as compared to the three  months ended  September  30, 1996 for the same
reason.

Total expenses remained constant for three months ended September 30, 1997 and
1996 at $8.7 million. Expenses excluding interest and depreciation and
amortization decreased by $0.4 million or 13%, from $3.6 million for the three
months ended September 30, 1996 to $3.2 million for the three months ended
September 30, 1997. Expenses, excluding interest and depreciation and
amortization, as a percentage of total revenues, decreased from 57.4% for the
three months ended September 30, 1996 to 49.6% for the three months ended
September 30, 1997 due to decreases in general and administrative costs.
Management believes that expenses as a percentage of revenues will decrease for
the remainder of 1997. Each component of expenses excluding interest and
depreciation and amortization changed as a percentage of total revenues as
follows:


                                                        Three Months Ended
                                                          September 30,
                                                --------------------------------
                                                       1997              1996
                                                -------------      -------------

Property operating and maintenance.........             23.3%            22.5%
Real estate taxes..........................             18.0             18.6
General office and administration..........              6.0             13.9
Ground rent and air rights.................              2.3              2.4
                                                  -------------      -----------
                                                        49.6%            57.4%


Interest expense increased by $0.2 million, or 6.5% to $3.7 million for the
three months ended September 30, 1997 as compared to $3.5 million for the three
months ended September 30, 1996 due to an increase in average outstanding debt
balances.

Equity in joint ventures decreased slightly by $0.1 million for the three months
ended September 30, 1997 due primarily to higher interest expense as a result of
higher interest rates on the debt of the DRA Joint Venture properties, offset by
increased rental income of the DRA Joint Venture properties.

Net loss  decreased  by $0.2  million to net loss of $2.2  million for the three
months  ended  September  30,  1997 as  compared  to net  loss  of $2.4  million
primarily due to the effect of the above explanations.

Comparison of the Nine Months Ended  September 30, 1997 to the Nine Months Ended
September 30, 1996

Total  revenues for the nine months ended  September 30, 1997  decreased by $0.2
million,  or 1.1%, to $20.7 million as compared to $20.9 million for nine months
ended September 30, 1996.  Rental income increased by $0.7 million,  or 3.7%, to
$19.8 million as compared to $19.1  million for the nine months ended  September
30, 1996 due to (i) the


                                       26

<PAGE>



purchase of 5750 Major Boulevard in October 1996 which  increased  rental income
by $0.3 million and (ii) increased rental rates from new leases at the Tower 45,
Maitland Forum and Maitland Center Parkway Properties.

Management fee income decreased $0.6 million to $0.3 million for the nine months
ended  September  30, 1997 as compared to $0.9 million for the nine months ended
September  30,  1996 due to the fact that  management  fee income for the period
from January 1, 1997 through  September  30, 1997 is recorded by the  Management
Company. Construction,  leasing, and other fees relating to one office and seven
retail  properties  as well as the DRA Joint  Ventures  and 2800  North  Central
Property for the nine months ended  September 30, 1997 decreased by $0.3 million
as compared to the nine months ended September 30, 1996, for the same reason.

Total  expenses for the nine months ended  September 30, 1997  decreased by $0.2
million,  or 0.7%,  to $26.3  million as compared to $26.5  million for the nine
months ended September 30, 1996.  Expenses  excluding  interest and depreciation
and  amortization  decreased by $0.5 million,  or 5%, from $10.8 million for the
nine months ended  September 30, 1996 to $10.3 million for the nine months ended
September  30,  1997.   Expenses   excluding   interest  and   depreciation  and
amortization,  as a percentage of total  revenues,  decreased from 51.7% for the
nine  months  ended  September  30,  1996 to  49.7%  for the nine  months  ended
September  30,  1997 due to  decreases  in  general  and  administrative  costs.
Management  believes that expenses as a percentage of revenues will decrease for
the  remainder  of 1997.  Each  component  of expenses  excluding  interest  and
depreciation  and  amortization  changed as a  percentage  of total  revenues as
follows:

<TABLE>
<CAPTION>

                                                                                          Nine Months
                                                                                             Ended
                                                                                         September 30,
                                                                                 -----------------------------
                                                                                      1997            1996
                                                                                 ----------      -----------
<S>                                                                              <C>             <C>

Property operating and maintenance............................................          20.3%           20.1%
Real estate taxes.............................................................          16.9            16.9
General office and administration.............................................          10.3            12.6
Ground rent and air rights....................................................           2.2             2.1
                                                                                 ------------      -----------
                                                                                        49.7%           51.7%
</TABLE>

Interest  expense  increased by $0.1 million,  or 0.9%, to $10.8 million for the
nine months ended  September  30, 1997 as compared to $10.7 million for the nine
months ended  September 30, 1996 due to a increase in average  outstanding  debt
balances.

Equity in joint ventures  decreased slightly by $0.2 million to $0.1 million for
the nine months  ended  September  30, 1997 as compared to $0.3  million for the
nine months ended  September 30, 1996 due primarily to higher  interest  expense
due to higher  interest  rates on the debt of the DRA Joint Venture  properties,
offset by increased rental income of the DRA Joint Venture property.

Net loss  decreased by $6.2 million,  to net income of $0.9 million for the nine
months  ended  September  30,  1997 as  compared  to net  loss  of $5.3  million
primarily due to  extraordinary  gain on  extinguishment  of debt for one of the
properties.


                                       27

<PAGE>

Pro Forma Operating Results

Nine Months Ended September 30, 1997

For the nine months ended  September  30, 1997,  pro forma net income would have
been $12.6 million compared to a historical net loss before  extraordinary  item
(gain on  extinguishment  of debt) of $5.3 million for the same period.  The pro
forma  operating  results for the nine months ended  September  30, 1997 include
rental revenues and property expenses (operating, maintenance, real estate taxes
and  depreciation)  on a gross  basis from the DRA Joint  Ventures  whereas  the
historical  financial  statements  of Tower  Predecessor  include  the equity in
earnings  of the DRA  Joint  Ventures.  Likewise,  pro forma  operating  results
include the acquisition of the Century Plaza and 100 Wall Street properties, the
results of which are not included in the historical statement of operations.




<PAGE>



The decrease in the pro forma management,  construction,  leasing and other fees
by $1.7  million  primarily  results  from the  Company's  transfer  of  certain
management  contracts and predecessor  management companies and personnel to the
Management  Company  for the pro forma  statement  of  operations.  General  and
administrative  expenses remained consistent as compared to the combined Company
and Tower Predecessor.

Interest expense  decreased $5.0 million,  or 45%, in the pro forma statement of
operations due to mortgage loans repaid  concurrent  with the Offering and lower
interest rates on the $89.0 million Term Loan (including $35.0 million which has
been assumed  will be utilized to repay  mortgage  indebtedness  relating to the
Tower 45  Property).  The Term Loan is expected to bear interest at a fixed rate
equal to .9% in excess of seven-year United States Treasury Notes at the closing
of the  Offering.  The  seven-year  Treasury note rate of 6.06% as of October 9,
1997 was used for the calculation of the interest rate in the pro forma results.



Liquidity and Capital Resources

Historically,  property  operations,  long-term  mortgage  financing and partner
equity  contributions  were the  principal  sources of capital used by the Tower
Predecessor to acquire,  renovate and develop office  properties.  In connection
with the Formation Transactions,  the Company issued notes to fund certain costs
relating to the Offering and the formation of the Company.  Upon consummation of
the Offering and Formation Transactions,  (i) holders of the notes converted the
notes (the "MSAM Notes") into approximately  886,200 shares of restricted common
stock, and purchased an additional $20.0 million of shares of restricted  common
stock in the Concurrent  Private  Placements and (ii) certain private investment
funds  sponsored  by the  Carlyle  Group  purchased  $10.0  million of shares of
restricted  common stock in the  Concurrent  Private  Placements.  Proceeds from
these  transactions  and the Offering were used to repay and modify the terms of
certain  indebtedness,  to  acquire  debt,  equity  and  fee  interests  in  the
Properties,  reduce  its total  indebtedness  to  approximately  $113.7  million
(including its pro rata of joint venture debt), to acquire additional properties
and establish working capital cash reserves.  In the future, the Company intends
to rely upon Funds from Operations and debt and equity  financing as its sources
of funding for developing,  acquiring,  and renovating  properties.  The Company
expects that, after the Offering and related Formation Transactions,  Funds from
Operations will be significantly  greater than it has been historically  because
of the  repayment  and  modification  of  certain  debt in  connection  with the
Offering and the acquisitions of additional properties.

Mortgage  Financing.  Upon  completion of the Offering,  the Concurrent  Private
Placements,  and  the  Formation  Transactions  and the  application  of the net
proceeds  therefrom,  the Company  reduced total  consolidated  indebtedness  to
approximately  $113.7  million  (including  its pro rata share of joint  venture
debt),  which will initially be collateralized  by 10 of the Properties,  with a
weighted  average  interest rate of 7.14% (see the mortgage  indebtedness  table
below).  There will be a total of  approximately  $0.2 million of scheduled loan
principal  payments due during the year ending  December 31, 1998.  The mortgage
indebtedness  will represent  approximately  19.1% of the Company's total market
capitalization.

Mortgage  Indebtedness.  As of the consummation of the Offering, the Company had
outstanding   approximately  $111.0  million  of  total  consolidated   mortgage
indebtedness,  and  approximately  $2.7  million  of  unconsolidated  investment
indebtedness, as follows:


<TABLE>
<CAPTION>

                                                                                                                         Estimated
                               Principal             Interest              Annual Debt                Maturity           Balance at
Property(ies)                   Amount                 Rate                  Service                    Date              Maturity
                            ---------------          ---------           ----------------        -------------------  --------------
                            (in thousands)                                (in thousands)                              (in thousands)
<S>                         <C>                      <C>                 <C>                     <C>                  <C>

Corporate Center Properties          21,000            7.55%                  $     1,586            January 1, 2006    $     17,926
Corporate Center Properties           1,000            8.37%                           84            January 1, 2006             843
2800 North Central                    2,658            9.41%                          250            May 31, 1999 (2)          2,658
  Property (1)............
Term Loan                            89,000    (3)     6.96%      (4)               6,194    (4)           (4)                83,741
                            ---------------          ---------           ----------------                             --------------

Total Weighted Average....  $       113,658            7.14%                  $     8,114                               $    105,168
                            ===============          =========           ================                             ==============
</TABLE>


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

(1)      Represents  the Company's  share of joint venture debt relating to this
         Property,  in  which  the  Company  holds a 10%  unconsolidated  equity
         interest.  The lender holds a right to certain  participation  payments
         upon the  occurrence  of certain  events,  including  sales,  maturity,
         refinancing or other disposition of the underlying property.

(2)      Subject to certain conditions,  the borrower under this loan may extend
         the maturity date to May 31, 2000.




                                       28

<PAGE>




(3)      At the consummation of the Offering,  the principal balance of the Term
         Loan  will be $54.0  million  and will be  secured  by the One  Orlando
         Center,  286 Madison Avenue, 290 Madison Avenue, and 292 Madison Avenue
         Properties.  Separately,  $35.0 million of mortgage indebtedness,  that
         will not be repaid concurrent with the Offering, will be secured by the
         Tower 45 Property.  It has been assumed for pro forma purposes that the
         indebtedness  encumbering  the Tower 45 Property will be repaid with an
         additional  $35.0 million  borrowing under the Term Loan, at which time
         the Tower 45 Property  will secure the Term Loan and the three  Madison
         Avenue Properties will become unencumbered.

(4)      The Term Loan is expected to bear interest at a fixed rate equal to .9%
         in excess of seven-year United States Treasury Notes at the closing of
         the Offering. The seven-year Treasury note rate of 6.06% as of October
         9, 1997 was used for the calculation of the interest rate in the table
         above. The Term Loan will mature seven years after the consummation of
         the Offering.


In addition,  the Company has assumed a liability for deferred real estate taxes
of $12.9  million  which accrued from 1988 through 1995 relating to the Tower 45
Property.  This deferred real estate tax liability is to be repaid commencing on
July 1, 1998 in payments of approximately  $1.3 million per year.  Approximately
$2.5  million is expected  to be  recovered  from  tenants  and  accordingly  is
recorded as a receivable which is also assumed by the Company.

The Line of Credit.  The  Company  has  entered  into the $200  million  Line of
Credit,  which  will be used  primarily  to  finance  the  acquisition  of,  and
investment in, office properties,  to refinance existing  indebtedness,  and for
general working  capital needs.  The Line of Credit is unsecured and has a three
year term.

The Company believes that the Offering,  the Concurrent Private Placements,  and
the  Formation  Transactions  will  improve its  financial  performance  through
changes in its capital structure,  principally the substantial  reduction in its
overall  debt  and its  debt to  equity  ratio.  The  Company  anticipates  that
distributions  will be paid  from  cash  available  for  distribution,  which is
expected to exceed cash  historically  available for distribution as a result of
the reduction in debt service resulting from the repayment of indebtedness.

The Company believes that its principal  short-term  liquidity needs are to fund
normal  recurring  expenses,  debt service  requirements,  deferred  real estate
taxes,  and  the  distribution  requirements  to  maintain  the  Company's  REIT
qualification  under the Internal Revenue Code. The Properties  require periodic
investment of capital for  tenant-related  capital  expenditures and for general
capital improvements. For the year ending December 31, 1995 through December 31,
1996 and the nine months ended  September  30,  1997,  the  Company's  recurring
tenant improvements and leasing  commissions  averaged $12.42 per square foot of
leased  space per year.  The Company  expects  that the average  annual costs of
recurring tenant improvements and leasing commissions will be approximately $3.1
million based upon average  annual square  footage of leases which expire during
the years ending  December 31, 1997 through  December 31, 2000 of 199,620 square
feet.  The  Company  expects  the cost of general  capital  improvements  to the
Properties to average  approximately  $0.5 million annual based upon an estimate
of $0.15 per square foot.


Funds from Operations and EBITDA

         The Company  calculates  Funds from Operations based upon guidance from
         the National  Association of Real Estate Investment Trusts  ("NAREIT").
         Funds from Operations is defined as net income  (computed in accordance
         with GAAP), excluding gains or losses from debt restructuring and sales
         of property,  plus  depreciation and  amortization on real estate,  and
         after adjustments for unconsolidated partnerships and joint ventures.

         The Company believes that Funds from Operations is helpful to investors
         as a measure of the  performance of an equity REIT because,  along with
         cash flow from operating activities, financing activities and investing
         activities,  it provides investors with an indication of the ability of
         the Company to incur and service debt, to make capital expenditures and
         to fund other cash needs. The Company computes Funds from Operations in
         accordance  with  standards  established  by  NAREIT  which  may not be
         comparable to Funds from Operations reported by other REITs that do not
         define the term in  accordance  with the current  NAREIT  definition or
         that  interpret  the current  NAREIT  definition  differently  than the
         Company.  Funds from  Operations does not represent cash generated from
         operating activities  determined in accordance with GAAP and should not
         be considered as an alternative to net income (determined in accordance
         with GAAP) as an indication of the Company's  financial  performance or
         to cash flow from operating  activities  (determined in accordance with
         GAAP) as a measure of the Company's liquidity,  nor is it indicative of
         funds available to fund the Company's cash needs, including its ability
         to make cash distributions.

         EBITDA  is  defined  as  operating  income  before  mortgage  and other
         interest,  income taxes,  depreciation  and  amortization.  The Company
         believes  EBITDA is also useful to  investors  as an  indicator  of the
         Company's ability to service debt or pay cash distributions. EBITDA, as
         calculated by the Company,  may not be comparable to EBITDA reported by
         other REITs that do not define  EBITDA  exactly as the Company  defines
         that term.  EBITDA does not represent  cash  generated  from  operating
         activities in  accordance  with GAAP and should not be considered as an
         alternative  to  operating  income  or net  income as an  indicator  of
         performance   or  as  an  alternative  to  cash  flows  from  operating
         activities as an indicator of liquidity.

         The Company's  share (pro forma) and Tower  Predecessor's  (historical)
         Funds from Operations and EBITDA are as follows (in millions):







                                       29

<PAGE>



<TABLE>
<CAPTION>

                                                 Nine Months Ended                             Nine Months Ended
                                                   September 30,                                 September 30,
                                     -----------------------------------------      ---------------------------------------
<S>                                     <C>                    <C>                  <C>                  <C>
                                             Pro Forma           Historical            Pro Forma             Historical
                                               1997                 1997                  1996                  1996
                                         -----------------     ---------------      ----------------     ------------------

Funds from Operations...............     $        22.1         $             .4     $       20.3         $     0.3

EBITDA..............................     $        27.5         $           17.5     $       25.7         $   10.8
</TABLE>


Funds from  Operations  and EBITDA for the nine months ended  September 30, 1997
(pro forma) increased over Funds from Operations and EBITDA (historical) for the
same time period by $15.3 million and $10.0 million, respectively. The increases
are primarily  attributable to the acquisition of the DRA Joint Ventures and the
Century Plaza and 100 Wall Street  Properties  in connection  with the Formation
Transactions.

Funds from Operations and EBITDA (pro forma) for the nine months ended September
30, 1996 increased over Funds from  Operations and EBITDA  (historical)  for the
same period by $20.0 million and $14.9 million,  respectively. The increases are
primarily  attributable  to the  acquisition  of the DRA Joint  Ventures and the
Century Plaza and 100 Wall Street  Properties  in connection  with the Formation
Transactions.

Inflation

The Company's leases with the majority of its tenants require the tenants to pay
most  operating  expenses,  including  real  estate  taxes  and  insurance,  and
increases in common area maintenance  expenditures,  which partially offsets the
Company's  exposure to increases in costs and operating  expenses resulting from
inflation.

Recently Issued Accounting Standards

During 1997,  the  Financial  Accounting  Standards  Board issued  Statements of
Financial  Accounting  Standards No. 128 "Earnings Per Share" ("SFAS 128"),  No.
129 "Disclosure of Information  About Capital  Structure"  ("SFAS 129"), No. 130
"Reporting  Comprehensive  Income" ("SFAS 130"), and No. 131 "Disclosures  About
Segments of an Enterprise and Related  Information"  ("SFAS 131").  All of these
statements are effective for fiscal years beginning after December 15, 1997.

SFAS 128 specifies the computation,  representation and disclosure  requirements
for  earnings  per  share.   SFAS  129  establishes   standards  for  disclosing
information  about an  entity's  capital  structure  such as  information  about
securities, liquidation preference of preferred stock and redeemable stock. SFAS
130  specifies  the  presentation  and  disclosure   requirement  for  reporting
comprehensive  income  which  includes  those  items  which  have been  formerly
reported  as a component  of  shareholders'  equity.  SFAS 131  establishes  the
disclosure requirements for reporting segment information.

Management believes that, when adopted, SFAS 128, 129, 130 and 131 will not have
a  significant  impact on the  Company's  results  of  operations  or  financial
position.




                                       30

<PAGE>



                          PART II -- OTHER INFORMATION

Item 1.           Legal Proceedings

As a result of its  acquisition  of the  Properties,  the Company  will become a
successor party-in-interest to certain legal proceedings arising in the ordinary
course of the business of Tower Equities. The Company does not expect that these
proceeding,  in the  aggregate,  will  have a  material  adverse  effect  on the
Company.

Item 2.           Changes in Securities and Use of Proceeds


On  October  9,  1996,  the  Company's   registration  statement  on  Form  S-11
(Registration No. 333-33011)  relating to the Offering was declared effective by
the SEC. On October 16, 1997, the Company consummated an initial public offering
of  13,817,250   shares  of  Common  Stock   (including   the  exercise  of  the
underwriters'  overallotment  option) and effected concurrent private placements
(the "Concurrent  Private  Placements") of 1,153,845 shares of Common Stock at a
price of $26.00  per share and  realized  gross  proceeds  therefrom  of $389.25
million.  Concurrent  with the  consummation  of the  Offering,  pursuant to the
Concurrent  Private Placements (i) certain private investment funds and separate
accounts advised by Morgan Stanley Asset  Management,  Inc. (the "Morgan Stanley
Investors")  purchased  $20  million in Common  Stock and (ii)  certain  private
investment  funds sponsored by the Carlyle Group purchased $10 million in Common
Stock,  in each case, at the initial public  offering price of $26.00 per share.
In addition, in connection with the Formation Transactions, the Company canceled
the  outstanding  balance under the MSAM Notes and issued to the Morgan  Stanley
Investors  approximately  886,200 shares of restricted  Common Stock in complete
satisfaction of the MSAM Notes.  These transactions were effected by the Company
in reliance on exemptions from registration  under Section 4(2)of the Securities
Act of 1933, as amended.

The  Representatives of the several  Underwriters for the Offering in the United
States  and  Canada  were  Merrill   Lynch  &  Co.,   Legg  Mason  Wood  Walker,
Incorporated,  Morgan Stanley Dean Witter,  Prudential Securities  Incorporated,
Smith Barney Inc., and NationsBanc Montgomery Securities, Inc. The Lead Managers
of the several  International  Managers for the  Offering  outside of the United
States and Canada were  Merrill  Lynch  International,  Legg Mason Wood  Walker,
Incorporated,  Morgan Stanley Dean Witter,  Prudential-Bache Securities.,  Smith
Barney Inc., and NationsBanc Montgomery  Securities,  Inc. The net cash proceeds
to the Company from the Offering and the Concurrent  Private  Placements,  after
deducting  the  estimated  underwriting  discount of $23.4 million and estimated
expenses of the Offering of  approximately  $12.5  million,  were  approximately
$353.35  million.  Such net cash  proceeds  were  contributed  to the  Operating
Partnership in exchange,  in part, for the Company's  approximate 91.4% interest
therein  (which  includes an 90.4%  limited  partner  interest  and a 1% general
partner interest). The Operating Partnership used the proceeds received from the
Company, the $54 million net cash proceeds from the Company's term loan facility
(the "Term Loan") borrowed  concurrent with the Offering and approximately $12.3
million of proceeds  received in  exchange  from the MSAM Notes as follows:  (i)
approximately  $247.5 million for repayment of certain  indebtedness  (including
associated prepayment penalties) relating to the Properties and the partnerships
that own the Properties (the "Property Partnerships"); (ii) approximately $114.5
million to acquire  certain  equity,  debt and fee interests in the  Properties;
(iii)  approximately  $2.4  million  to pay for  commitment  fees  and  expenses
relating  to the Term Loan and the  Company's  unsecured  Line of  Credit;  (iv)
approximately  $3.0 million to pay transfer taxes and other expenses  associated
with the  acquisitions  of the Properties;  and (v) the remaining  approximately
$52.2  million for working  capital and future  property  acquisitions.  Pending
application of cash  proceeds,  the Company has invested such portion of the net
proceeds  in   interest-bearing   accounts  and   short-term,   interest-bearing
securities,  which are  consistent  with the Company's  intention to qualify for
taxation as a REIT.  Pursuant to the  Company's  Line of Credit,  the Company is
prohibited from declaring or paying dividends in any fiscal quarter in excess of
95% of its Funds From Operations, except to the extent necessary to maintain its
status as a REIT.



Item 6.           Exhibits and Reports on Form 8-K

  a)     Exhibits

         The exhibits  listed in the Exhibit  Index  immediately  preceding  the
         exhibits are filed as part of this Quarterly Report on Form 10-Q.

  b)     Reports on Form 8-K:  None


                                                         31

<PAGE>



                                   SIGNATURES

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


                                    TOWER REALTY TRUST, INC.
                                    (Registrant)


Date:    November 24, 1997           By: /s/ Lawrence H. Feldman
                                         ---------------------------
                                         Name:  Lawrence H. Feldman
                                         Title:  Chairman of the Board, Chief
                                                 Executive Officer and President
 



Date:    November 24, 1997            By: /s/ Thomas Woodward
                                          --------------------------
                                            Name:  Thomas Woodward
                                            Title:    Controller
                                                      (Chief Accounting Officer)


                                       32

<PAGE>



<PAGE>




                                  Exhibit Index

The following exhibits are filed as part of this Quarterly Report on Form 10-Q.



<TABLE>
<CAPTION>
                                                                           
Exhibit No.                                             Description        
- -----------                                             -----------        
<S>                   <C>
3.1                   Amended and Restated Articles of Incorporation of the Company

3.2                   Amended and Restated By-Laws of the Company

4.1*                  Form of Common Stock Certificate for the Company

10.1*                 Form of Amendment and Restatement of Agreement of Limited
                      Partnership of Tower Realty Operating Partnership, L.P.,
                      by and among Tower Realty Trust, Inc., as general partner,
                      Lawrence H. Feldman, as initial Limited Partner, and the
                      Persons set forth in Exhibit A thereto

10.2*                 Form of Exchange Rights Agreement

10.3*                 Form of Registration Rights Amendment

10.4*                 Form of Lock-up Agreement

10.5*                 Form of Tower Realty Trust, Inc. 1997 Incentive Plan

10.6*                 Form of Tower Realty Trust, Inc. Non-Employee Directors' Incentive Plan

10.7*                 Form of Employment Agreement between the Company and Lawrence H.

                      Feldman

10.8*                 Form of Employment Agreement between the Company and Robert L. Cox

10.9*                 Form of Employment Agreement between the Company and Joseph D.
                      Kasman

10.10*                Form of Indemnification Agreement between the Company and its executive
                      officers and directors

10.11*                Purchase Agreement, dated as of March 31, 1997, among
                      Tower Realty Trust, Inc., Tower Realty Operating
                      Partnership, L.P. and each of the investors signatory
                      thereto, as amended by the Purchase Agreement Supplement
                      dated as of May 15, 1997, Purchase Agreement Supplement
                      No. 2, dated as of May 29, 1997, Purchase Agreement
                      Supplement No. 3, dated as of May 29, 1997, Purchase
                      Agreement Supplement No. 4, dated as of July 9, 1997,
                      Purchase Agreement Supplement No. 5, dated as of July 31,
                      1997

10.12*                Contribution Agreement (OP Units-CXX Mineola Limited Partnership) by
                      and among Tower Realty Operating Partnership, L.P. and Jeffrey Feldman

10.13*                Amendment to Contribution Agreement by and among Tower Realty
                      Operating Partnership, L.P. and Jeffrey Feldman
</TABLE>


                                       33

<PAGE>


<TABLE>
<CAPTION>
                                                                                                           
Exhibit No.                                             Description            
- -----------                                             -----------                                                   
<S>                   <C>


10.14*                Second Amendment to Contribution Agreement by and between Tower
                      Realty Operating Partnership, L.P. and Jeffrey Feldman

10.15*                Contribution Agreement (Cash-Stellar Associates) by and among Tower
                      Realty Operating Partnership, L.P. and Laurie Jacoby

10.16*                First Amendment to Contribution Agreement by and between Tower Realty
                      Operating Partnership, L.P. and Laurie Jacoby

10.17*                Contribution Agreement (OP Units) by and among Tower Realty Operating
                      Partnership, L.P. and Bama Equities, Inc.

10.18*                Amendment to Contribution Agreement by and among Tower Realty
                      Operating Partnership, L.P. and Bama Equities, Inc.

10.19*                Second Amendment to Contribution Agreement by and between Tower
                      Realty Operating Partnership, L.P. and Bama Equities, Inc.

10.20*                Contribution Agreement (Cash-Stellar Associates) by and among Tower
                      Realty Operating Partnership, L.P. and Valerie Herts Kalnitzky

10.21*                First Amendment to Contribution Agreement by and between Tower Realty
                      Operating Partnership, L.P. and Valerie Hertz Kalnitzky

10.22*                Assignment Agreement by Charles M. Kotick, as nominee (CXX)

10.23*               Contribution Agreement by and between Tower Realty Operating
                      Partnership, L.P. and Allan B. Mendelsohn, as Chapter 7 Trustee of Edward
                      Feldman

10.24*                Option Agreement, dated as of July 28, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Dana II Associates Limited Partnership

10.25*                Option Agreement, dated July 28, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Tower 45 Ventures Limited Partnership

10.26*                Option Agreement, dated July 31, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Feldman Tower 45, Inc.

10.27*                Contribution Agreement between Maitland Property Investors, Limited and
                      Tower Realty Operating Partnership, L.P., dated as of August 4, 1997

10.28*                Non-Competition Agreement, dated as of August 4, 1997 among Tower
                      Realty Operating Partnership L.P., Properties Atlantic, Inc., Clifford Stein
                      and Reid Berman


                                       34
</TABLE>

<PAGE>



<TABLE>
<CAPTION>
                                                                            
Exhibit No.                                             Description        
- -----------                                             -----------          
<S>                   <C>

10.29*                Assets Contribution Agreement, dated as of August 4, 1996, between Tower
                      Realty Operating Partnership, L.P., and Properties Atlantic, Inc., Clifford
                      Stein, and Reid Berman

10.30*                Option Agreement, dated as of July 28, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Stellar Associates

10.31*                Option Agreement, dated as of July 28, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Carlyle Industries, Inc.

10.32*                Option Agreement, dated as of July 31, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and 120 West 45th Street Associates

10.33*                Option Agreement, dated as of July 29, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Richard Cooke, Craig Cooke and Brian
                      Cooke

10.34*                Option Agreement, dated as of July 28, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Charles B. Hickcox
10.35*                Option Agreement, dated as of July 31, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Hazama T-45

10.36*                Option Agreement, dated as of July 25, 1997, by and between Tower Realty
                      Operating Partnership, L.P. and Leo V. Berger

10.37*                Omnibus Option Agreement, dated as of July 31, 1997, by and between
                      Tower Realty Operating Partnership, L.P. and Shoen U.S.A. Inc.

10.38*                Option Agreement, dated as of July 28, 1997, by and among
                      Tower Realty Operating Partnership, L.P., Tower Equities
                      Management, Inc. and Tower Equities and Realty Corp., CXX
                      Mineola Management Corp., Forum Management and Realty
                      Corp., Madison 40/41 Management Corp., Tower 45 Asset
                      Management Corp. and SJP Realty Corp.

10.39*                Contribution Agreement by and between Reid Berman and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997

10.40*                Purchase Agreement by and among Tower Realty Operating Partnership,
                      L.P. and Anthony DiLeonardo dated as of July 31, 1997, as amended by
                      Amendment No. 1 to Anthony DiLeonardo Purchase Agreement, dated as of
                      September 18, 1997

10.41*                Purchase Agreement by and among Tower Realty Operating Partnership,
                      L.P. and Carmela Carrano dated as of July 31, 1997, as amended by
                      Amendment No. 1 to Carmela Carrano Purchase Agreement, dated as of
                      September 18, 1997

10.42*                Contribution Agreement by and between Richard Wisely and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997
</TABLE>



                                       35

<PAGE>


<TABLE>
<CAPTION>

                                                                                                            
Exhibit No.                                             Description         
- -----------                                             -----------       
<S>                   <C>

10.43*                Contribution Agreement by and between Lawrence Stein and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997

10.44*                Contribution Agreement by and between Lawrence H. Feldman and Tower
                      Realty Operating Partnership, L.P. dated as of July 31, 1997

10.45*                Contribution Agreement by and between Clifford L. Stein and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997

10.46*                Contribution Agreement by and between Robert Adams and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997

10.47*                Contribution Agreement by and between Eric Reimer and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997

10.48*                Contribution Agreement by and between Reuben Friedberg and Tower
                      Realty Operating Partnership, L.P. dated as of July 31, 1997

10.49*                Contribution Agreement by and between Joseph Kasman and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997

10.50*                Contribution Agreement by and between Robert Cox and Tower Realty
                      Operating Partnership, L.P. dated as of July 31, 1997

10.51*                Contribution Agreement, dated as of July 31, 1997, by and among Tower
                      Realty Operating Partnership, L.P. and Joseph Kasman

10.52*                Option Agreement, dated as of May 8, 1997, by and among Tower Realty
                      Operating Partnership, L.P. and Stanley B. Grey

10.53*                Option Agreement, dated as of May 8, 1997, by and among Tower Realty
                      Operating Partnership, L.P. and Michael C. Zerner

10.54*                Letter Agreement, dated as of July 28, 1997, between Tower
                      Realty Trust, Inc., Tower Realty Operating Partnership,
                      L.P., General Electric Capital Corporation, General
                      Electric Real Estate Equities, Inc., GENEL Company, Inc.
                      and GEBAM, Inc.

10.55*                Contribution Agreement by and among Tower Realty Trust, Inc., Tower
                      Realty Operating Partnership, L.P. and DRA Opportunity Fund

10.56*                Contribution Agreement by and among Tower Realty Trust, Inc., Tower
                      Realty Operating Partnership, L.P. and Office Invest Sub LLC

10.57*                Supplement and Amendment, dated as of September 11, 1997, to the
                      Contribution Agreement by and among Tower Realty Trust, Inc., Tower
                      Realty Operating Partnership, L.P. and Office Invest Sub LLC, as parties to
                      the original Contribution Agreement, and Feldman MOT Portfolio Corp.,
                      Feldman FSA Corp., FSA Associates, L.P. and Lawrence H. Feldman
</TABLE>



                                       36

<PAGE>



<TABLE>
<CAPTION>
                                                                        
Exhibit No.                                             Description    
- -----------                                             -----------           
<S>                   <C>

10.58*                Purchase and Sale Agreement, dated as of March 31, 1997, by and between
                      Tower Equities and Realty Corp. and Tower Realty Operating Partnership,
                      L.P.

10.59*                Purchase and Sale Agreement, dated as of September 11,
                      1997, by and between 100 Wall LLC and Tower Realty
                      Operating Partnership, L.P.

10.60*                Mortgage Loan Commitment, dated as of October 4, 1997, by and between
                      Merrill Lynch Credit Corporation and one or more subsidiaries of Tower
                      Realty Operating Partnership, L.P.

10.61*                Form of Financial Advisory Fee Agreement by and between Merrill Lynch,
                      Pierce, Fenner & Smith Incorporated, Tower Realty Trust, Inc. and Tower
                      Realty Operating Partnership, L.P.

10.62*                Form of Supplemental Representations, Warranties and Indemnity
                      Agreement by and among Lawrence H. Feldman, Robert L. Cox, Joseph D.
                      Kasman, Eric S. Reimer, Reuben Friedberg and Tower Realty Operating
                      Partnership, L.P. and Tower Realty Trust, Inc.

10.63*                Line of Credit Commitment, dated as of October 4, 1997, by and between
                      Merrill Lynch Capital Corporation and Tower Realty Operating Partnership,
                      L.P. and Tower Realty Trust, Inc.

10.64*                Purchase and Sale Agreement, dated as of July 25, 1997, by and between
                      RSH Associates, Joel Wiener, and Lawrence H. Feldman

10.65*                Option Agreement, dated as of July 31, 1997, by and
                      between Tower Realty Operating Partnership, L.P. and
                      Carmela Carrano, as amended by Amendment No. 1 to Option
                      Agreement, dated as of September 18, 1997

10.66*                Option Agreement, dated as of July 31, 1997, by and
                      between Tower Realty Operating Partnership, L.P. and
                      Anthony DiLeonardo, as amended by Amendment No. 1 to
                      Option Agreement, dated as of September 18, 1997

10.67*                Option Agreement, dated as of September 27, 1997, by and between Orlando
                      Option Holding, L.L.C. and Tower Realty Operating Partnership. L.P.

10.68*                Assignment of Real Estate Agreement, dated as of September 24, 1997, by
                      and between Tower Equities and Realty Corp. and Tower Realty Operating
                      Partnership, L.P.

10.69*                Third Amendment to Escrow Instructions and Addendum thereto and
                      Option Agreement, dated as of July 23, 1997, by and between Beardsley and
                      I-17, L.L.C and Deer Valley Towne Center L.L.C and Crystal, Inc.

10.70*                Phoenix Land Parcel Option Contract, dated as of September 12, 1997, by
                      and between Crystal, Inc. and Tower Realty Operating Partnership, L.P.

10.71*                Form of Acquisition Advisory Fee Agreement
</TABLE>



                                       37

<PAGE>

<TABLE>
<CAPTION>

                                                                         
Exhibit No.                                             Description       
- -----------                                             -----------        
<S>                   <C>
10.72*                Stock Purchase Agreement, dated as of September 19, 1997, by and among
                      Tower Realty Trust, Inc. and Carlyle Realty Partners, L.P. Carlyle Realty
                      Qualified Partners, L.P., Carlyle Realty Partners Sunrise, L.P. and Carlyle
                      Realty Coinvestment, L.P.

27.1                  Financial Data Schedule

- --------------------------------
*                     Incorporated herein by reference to the Company's Registration Statement on Form S-11, as amended
                      (File No. 333-33011).


</TABLE>



                                       38

<PAGE>

                            TOWER REALTY TRUST, INC.

                      ARTICLES OF AMENDMENT AND RESTATEMENT


                  TOWER REALTY TRUST, INC., a Maryland  corporation,  having its
principal office in the State of Maryland c/o Ballard Spahr Andrews & Ingersoll,
300 East Lombard Street, Baltimore,  Maryland 21202, Attention:  James J. Hanks,
Jr. (hereafter referred to as the "Corporation"),  hereby certifies to the State
Department of Assessments and Taxation of Maryland (the "Department") that:

                  FIRST:  The  Corporation  desires to and does hereby amend and
restate its charter as  currently  in effect and as  hereinafter  provided.  The
provisions set forth in these Articles of Amendment and  Restatement  are all of
the provisions of the charter of the Corporation as currently in effect.

                  SECOND: The following provisions are all the provisions of the
charter currently in effect and as hereinafter amended:

                                    ARTICLE I

                                  INCORPORATOR

                  The  undersigned,  James J. Hanks,  Jr.,  whose address is c/o
Ballard Spahr Andrews & Ingersoll, 300 East Lombard Street, Baltimore,  Maryland
21202,  being at least 18 years of age, does hereby form a corporation under the
general laws of the State of Maryland.

                                   ARTICLE II

                                      NAME

               The name of the corporation (the "Corporation") is:

                            Tower Realty Trust, Inc.

                                   ARTICLE III

                                     PURPOSE

                  The purposes for which the Corporation is formed are to engage
in any lawful act or activity  (including,  without  limitation  or  obligation,
engaging  in  business as a real  estate  investment  trust  under the  Internal
Revenue Code of 1986,  as amended,  or any  successor  statute (the "Code")) for
which  corporations  may be  organized  under the  general  laws of the State of
Maryland as now or hereafter in force.  For purposes of these  Articles,  "REIT"
means a real estate investment trust under Sections 856 through 860 of the Code.




<PAGE>



                                   ARTICLE IV

                  PRINCIPAL OFFICE IN STATE AND RESIDENT AGENT

                  The address of the principal  office of the Corporation in the
State of Maryland is c/o Ballard  Spahr  Andrews &  Ingersoll,  300 East Lombard
Street,  Baltimore,  Maryland 21202, Attention:  James J. Hanks, Jr. The name of
the  resident  agent of the  Corporation  in the State of  Maryland  is James J.
Hanks,  Jr., c/o Ballard  Spahr  Andrews & Ingersoll,  300 East Lombard  Street,
Baltimore, Maryland 21202. The resident agent is a citizen of and resides in the
State of Maryland.

                                    ARTICLE V

                        PROVISIONS FOR DEFINING, LIMITING
                      AND REGULATING CERTAIN POWERS OF THE
                CORPORATION AND OF THE STOCKHOLDERS AND DIRECTORS

                  Section 5.1 Number of  Directors.  The business and affairs of
the Corporation  shall be managed under the direction of the Board of Directors.
The authorized number of directors of the Corporation initially shall consist of
not less than  three,  the  minimum  number  required  by the  Maryland  General
Corporation Law (the "MGCL"), and not more than 15 persons,  which number may be
increased or decreased  pursuant to the Bylaws.  The names of the  directors who
shall  serve  until the first  annual  meeting of  stockholders  and until their
successors are duly elected and qualify are:

                               Lawrence H. Feldman
                               Lester S. Garfinkel

These directors may increase the number of directors and may fill any vacancy,
whether resulting from an increase in the number of directors or otherwise, on
the Board of Directors occurring before the first annual meeting of stockholders
in the manner provided in the Bylaws.

                  Section 5.2 Classified Board. The directors of the Corporation
(other than any  directors  who may be elected by holders of preferred  stock as
may be provided  from time to time by the board of  directors)  shall be and are
hereby divided into three Classes,  designated  "Class I," "Class II" and "Class
III,"  respectively.  The number of  directors  in each such  class  shall be as
nearly equal as  possible.  Each  director  shall serve for a term ending on the
date of the third Annual Meeting of Stockholders following the Annual Meeting at
which such director was elected,  provided,  however, that each initial director
in Class I shall serve for a term ending on the date of the Annual  Meeting held
in 1998; each initial  director in Class II shall serve for a term ending on the
date of the Annual Meeting held in 1999; and each initial  director in Class III
shall serve for a term ending on the date of the Annual Meeting held in 2000.

                  Section  5.3  Extraordinary   Actions.   Except  as  otherwise
specifically provided herein, notwithstanding any provision of law permitting or
requiring any action to be taken or authorized  by the  affirmative  vote of the
holders of a greater  number of votes,  any such action shall be  effective  and
valid if taken or  authorized  by the  affirmative  vote of  holders  of  shares
entitled to cast a majority of all the votes entitled to be cast on the matter.



                                      - 2 -

<PAGE>



                  Section  5.4  Authorization  by Board of Stock  Issuance.  The
Board of Directors  may  authorize  the issuance  from time to time of shares of
stock of the  Corporation  of any  class or  series,  whether  now or  hereafter
authorized,  or securities or rights convertible into shares of its stock of any
class or series, whether now or hereafter authorized,  for such consideration as
the Board of Directors may deem advisable (or without  consideration in the case
of  a  stock  split  or  stock  dividend),   subject  to  such  restrictions  or
limitations, if any, as may be set forth in the charter or the Bylaws.

                  Section 5.5 No Preemptive Rights. Except as may be provided by
the Board of Directors in setting the terms of classified or reclassified shares
of  stock  pursuant  to  Section  6.4,  no  holder  of  shares  of  stock of the
Corporation  shall,  as such holder,  have any  preemptive  right to purchase or
subscribe for any  additional  shares of stock of the  Corporation  or any other
security of the Corporation which it may issue or sell.

                  Section 5.6  Indemnification  and Advance of Expenses.  a. The
Corporation  shall have the power,  to the maximum extent  permitted by Maryland
law in effect from time to time, to obligate itself to indemnify,  and to pay or
reimburse  reasonable  expenses in advance of final  disposition of a proceeding
to, (a) any  individual  who is a present or former  director  or officer of the
Corporation  or (b) any  individual  who,  while a  director  or  officer of the
Corporation  and at the  request of the  Corporation,  serves or has served as a
director,  officer,  partner  or trustee of  another  corporation,  real  estate
investment trust,  partnership,  limited liability company,  association,  joint
venture,  trust,  employee benefit plan or any other enterprise from and against
any claim or  liability  to which such  person may become  subject or which such
person  may incur by reason of his  status as a present  or former  director  or
officer of the  Corporation.  The  Corporation  shall  have the power,  with the
approval  of the  Board  of  Directors,  to  provide  such  indemnification  and
advancement of expenses to a person who served a predecessor of the  Corporation
in any of the  capacities  described  in (a) or (b) above and to any employee or
agent of the Corporation or a predecessor of the Corporation.

                          b. Neither the  amendment nor repeal of Section 5.6 of
this  Article V, nor the  adoption or  amendment  of any other  provision of the
charter or the Bylaws of the Corporation  inconsistent  with Section 5.6 of this
Article V, shall  apply to or affect in any  respect  the  applicability  of the
provisions  of Section 5.6 of this  Article V with respect to any act or failure
to act which occurred prior to such amendment, repeal or adoption.

                          c.  The   Corporation   may,  to  the  fullest  extent
permitted by law,  purchase and maintain  insurance on behalf of any such person
against any liability which may be asserted against such person, as described in
Section  5.6(a) of this Article V, and on any  obligation of the  Corporation to
indemnify  or  advance  expenses  pursuant  to  the  charter  or  Bylaws  of the
Corporation or any resolution of the Board of Directors or contract to which the
Corporation is a party.

                          d. The rights  provided  herein shall not be deemed to
limit the right of the Corporation to indemnify or advance expenses to any other
person to the fullest extent  permitted by law, nor shall it be deemed exclusive
of any other rights to which any person seeking  indemnification  or advances of
expenses from the Corporation may be entitled under any agreement, the Bylaws of
the  Corporation,  a resolution of  Stockholders  or the Board of Directors,  or
otherwise, both as to action in such person's official capacity and as to action
in another capacity while holding such office.



                                      - 3 -

<PAGE>



                          e. To the maximum  extent that  Maryland law in effect
from time to time permits limitation of the liability of directors and officers,
no director or officer of the Corporation  shall be liable to the Corporation or
its Stockholders for money damages.

                  Section 5.7  Determinations  by Board. The determination as to
any of the following matters, made in good faith by or pursuant to the direction
of the Board of  Directors  consistent  with the  charter  and in the absence of
actual receipt of an improper  benefit in money,  property or services or active
and deliberate dishonesty  established by a court, shall be final and conclusive
and shall be  binding  upon the  Corporation  and every  holder of shares of its
stock:  the amount of the net income of the  Corporation  for any period and the
amount of assets at any time  legally  available  for the payment of  dividends,
redemption of its stock or the payment of other  distributions on its stock; the
amount of  paid-in  surplus,  net  assets,  other  surplus,  annual or other net
profit, net assets in excess of capital,  undivided profits or excess of profits
over losses on sales of assets; the amount, purpose, time of creation,  increase
or  decrease,  alteration  or  cancellation  of any  reserves or charges and the
propriety  thereof  (whether or not any  obligation  or liability for which such
reserves or charges shall have been created shall have been paid or discharged);
the fair value, or any sale, bid or asked price to be applied in determining the
fair value, of any asset owned or held by the Corporation;  and any other matter
relating  to the  acquisition,  holding  and  disposition  of any  assets by the
Corporation or generally to the business and affairs of the Corporation.

                  Section 5.8 REIT Qualification. The Corporation shall elect to
qualify for federal  income tax  treatment  as a REIT and the Board of Directors
shall use its  reasonable  best efforts to take such actions as are necessary or
appropriate  to preserve the status of the  Corporation  as a REIT. The Board of
Directors also may determine that  compliance with any restriction or limitation
on stock  ownership and transfers set forth in Article VII is no longer required
for REIT qualification.

                  Section  5.9  Removal of  Directors.  Subject to the rights of
holders of one or more classes or series of Preferred Stock to elect one or more
directors,  any director, or the entire Board of Directors,  may be removed from
office at any time, but only for cause and then only by the affirmative  vote of
the  holders  of at least a  majority  of the votes  entitled  to be cast in the
election of  directors.  For the purpose of this  paragraph,  "cause" shall mean
with respect to any particular director a final judgment of a court of competent
jurisdiction holding that such director caused demonstrable material harm to the
Corporation through bad faith or active and deliberate dishonesty.

                  Section 5.10  Independent Directors.

                          a. Notwithstanding anything herein to the contrary, at
all times  (except  during a period not to exceed 60 days  following  the death,
resignation, incapacity or removal from office of a director prior to expiration
of the director's term of office), a majority of the Board of Directors shall be
comprised of persons (each such person an  "Independent  Director")  who are not
(i)  officers  or  employees  of  the  Corporation  or  Tower  Realty  Operating
Partnership,  L.P.  (the  "Operating  Partnership")  or  any  subsidiary  of the
Corporation or the Operating  Partnership,  or (ii)  Affiliates (as  hereinafter
defined) of the Corporation or the Operating Partnership.

                          b. For purposes of this Section 5.10,  "Affiliate"  of
the  Corporation  or the Operating  Partnership  shall mean (i) any Person that,
directly or indirectly,  controls or is controlled by or is under common control
with the  Corporation  or the  Operating  Partnership  (excluding  directors and
Persons serving in similar  capacities who are not otherwise an Affiliate of the
Corporation or the Operating


                                      - 4 -

<PAGE>



Partnership).   The  term  "Person"  means  and  includes  any  natural  person,
corporation,  partnership,  association, trust, limited liability company or any
other legal entity.  For purposes of this definition,  "control"  (including the
correlative  meanings of the terms  "controlled  by" and "under  common  control
with"), as used with respect to any Person, shall mean the possession,  directly
or  indirectly,  of the power to direct or cause the direction of the management
and  policies  of such  Person,  through  the  ownership  of voting  securities,
partnership interests or other equity interests.

                          c. Notwithstanding anything herein to the contrary, no
term or provision  of this  Section  5.10 of Article V may be added,  amended or
repealed in any  respect  without the  affirmative  vote of all the  Independent
Directors.

                  Section 5.11 Reserved Powers of Directors. The enumeration and
definition  of  particular  powers of the Board of  Directors  included  in this
Article V shall in no way be limited or  restricted by reference to or inference
from the terms of any other clause of this or any other provision of the charter
of the  Corporation,  or  construed  or deemed by  inference or otherwise in any
manner to  exclude  or limit the powers  conferred  upon the Board of  Directors
under the general laws of the State of Maryland as now or hereafter in force.

                                   ARTICLE VI

                                 SHARES OF STOCK

                  Section 6.1 Authorized  Shares.  The Corporation has authority
to issue 150,000,000  shares of common stock, $0.01 par value per share ("Common
Stock"),  and 50,000,000  shares of preferred  stock,  $0.01 par value per share
("Preferred  Stock").  The aggregate par value of all authorized shares of stock
having par value is $2,000,000.

                  Section 6.2 Common Stock. Subject to the provisions of Article
VII,  each share of Common Stock shall  entitle the holder  thereof to one vote.
The Board of Directors may reclassify  any unissued  shares of Common Stock from
time to time into one or more classes or series of stock.

                  Section  6.3  Preferred  Stock.  The  Board of  Directors  may
classify any unissued  shares of Preferred  Stock and  reclassify any previously
classified  but unissued  shares of  Preferred  Stock of any series from time to
time, into one or more series of stock.

                  Section  6.4  Classified  or  Reclassified  Shares.  Prior  to
issuance of classified or reclassified  shares of any class or series, the Board
of  Directors  by  resolution  shall:  (a)  designate  that  class or  series to
distinguish  it from all other  classes and series of stock of the  Corporation;
(b) specify the number of shares to be included in the class or series;  (c) set
or change,  subject to the  provisions of Article VII and subject to the express
terms of any  class or  series of stock of the  Corporation  outstanding  at the
time, the preferences,  conversion or other rights, voting powers, restrictions,
limitations as to dividends or other distributions, qualifications and terms and
conditions of redemption for each class or series; and (d) cause the Corporation
to file articles  supplementary  with the State  Department of  Assessments  and
Taxation of Maryland ("SDAT").  Any of the terms of any class or series of stock
set or changed  pursuant to clause (c) of this Section 6.4 may be made dependent
upon facts or events ascertainable outside the charter (including determinations
by the Board of  Directors  or other  facts or events  within the control of the
Corporation)  and may vary among  holders  thereof,  provided that the manner in
which such facts,


                                      - 5 -

<PAGE>



events or  variations  shall  operate  upon the terms of such class or series of
stock is clearly and  expressly  set forth in the articles  supplementary  filed
with the SDAT.

                  Section 6.5 Charter and Bylaws.  All persons who shall acquire
stock in the Corporation shall acquire the same subject to the provisions of the
charter and the Bylaws.

                                   ARTICLE VII

                 RESTRICTION ON TRANSFER AND OWNERSHIP OF SHARES

                  Section 7.1 Definitions.  For the purpose of this Article VII,
the following terms shall have the following meanings:

                  "Beneficial  Ownership"  shall  mean  ownership  of  shares of
Equity Stock by a Person,  whether the interest in such shares is held  directly
or indirectly (including by a nominee), and shall include shares of Equity Stock
that  would be  treated or owned  either  directly  or  indirectly  through  the
application of Section 544 of the Code, as modified by Section  856(h)(1)(B)  of
the Code. The terms "Beneficial Owner," "Beneficially Owns," "Beneficially Own,"
and "Beneficially Owned" shall have correlative meanings.

                  "Beneficiary"  shall mean,  with respect to any Trust,  one or
more organizations described in each of Section 170(b)(1)(a) (other than clauses
(vii) or (viii) thereof) and Section 170(c)(2) of the Code that are named by the
Corporation as the  beneficiary or  beneficiaries  of such Trust,  in accordance
with the provisions of Section 7.9.1 of Article VII hereof.

                  "Board of Directors"  shall mean the Board of Directors of the
Corporation.

                  "Constructive  Ownership"  shall mean  ownership  of shares of
Equity Stock by a Person,  whether the interest in such shares is held  directly
or indirectly (including by a nominee), and shall include shares of Equity Stock
that  would be  treated as owned  either  directly  or  indirectly  through  the
application of Section 318 of the Code, as modified by Section  856(d)(5) of the
Code. The terms "Constructive  Owner,"  "Constructively  Owns,"  "Constructively
Own," and "Constructively Owned" shall have correlative meanings.

                  "Equity  Stock"  shall mean all  classes or series of stock of
the  Corporation,  including,  without  limitation,  Common Stock and  Preferred
Stock.

                  "Initial  Public  Offering" means the sale of shares of Common
Stock pursuant to the Corporation's first effective  registration  statement for
such shares of Common Stock filed under the Securities Act of 1933, as amended.

                  "Look-Through  Entity" shall mean an entity (i) that is looked
through for  purposes of the "closely  held" test in Section  856(h) of the Code
and (ii) each  beneficial  owner of which would satisfy the  Ownership  Limit if
such beneficial  owner owned directly its  proportionate  share of the shares of
Equity Stock that are held by the Look-Through Entity, which, by way of example,
could include (i) a pension  trust that  qualifies  for  look-through  treatment
under  Section  856(h)(3)  of the  Code,  (ii) an  entity  that  qualifies  as a
regulated  investment  company  under  Section  851  of the  Code,  or  (iii)  a
corporation.


                                      - 6 -

<PAGE>



                  "Look-Through Ownership Limit" shall mean 15% of the number of
outstanding shares of each class or series of Equity Stock.

                  "Market  Price"  on any date  shall  mean the  average  of the
Closing  Price for the five  consecutive  Trading Days ending on such date.  The
"Closing Price" on any date shall mean the last sale price,  regular way, or, in
case no such sale takes  place on such day,  the  average of the closing bid and
asked  prices,  regular  way,  in  either  case  as  reported  in the  principal
consolidated  transaction  reporting system with respect to securities listed or
admitted to trading on the New York Stock  Exchange  or, if the shares of Equity
Stock are not listed or admitted to trading on the New York Stock  Exchange,  as
reported in the principal consolidated transaction reporting system with respect
to securities listed on the principal national  securities exchange on which the
shares of Equity  Stock are listed or  admitted  to trading or, if the shares of
Equity  Stock are not listed or admitted to trading on any  national  securities
exchange,  the last quoted price,  or if not so quoted,  the average of the high
bid and low asked  prices in the  over-the-counter  market,  as  reported by the
National Association of Securities Dealers,  Inc. Automated Quotation System or,
if such system is no longer in use, the  principal  other  automated  quotations
system that may then be in use or, if the shares of Equity  Stock are not quoted
by any such  organization,  the average of the  closing bid and asked  prices as
furnished by a professional market maker making a market in the shares of Equity
Stock selected by the Board of Directors.

                  "Non-Transfer  Event"  shall  mean  an  event,  other  than  a
purported  Transfer,  that  would  cause  any  Person  to  Beneficially  Own  or
Constructively  Own shares of Equity Stock in excess of the  Ownership  Limit or
Look-Through Ownership Limit, as applicable,  including, but not limited to, the
granting of any option or entering into any agreement for the sale,  transfer or
other disposition of shares of Equity Stock or the sale, transfer, assignment or
other  disposition of any securities or rights  convertible into or exchangeable
for shares of Equity Stock.

                  "Operating  Partnership"  shall  mean Tower  Realty  Operating
Partnership, L.P., a Delaware limited partnership.

                  "Ownership  Limit"  shall  mean  9.8% of the  number or value,
whichever is more restrictive, of the outstanding shares of each class or series
of Equity Stock.

                  "Permitted  Transferee"  shall mean any Person designated as a
Permitted  Transferee  in  accordance  with the  provisions  of Section 7.9.5 of
Article VII hereof.

                  "Person" shall mean an individual,  corporation,  partnership,
estate,  trust,  a portion  of a trust  permanently  set aside for or to be used
exclusively  for  the  purposes   described  in  Section  642(c)  of  the  Code,
association,  private  foundation  within the  meaning of Section  509(a) of the
Code,  joint stock  company or other entity and also  includes a "group" as that
term is used for purposes of Section 13(d)(3) of the Securities  Exchange Act of
1934, as amended.

                  "Prohibited  Owner" shall mean,  with respect to any purported
Transfer or  Non-Transfer  Event,  any Person  who,  but for the  provisions  of
Section 7.3 of Article VII hereof,  would Beneficially Own or Constructively Own
shares  of  Equity  Stock in  excess  of the  Ownership  Limit  or  Look-Through
Ownership Limit,  and if appropriate in the context,  shall also mean any Person
who would own record title to shares of Equity Stock.



                                      - 7 -

<PAGE>



                  "Restriction  Termination Date" shall mean the first day after
the date of the  Initial  Public  Offering  on which this  Article  VII has been
amended  in  accordance  with  Section  7.12 of this  Article  VII in  order  to
terminate the REIT status of the Corporation.

                  "Shares-in-Trust"  shall  mean  any  shares  of  Equity  Stock
designated Shares-in-Trust pursuant to Section 7.3 of Article VII hereof.

                  "Tower Realty Trust  Operating  Partnership  Agreement"  shall
mean the Agreement of Limited  Partnership of the Operating  Partnership,  as it
may be amended or amended and restated from time to time.

                  "Trading Day" shall mean a day on which the principal national
securities  exchange on which the shares of Equity  Stock are listed or admitted
to trading is open for the  transaction  of business or, if the shares of Equity
Stock are not listed or admitted to trading on any national securities exchange,
shall mean any day other  than a  Saturday,  a Sunday or a day on which  banking
institutions  in the State of New York are  authorized  or  obligated  by law or
executive order to close.

                  "Transfer"  (as  a  noun)  shall  mean  any  issuance,   sale,
transfer,  gift,  assignment,  devise or other  disposition  of shares of Equity
Stock,  whether voluntary or involuntary,  whether of record,  constructively or
beneficially  and whether by operation  of law or  otherwise.  "Transfer"  (as a
verb) shall have the correlative meaning.

                  "Trust"  shall mean any  separate  trust  created  pursuant to
Section 7.3 of Article VII hereof and  administered in accordance with the terms
of  Section  7.9 of  Article  VII  hereof,  for  the  exclusive  benefit  of any
Beneficiary.

                  "Trustee"  shall mean any Person or entity  unaffiliated  with
both the Corporation and any Prohibited  Owner, such Trustee to be designated by
the  Corporation  to act as  trustee  of any  Trust,  or any  successor  trustee
thereof.

                  Section 7.2  Restriction on Transfers.

                           a. Subject to Section 7.8 of Article VII hereof,  and
except as provided  in Section  7.7 of Article VII hereof,  from the date of the
Initial Public  Offering and prior to the Restriction  Termination  Date, (i) no
Person shall Beneficially Own or Constructively Own outstanding shares of Equity
Stock  in  excess  of the  Ownership  Limit;  and  (ii) any  Transfer  that,  if
effective,  would  result in any Person  Beneficially  Owning or  Constructively
Owning shares of Equity Stock in excess of the Ownership  Limit shall be void ab
initio as to the  Transfer of that number of shares of Equity  Stock which would
be otherwise Beneficially Owned or Constructively Owned by such Person in excess
of the Ownership  Limit and the intended  transferee  shall acquire no rights in
such excess shares of Equity Stock.

                           b. Subject to Section 7.8 of Article VII hereof, from
the date of the Initial Public Offering and prior to the Restriction Termination
Date, any Transfer  (whether or not such Transfer is the result of a transaction
entered into through the  facilities of the New York Stock Exchange or any other
national securities exchange or automated  inter-dealer  quotation system) that,
if effective, would result in shares of Equity Stock being Beneficially Owned by
fewer  than  100  Persons   (determined   without  reference  to  any  rules  of
attribution) shall be void ab initio as to the Transfer of that number of shares


                                      - 8 -

<PAGE>



which would be otherwise beneficially owned (determined without reference to any
rules of attribution) by the transferee, and the intended transferee shall
acquire no rights in such shares of Equity Stock.

                           c. From the date of the Initial  Public  Offering and
prior to the  Restriction  Termination  Date,  any  Transfer of shares of Equity
Stock that, if effective,  would result in the Corporation  being "closely held"
within the  meaning of Section  856(h) of the Code shall be void ab initio as to
the  Transfer  of that  number of shares of Equity  Stock  which would cause the
Corporation  to be "closely  held"  within the meaning of Section  856(h) of the
Code,  and the  intended  transferee  shall  acquire no rights in such shares of
Equity Stock.

                           d. From the date of the Initial  Public  Offering and
prior to the  Restriction  Termination  Date,  any  Transfer of shares of Equity
Stock that, if effective, would cause the Corporation to Constructively Own 9.9%
or more of the  ownership  interests  in a tenant  of the real  property  of the
Corporation,  the  Operating  Partnership  or any direct or indirect  subsidiary
(including, without limitation, partnerships and limited liability companies) of
the  Corporation  or the  Operating  Partnership  (a  "Subsidiary"),  within the
meaning of Section  856(d)(2)(B) of the Code,  shall be void ab initio as to the
Transfer  of that  number  of  shares  of Equity  Stock  which  would  cause the
Corporation to Constructively  Own 9.9% or more of the ownership  interests in a
tenant of the Corporation's,  the Operating Partnership's or a Subsidiary's real
property,  within  the  meaning  of Section  856(d)(2)(B)  of the Code,  and the
intended  transferee  shall  acquire no rights in such  excess  shares of Equity
Stock.

                  Section 7.3 Transfer to Trust.

                           a. If, notwithstanding the other provisions contained
in this Article VII, at any time after the Initial Public  Offering and prior to
the Restriction  Termination Date, there is a purported Transfer (whether or not
such Transfer is the result of a transaction entered into through the facilities
of the New York Stock  Exchange  or any other  national  securities  exchange or
automated  inter-dealer  quotation  system) or Non-Transfer  Event such that any
Person  would either  Beneficially  Own or  Constructively  Own shares of Equity
Stock in excess  of the  Ownership  Limit  (or,  in the case of a Look-  Through
Entity,  either Beneficially Own or Constructively Own shares of Equity Stock in
excess of the  Look-Through  Ownership  Limit),  then,  (i) except as  otherwise
provided in Section 7.7 of Article VII hereof,  the purported  transferee  shall
acquire no right or  interest  (or,  in the case of a  Non-Transfer  Event,  the
Person holding record title to the shares of Equity Stock  Beneficially Owned or
Constructively Owned by such Beneficial Owner or Constructive Owner, shall cease
to own any right or  interest)  in such  number of shares of Equity  Stock which
would cause such Beneficial  Owner or Constructive  Owner to Beneficially Own or
Constructively  Own shares of Equity Stock in excess of the  Ownership  Limit or
the Look-Through  Ownership Limit, as applicable,  (ii) such number of shares of
Equity  Stock in excess of the  Ownership  Limit or the  Look-Through  Ownership
Limit, as applicable (rounded up to the nearest whole share) shall be designated
Shares-in-Trust and, in accordance with the provisions of Section 7.9 of Article
VII hereof, transferred automatically and by operation of law to the Trust to be
held in  accordance  with  that  Section  7.9 of  Article  VII,  and  (iii)  the
Prohibited  Owner  shall  submit  such  number of shares of Equity  Stock to the
Corporation  for  registration  in the name of the Trustee.  Such  transfer to a
Trust and the designation of shares as Shares-in-Trust  shall be effective as of
the close of business on the  business  day prior to the date of the Transfer or
Non-Transfer Event, as the case may be.

                           b. If, notwithstanding the other provisions contained
in this Article VII, at any time after the Initial Public  Offering and prior to
the Restriction Termination Date, there is a


                                      - 9 -

<PAGE>



purported Transfer or Non-Transfer Event that, if effective, would (i) result in
the shares of Equity  Stock being  beneficially  owned by fewer than 100 Persons
(determined  without reference to any rules of attribution),  (ii) result in the
Corporation  being  "closely  held" within the meaning of Section  856(h) of the
Code, or (iii) cause the Corporation to  Constructively  Own 9.9% or more of the
ownership   interests  in  a  tenant  of  the   Corporation's,   the   Operating
Partnership's  or a Subsidiary's  real  property,  within the meaning of Section
856(d)(2)(B)  of the Code, then (x) the purported  transferee  shall not acquire
any right or  interest  (or,  in the case of a  Non-Transfer  Event,  the Person
holding  record  title of the shares of Equity  Stock with respect to which such
Non-Transfer  Event occurred,  shall cease to own any right or interest) in such
number of  shares of Equity  Stock,  the  ownership  of which by such  purported
transferee or record holder would (A) result in the shares of Equity Stock being
beneficially  owned by fewer than 100 Persons  (determined  without reference to
any rules of  attribution),  (B) result in the Corporation  being "closely held"
within the meaning of Section  856(h) of the Code, or (C) cause the  Corporation
to Constructively Own 9.9% or more of the ownership interests in a tenant of the
Corporation's,  the Operating  Partnership's  or a  Subsidiary's  real property,
within the  meaning  of Section  856(d)(2)(B)  of the Code,  (y) such  number of
shares  of  Equity  Stock  (rounded  up to the  nearest  whole  share)  shall be
designated Shares-in-Trust and, in accordance with the provisions of Section 7.9
of Article VII hereof,  transferred automatically and by operation of law to the
Trust to be held in accordance with that Section 7.9 of Article VII, and (z) the
Prohibited  Owner  shall  submit  such  number of shares of Equity  Stock to the
Corporation  for  registration  in the name of the Trustee.  Such  transfer to a
Trust and the designation of shares as Shares-in-Trust  shall be effective as of
the close of business on the  business  day prior to the date of the Transfer or
Non-Transfer Event, as the case may be.

                  Section 7.4 Remedies For Breach.  If the  Corporation,  or its
designee,  shall at any time  determine  in good faith that a Transfer has taken
place in violation of Section 7.2 of Article VII hereof or that a Person intends
to acquire or has  attempted to acquire  Beneficial  Ownership  or  Constructive
Ownership  of any shares of Equity  Stock in violation of Section 7.2 of Article
VII hereof,  the  Corporation  shall take such action as it deems  advisable  to
refuse to give effect to or to prevent such Transfer or acquisition,  including,
but not limited to, refusing to give effect to such Transfer on the books of the
Corporation or instituting proceedings to enjoin such Transfer or acquisition.

                  Section  7.5  Notice of  Restricted  Transfer.  Any Person who
acquires or attempts to acquire  shares of Equity  Stock in violation of Section
7.2 of Article VII hereof,  or any Person who owned  shares of Equity Stock that
were  transferred  to the Trust  pursuant  to the  provisions  of Section 7.3 of
Article VII hereof,  shall immediately give written notice to the Corporation of
such event and shall provide to the  Corporation  such other  information as the
Corporation  may  request in order to  determine  the  effect,  if any,  of such
Transfer or Non-Transfer Event, as the case may be, on the Corporation's  status
as a REIT.

                  Section 7.6 Owner Required to Provide Information. From the
date of the Initial Public Offering and prior to the Restriction Termination
Date:

                           a. Every  Beneficial  Owner or Constructive  Owner of
more than 5%, or such lower  percentages  as required  pursuant  to  regulations
under the Code (currently Regulation  ss.1.857-8(d)),  of the outstanding shares
of all classes of stock of the Corporation shall, within 30 days after January 1
of each year,  provide  to the  Corporation  a written  statement  or  affidavit
stating the name and address of such Beneficial Owner or Constructive Owner, the
number of shares of Equity Stock Beneficially Owned or Constructively Owned, and
a  description  of how such  shares  are  held.  Each such  Beneficial  Owner or
Constructive Owner shall provide to the Corporation such additional  information
as the Corporation may


                                     - 10 -

<PAGE>



request in order to determine the effect,  if any, of such Beneficial  Ownership
or Constructive  Ownership on the  Corporation's  status as a REIT and to ensure
compliance  with the Ownership  Limit or the Look- Through  Ownership  Limit, as
applicable.

                           b.  Each  Person  who  is  a   Beneficial   Owner  or
Constructive  Owner of shares of Equity  Stock and each  Person  (including  the
stockholder  of record) who is holding  shares of Equity  Stock for a Beneficial
Owner or Constructive Owner shall provide to the Corporation a written statement
or affidavit stating such information as the Corporation may request in order to
determine the  Corporation's  status as a REIT and to ensure compliance with the
Ownership Limit or the Look-Through Ownership Limit, as applicable.

                  Section 7.7 Exception.  The Ownership Limit shall not apply to
the acquisition of shares of Equity Stock by an underwriter that participates in
a public  offering of such shares for a period of 90 days following the purchase
by such underwriter of such shares provided that the  restrictions  contained in
Section  7.2  of  Article  VII  hereof  will  not  be  violated   following  the
distribution by such underwriter of such shares. The Board of Directors,  in its
sole and absolute  discretion,  may except a Person from the Ownership  Limit or
the  Look-Through  Ownership  Limit, if (i) such Person is not (A) an individual
for purposes of Code Section  542(a)(2),  as modified by Code Section  856(h) or
(B) treated as the owner of such stock for purposes of Code  Section  542(a)(2),
as modified  by Code  Section  856(h) and the Board of  Directors  obtains  such
representations and undertakings from such Person as are reasonably necessary to
ascertain that no Person's  Beneficial or Constructive  Ownership of such shares
of Equity Stock will  violate  Section  7.2(b),  7.2(c) or 7.2(d) of Article VII
hereof,  (ii) such Person does not and represents that it will not  Beneficially
Own  shares of Equity  Stock to the extent  that such  Beneficial  Ownership  of
Equity Stock would result in the  Corporation  being  "closely  held" within the
meaning of Section 856(h) of the Code, or otherwise failing to qualify as a REIT
(including,  but not limited to, Beneficial or Constructive Ownership that would
result in the Corporation  Constructively  Owning an interest in a tenant of the
Corporation  (or a tenant of any entity owned or controlled by the  Corporation)
that would cause the Corporation,  the Operating  Partnership or a Subsidiary to
Constructively  Own more than a 9.9% interest in such tenant),  and the Board of
Directors obtains such  representations and undertakings from such Person as are
reasonably  necessary to ascertain  this fact, and (iii) such Person agrees that
any violation or attempted violation of such representations or undertakings (or
other  action  which is contrary to the  restrictions  contained in Sections 7.2
through 7.6 of this Article VII) will result in such shares of Equity Stock that
are in excess of the  Ownership  Limit being  designated as  Shares-in-Trust  in
accordance  with the provisions of section 7.3 of Article VII hereof.  The Board
of  Directors  shall  except a Person  from the  Ownership  Limit if the  Person
satisfies the Board of Directors, in its sole and absolute discretion,  that (a)
such Person qualifies to be treated as a Look-Through  Entity, (b) satisfies the
requirements of (i), (ii), and (iii) above,  and (c) does not  Beneficially  Own
shares of Equity Stock in excess of the Look-Through  Ownership Limit. The Board
of Directors  may, in its sole and absolute  discretion,  permit a  Look-Through
Entity to own  shares of Equity  Stock in excess of the  Look-Through  Ownership
Limit if the  Look-Through  Entity  satisfies  the Board of Directors  that such
share ownership will not adversely affect the  Corporation's  ability to qualify
as a REIT. In  exercising  its  discretion  under this Section 7.7, the Board of
Directors may, but is not required to, obtain a ruling from the Internal Revenue
Service  or an  opinion  of  counsel,  in  either  case  in form  and  substance
satisfactory to the Board of Directors, as it may deem necessary or desirable in
order to  maintain  the  Corporation's  status as a REIT and, in  addition,  may
obtain such  representations  and warrants from the Look-Through  Entity that it
may deem necessary or desirable under the circumstances.



                                     - 11 -

<PAGE>



                  Section   7.8   New   York   Stock   Exchange    Transactions.
Notwithstanding any provision contained herein to the contrary, nothing in these
Articles of Amendment  and  Restatement  shall  preclude the  settlement  of any
transaction  entered into through the facilities of the New York Stock Exchange,
Inc. The fact that the settlement of any transaction occurs shall not negate the
effect of any other  provision of this Article VII and any  transferee in such a
transaction  shall be subject to all of the provisions and limitations set forth
in this Article.

                  Section 7.9  Shares-in-Trust.

                  Section 7.9.1 Trust. Any shares of Equity Stock transferred to
a Trust and  designated  Shares-in-Trust  pursuant to Section 7.3 of Article VII
hereof  shall  be  held  for  the  exclusive  benefit  of the  Beneficiary.  The
Corporation  shall name a Beneficiary  for each Trust within five days after the
establishment  thereof.  Any transfer to a Trust, and subsequent  designation of
shares of Equity  Stock as  Shares-in-Trust,  pursuant to Section 7.3 of Article
VII hereof  shall be  effective  as of the close of business on the business day
prior to the date of the  Transfer  or  Non-Transfer  Event that  results in the
transfer  to the Trust.  Shares-in-Trust  shall  remain  issued and  outstanding
shares of Equity  Stock of the  Corporation  and shall be  entitled  to the same
rights and privileges on identical  terms and conditions as are all other issued
and  outstanding  shares of Equity  Stock of the same  class  and  series.  When
transferred  to a Permitted  Transferee  in  accordance  with the  provisions of
Section  7.9.5 of Article VII  hereof,  such  Shares-in-Trust  shall cease to be
designated as Shares-in-Trust.

                  Section 7.9.2 Dividend Rights.  The Trust, as record holder of
Shares-in-Trust, shall be entitled to receive all dividends and distributions as
may be  authorized  by the Board of Directors on such shares of Equity Stock and
shall  hold such  dividends  or  distributions  in trust for the  benefit of the
Beneficiary. The Prohibited Owner with respect to Shares-in-Trust shall repay to
the Trust the amount of any dividends or  distributions  received by it that (i)
are  attributable to any shares of Equity Stock designated  Shares-in-Trust  and
(ii) the record date of which was on or after the date that such  shares  became
Shares-in-Trust.  The  Corporation  shall take all measures  that it  determines
reasonably  necessary to recover the amount of any such dividend or distribution
paid to a Prohibited Owner, including, if necessary,  withholding any portion of
future dividends or distributions payable on shares of Equity Stock Beneficially
Owned or  Constructively  Owned by the Person  who,  but for the  provisions  of
Section 7.3 of Article VII hereof,  would Constructively Own or Beneficially Own
the  Shares-in-Trust;  and,  as soon as  reasonably  practicable  following  the
Corporation's  receipt or withholding thereof,  paying over to the Trust for the
benefit of the  Beneficiary  the dividends so received or withheld,  as the case
may be.

                  Section  7.9.3  Rights Upon  Liquidation.  In the event of any
voluntary  or  involuntary  liquidation,   dissolution  or  winding-up,  or  any
distribution of the assets of, the Corporation,  each holder of  Shares-in-Trust
shall be entitled to receive, ratably with each other holder of shares of Equity
Stock of the same class or series, that portion of the assets of the Corporation
which is available  for  distribution  to the holders of such class or series of
shares of Equity Stock.  The Trust shall  distribute to the Prohibited Owner the
amounts  received  upon  such  liquidation,   dissolution,   or  winding-up,  or
distribution; provided, however, that the Prohibited Owner shall not be entitled
to receive  amounts  pursuant to this Section 7.9.3 of Article VII in excess of,
in the case of a purported Transfer in which the Prohibited Owner gave value for
shares of Equity Stock and which Transfer resulted in the transfer of the shares
to the Trust,  the price per share, if any, such  Prohibited  Owner paid for the
shares of Equity Stock and, in the  case of a Non-Transfer  Event or Transfer in
which the  Prohibited  Owner did not give value for such  shares  (e.g.,  if the
shares were received through a gift or devise) and which  Non-Transfer  Event or
Transfer, as the case may


                                     - 12 -

<PAGE>



be,  resulted in the transfer of shares to the Trust,  the price per share equal
to the Market  Price on the date of such  Non-Transfer  Event or  Transfer.  Any
remaining amount in such Trust shall be distributed to the Beneficiary.

                  Section 7.9.4 Voting Rights.  The Trustee shall be entitled to
vote all  Shares-in-Trust.  Any vote by a Prohibited Owner as a holder of shares
of Equity  Stock prior to the  discovery by the  Corporation  that the shares of
Equity Stock are Shares-in-Trust  shall, subject to applicable law, be rescinded
and be void ab initio with respect to such  Shares-in-Trust and be recast by the
Trustee, in its sole and absolute  discretion;  provided,  however,  that if the
Corporation has already taken irreversible  corporate action based on such vote,
then the Trustee  shall not have the  authority to rescind and recast such vote.
The Prohibited  Owner shall be deemed to have given, as of the close of business
on the business day prior to the date of the purported  Transfer or Non-Transfer
Event that  results in the transfer to the Trust of shares of Equity Stock under
Section 7.3 of Article VII hereof,  an irrevocable  proxy to the Trustee to vote
the Shares-in-Trust in the manner in which the Trustee, in its sole and absolute
discretion, desires.

                  Section 7.9.5 Designation of Permitted Transferee. The Trustee
shall have the exclusive and absolute right to designate a Permitted  Transferee
of any and all  Shares-in-Trust.  In an orderly  fashion so as not to materially
adversely  affect the Market  Price of the  Shares-in-Trust,  the Trustee  shall
designate any Person as Permitted  Transferee,  provided,  however, that (i) the
Permitted Transferee so designated purchases for valuable consideration (whether
in a public  or  private  sale)  the  Shares-in-Trust  and  (ii)  the  Permitted
Transferee  so  designated  may  acquire  such   Shares-in-Trust   without  such
acquisition  resulting  in a transfer to a Trust and the  redesignation  of such
shares of Equity  Stock so  acquired  as  Shares-in-Trust  under  Section 7.3 of
Article  VII  hereof.  Upon  the  designation  by  the  Trustee  of a  Permitted
Transferee  in accordance  with the  provisions of this Section 7.9.5 of Article
VII, the Trustee shall (i) cause to be transferred  to the Permitted  Transferee
that number of Shares-in-Trust acquired by the Permitted Transferee,  (ii) cause
to be recorded on the books of the Corporation that the Permitted  Transferee is
the holder of record of such number of shares of Equity  Stock,  (iii) cause the
Shares-in-Trust  to be canceled,  and (iv) distribute to the Beneficiary any and
all amounts held with respect to the  Shares-in-Trust  after  making the payment
to the Prohibited Owner pursuant to Section 7.9.6 of Article VII hereof.

                  Section  7.9.6  Compensation  to  Record  Holder  of Shares of
Equity Stock that Become Shares-in-Trust. Any Prohibited Owner shall be entitled
(following  discovery of the Shares-in-Trust  and subsequent  designation of the
Permitted  Transferee in accordance  with Section 7.9.5 of Article VII hereof or
following the acceptance of the offer to purchase such shares in accordance with
Section  7.9.7 of Article VII hereof) to receive from the Trustee  following the
sale or other disposition of such  Shares-in-Trust the lesser of (i) in the case
of (a) a purported  Transfer in which the Prohibited Owner gave value for shares
of Equity Stock and which Transfer resulted in the transfer of the shares to the
Trust, the price per share, if any, such Prohibited Owner paid for the shares of
Equity Stock,  or (b) a  Non-Transfer  Event or Transfer in which the Prohibited
Owner did not give value for such  shares  (e.g.,  if the shares  were  received
through a gift or devise) and which Non-Transfer Event or Transfer,  as the case
may be,  resulted in the  transfer  of shares to the Trust,  the price per share
equal to the Market  Price on the date of such  Non-Transfer  Event or Transfer,
and (ii) the price  per share  received  by the  Trustee  from the sale or other
disposition of such Shares-in-Trust in accordance with Section 7.9.5 or 7.9.6 of
Article  VII  hereof.  Any  amounts  received  by the Trustee in respect of such
Shares-in-Trust  and in excess of such amounts to be paid the  Prohibited  Owner
pursuant  to this  Section  7.9.6 shall be  distributed  to the  Beneficiary  in
accordance  with the  provisions  of Section  7.9.5 of Article VII hereof.  Each
Beneficiary and Prohibited Owner waives any


                                     - 13 -

<PAGE>



and all claims that he may have against the Trustee and the Trust arising out of
the disposition of Shares-in-Trust,  except for  claims arising out of the gross
negligence  or  willful  misconduct  of,  or any  failure  to make  payments  in
accordance with this Section 7.9.6, by such Trustee or the Corporation.

                  Section    7.9.7    Purchase    Right   in    Shares-in-Trust.
Shares-in-Trust   shall  be  deemed  to  have  been  offered  for  sale  to  the
Corporation,  or its  designee,  at a price per share equal to the lesser of (i)
the price per share in the transaction that created such Shares-in-Trust (or, in
the case of devise, gift or Non-Transfer  Event, the Market Price at the time of
such devise,  gift or Non-Transfer  Event) and (ii) the Market Price on the date
the Corporation,  or its designee,  accepts such offer. Subject to Section 7.9.6
of Article VII hereof, the Corporation shall have the right to accept such offer
for a period of ninety days after the latter of (i) the date of the Non-Transfer
Event or purported Transfer which resulted in such  Shares-in-Trust and (ii) the
date the  Corporation  determines in good faith that a Transfer or  Non-Transfer
Event resulting in  Shares-in-Trust  has occurred,  if the Corporation  does not
receive a notice of such Transfer or Non-Transfer  Event pursuant to Section 7.5
of Article VII hereto.

                  Section 7.10  Remedies Not Limited.  Subject to Section 7.8 of
Article  VII  hereof,  nothing  contained  in this  Article  VII shall limit the
authority of the  Corporation to take such other action as it deems necessary or
advisable to protect the  Corporation  and the interests of its  stockholders by
preservation of the Corporation's status as a REIT and to ensure compliance with
the Ownership Limit or the Look-Through Ownership Limit, as applicable.

                  Section 7.11  Legend.  Each  certificate  for shares of Equity
Stock shall substantially bear the following legend:

                  "The shares  represented  by this  certificate  are subject to
                  restrictions on transfer for the purpose of the  Corporation's
                  maintenance  of its status as a real estate  investment  trust
                  under the  Internal  Revenue  Code of 1986,  as  amended  (the
                  "Code").  No Person may (i) Beneficially Own or Constructively
                  Own shares of Equity  Stock in excess of 9.8% of the number or
                  value of outstanding  shares of any class of Equity Stock (or,
                  in the case of a Look-Through  Entity, in excess of 15% of the
                  number or value of  outstanding  shares of any class of Equity
                  Stock),  (ii)  beneficially  own  shares of Equity  Stock that
                  would result in the shares of Equity Stock being  beneficially
                  owned by fewer than 100 Persons  (determined without reference
                  to any rules of attribution), (iii) Beneficially Own shares of
                  Equity  Stock  that  would  result  in the  Corporation  being
                  "closely  held"  under  Section  856(h) of the  Code,  or (iv)
                  Constructively Own shares of Equity Stock that would cause the
                  Corporation  to  Constructively   Own  9.9%  or  more  of  the
                  ownership  interests  in a tenant  of the  Corporation's,  the
                  Operating  Partnership's  or  a  Subsidiary's  real  property,
                  within the meaning of Section  856(d)(2)(B)  of the Code.  Any
                  Person who attempts to Beneficially Own or Constructively  Own
                  shares of Equity Stock in excess of the above limitations must
                  immediately   notify  the  Corporation  in  writing.   If  the
                  restrictions  above are  violated,  the shares of Equity Stock
                  represented  hereby will be transferred  automatically  and by
                  operation   of  law  to  a  Trust  and  shall  be   designated
                  Shares-in-Trust.  The foregoing summary does not purport to be
                  complete


                                     - 14 -

<PAGE>



                  and is  qualified  in its  entirety by  reference  to, and all
                  capitalized terms in this legend have the meanings defined in,
                  the  Corporation's  charter,  as the same may be amended  from
                  time to time, a copy of which,  including the  restrictions on
                  transfer,  will be sent without charge to each Stockholder who
                  so requests."

                  Instead of the foregoing  legend,  the  certificate  may state
that the Corporation will furnish a full statement about certain restrictions on
transferability on request and without charge.

                  Section 7.12 Amendment.  Notwithstanding  any other provisions
of the charter or the Bylaws of the Corporation (and  notwithstanding  that some
lesser  percentage  may be  specified  by law,  the charter or the Bylaws of the
Corporation),  the provisions of this Article VII shall not be amended, altered,
changed  or  repealed  without  the  affirmative  vote  of all  the  Independent
Directors and the holders of not less than two-thirds of the outstanding  shares
of stock of the  Corporation  entitled  to vote  generally  in the  election  of
directors, voting together as a single class.

                  Section 7.13  General Provisions

                  Section 7.13.1 Interpretation and Ambiguities. The Board shall
have the power to interpret and to construe the  provisions of this Article VII,
and in the case of an ambiguity in the  application  of any of the provisions of
this Article VII  including any  definition  contained in Section 7.1, the Board
shall have the power to determine  the  application  of the  provisions  of this
Article VII with  respect to any  situation  based on the facts known to it, and
any such  interpretation,  construction  or  determination  shall  be final  and
binding on all interested parties, including the Stockholders.

                  Section 7.13.2 Severability.  If any provision of this Article
VII or any  application of any such provision is determined to be void,  invalid
or unenforceable by any court having  jurisdiction  over the issue, the validity
and  enforceability of the remaining  provisions shall not be affected and other
applications of such provision shall be affected only to the extent necessary to
comply with the determination of such court.

                                  ARTICLE VIII

                                   AMENDMENTS

                  Section 8.1 Right to Amend Articles.  The Corporation reserves
the  right  from  time to time to make  any  amendment  to its  charter,  now or
hereafter  authorized  by law,  including  any  amendment  altering the terms or
contract  rights,  as  expressly  set forth in this  charter,  of any  shares of
outstanding   stock.   All  rights  and  powers  conferred  by  the  charter  on
stockholders, directors and officers are granted subject to this reservation.

                  Section 8.2 Certain Amendments  Requiring Special  Stockholder
Vote.  No amendment of this  charter of the  Corporation  may be made unless the
same is approved by the board of directors in  accordance  with Section 2-604 of
the Maryland General  Corporation Law and the charter and thereafter approved by
the  shareholders.  In  addition to any other vote of the  shareholders  that is
required  by  applicable  law,  the  affirmative   vote  of  two-thirds  of  the
outstanding shares of capital stock of the Corporation  entitled to vote on such
amendment, voting together as a single class, and the affirmative vote


                                     - 15 -

<PAGE>



of two-thirds of the  outstanding  shares of each class entitled to vote thereon
as a class, shall be required to amend any provisions of this Charter (except to
amend any provision of this Charter relating to the authority of the Corporation
to issue shares of its Capital Stock, including,  without limitation Article VI,
Section 1, only a majority rather than two-thirds shall be needed).


                                   ARTICLE IX

                               AMENDMENT OF BYLAWS

                  Section  9.1  Amendment  by  Directors.  Except  as  otherwise
provided by law, the Bylaws of the Corporation may be amended or repealed by the
board of directors by the  affirmative  vote of a majority of the directors then
in office.

                  Section  9.2  Amendment  by  Stockholders.  The  Bylaws of the
Corporation may be amended or repealed at any annual meeting of stockholders, or
at  any  special  meeting  of  stockholders  called  for  such  purpose,  by the
affirmative  vote of at least a majority  of the  outstanding  shares of capital
stock of the  Corporation  entitled to vote on such amendment or repeal,  voting
together as a single class.

                                    ARTICLE X

                             LIMITATION OF LIABILITY

                  To the maximum extent that Maryland law in effect from time to
time  permits  limitation  of the  liability  of  directors  and  officers  of a
corporation,  no director or officer of the  Corporation  shall be liable to the
Corporation or its  stockholders  for money  damages.  Neither the amendment nor
repeal of this Article X, nor the  adoption or amendment of any other  provision
of the  charter or Bylaws  inconsistent  with this  Article X, shall apply to or
affect in any respect the  applicability of the preceding  sentence with respect
to any act or failure to act which occurred prior to such  amendment,  repeal or
adoption.

                  THIRD:  The  amendment  to and  restatement  of the charter as
hereinabove  set forth  have been duly  advised  by the Board of  Directors  and
approved by the stockholders of the Corporation as required by law.

                  FOURTH:  The current  address of the  principal  office of the
Corporation  is as set  forth  in  Article  IV of the  foregoing  amendment  and
restatement of the charter.

                  FIFTH:  The  name and  address  of the  Corporation's  current
resident  agent is as set forth in Article  IV of the  foregoing  amendment  and
restatement of the charter.

                  SIXTH:  The number of  directors  of the  Corporation  and the
names of  those  currently  in  office  are as set  forth  in  Article  V of the
foregoing amendment and restatement of the charter.

                  SEVENTH:  The  total  number  of  shares  of stock  which  the
Corporation  had  authority to issue  immediately  prior to this  amendment  and
restatement  was  1,000,  par  value  $0.01 per  share,  all of one  class.  The
aggregate par value of all shares of stock having par value was $10.



                                     - 16 -

<PAGE>



                  EIGHTH:  The  total  number  of  shares  of  stock  which  the
Corporation  has  authority to issue  pursuant to the  foregoing  amendment  and
restatement of the charter is 200,000,000,  consisting of 150,000,000  shares of
Common  Stock,  $0.01 par value per share,  and  50,000,000  shares of Preferred
Stock,  $0.01 par value per share.  The  aggregate  par value of all  authorized
shares of stock having par value is $3,500,000.

                  NINTH: The undersigned  President  acknowledges these Articles
of Amendment and  Restatement to be the corporate act of the  Corporation and as
to all  matters or facts  required to be verified  under oath,  the  undersigned
President  acknowledges  that to the  best  of his  knowledge,  information  and
belief,  these matters and facts are true in all material respects and that this
statement is made under the penalties for perjury.


                            [Signature Page follows]


                                     - 17 -

<PAGE>




                  IN WITNESS WHEREOF,  the Corporation has caused these Articles
of Amendment and  Restatement  to be signed in its name and on its behalf by its
President and attested to by its Secretary on this 16th day of October, 1997.


ATTEST:                                       TOWER REALTY TRUST, INC.

/s/ Susan Cox
- -----------------------------------
                                              By: /s/ Lawrence H. Feldman (SEAL)
             Secretary                        -------------------------President




                                     - 18 -

<PAGE>

                            TOWER REALTY TRUST, INC.


                           AMENDED AND RESTATED BYLAWS

                                    ARTICLE I

                                     OFFICES

         Section 1. PRINCIPAL OFFICE. The principal office of the Corporation
shall be located at such place or places as the Board of Directors may
designate. The initial principal office of the Corporation shall be 125 West
45th Street, New York, New York 10036.

         Section 2. ADDITIONAL OFFICES. The Corporation may have additional
offices at such places as the Board of Directors may from time to time determine
or the business of the Corporation may require.


                                   ARTICLE II

                            MEETINGS OF STOCKHOLDERS

         Section 1. PLACE. All meetings of stockholders shall be held at the
principal office of the Corporation or at such other place within the United
States as shall be stated in the notice of the meeting.

         Section 2. ANNUAL MEETING. An annual meeting of the stockholders for
the election of directors and the transaction of any business within the powers
of the Corporation shall be held on a date and at the time set by the Board of
Directors during the month of May in each year; commencing with the first annual
meeting of stockholders which shall be held in May 1998.

         Section 3. SPECIAL MEETINGS. The president, chief executive officer or
Board of Directors may call special meetings of the stockholders. Special
meetings of stockholders shall also be called by the secretary of the
Corporation upon the written request of the holders of shares entitled to cast
not less than twenty-five percent (25%) of all the votes entitled to be cast at
such meeting. Such request shall state the purpose of such meeting and the
matters proposed to be acted on at such meeting. The secretary shall inform such
stockholders of the




<PAGE>



reasonably estimated cost of preparing and mailing notice of the meeting and,
 upon payment to the Corporation by such stockholders of such costs,
the secretary shall give notice to each stockholder entitled to notice of the
meeting.

         Section 4. NOTICE. Not less than ten nor more than 90 days before each
meeting of stockholders, the secretary shall give to each stockholder entitled
to vote at such meeting and to each stockholder not entitled to vote who is
entitled to notice of the meeting written or printed notice stating the time and
place of the meeting and, in the case of a special meeting or as otherwise may
be required by any statute, the purpose for which the meeting is called, either
by mail or by presenting it to such stockholder personally or by leaving it at
his residence or usual place of business. If mailed, such notice shall be deemed
to be given when deposited in the United States mail addressed to the
stockholder at his post office address as it appears on the records of the
Corporation, with postage thereon prepaid.

         Section 5. SCOPE OF NOTICE. Any business of the Corporation may be
transacted at an annual meeting of stockholders without being specifically
designated in the notice, except as otherwise set forth in Section 12(a) and
except for such business as is required by any statute to be stated in such
notice. No business shall be transacted at a special meeting of stockholders
except as specifically designated in the notice.

         Section 6. ORGANIZATION. At every meeting of stockholders, the chairman
of the board, if there be one, shall conduct the meeting or, in the case of
vacancy in office or absence of the chairman of the board, one of the following
officers present shall conduct the meeting in the order stated: the vice
chairman of the board, if there be one, the president, the vice presidents in
their order of rank and seniority, or a chairman chosen by the stockholders
entitled to cast a majority of the votes which all stockholders present in
person or by proxy are entitled to cast, shall act as chairman, and the
secretary, or, in his absence, an assistant secretary, or in the absence of both
the secretary and assistant secretaries, a person appointed by the chairman
shall act as secretary.

         Section 7. QUORUM. At any meeting of stockholders, the presence in
person or by proxy of stockholders entitled to cast a majority of all the votes
entitled to be cast at such meeting shall constitute a quorum; but this section
shall not affect any requirement under any statute or the charter of the
Corporation for the vote necessary for the adoption of any measure. If, however,
such quorum shall not be present at any meeting of the stockholders, the
stockholders entitled to vote at such meeting, present in person or by proxy,
shall have the power to adjourn the meeting from time to time to a date not more
than 120 days after the original record date without notice other than
announcement at the meeting. At such adjourned meeting at which a quorum shall
be present, any business may be transacted which might have been transacted at
the meeting as originally notified.

         Section 8. VOTING. A plurality of all the votes cast at a meeting of
stockholders duly called and at which a quorum is present shall be sufficient to
elect a director. Each share


                                        2

<PAGE>



may be voted for as many individuals as there are directors to be elected and
for whose election the share is entitled to be voted. A majority of the votes
cast at a meeting of stockholders duly called and at which a quorum is present
shall be sufficient to approve any other matter which may properly come before
the meeting, unless more than a majority of the votes cast is required by
statute or by the charter of the Corporation. Unless otherwise provided in the
charter, each outstanding share, regardless of class, shall be entitled to one
vote on each matter submitted to a vote at a meeting of stockholders.

         Section 9. PROXIES. A stockholder may vote the stock owned of record by
him, either in person or by proxy executed in writing by the stockholder or by
his duly authorized attorney in fact. Such proxy shall be filed with the
secretary of the Corporation before or at the time of the meeting. No proxy
shall be valid after eleven months from the date of its execution, unless
otherwise provided in the proxy.

         Section 10. (a) VOTING OF STOCK BY CERTAIN HOLDERS. Stock of the
Corporation registered in the name of a corporation, partnership, trust or other
entity, if entitled to be voted, may be voted by an office thereof, a general
partner or trustee thereof, as the case may be, or a proxy appointed by any of
the foregoing individuals, unless some other person who has been appointed to
vote such stock pursuant to a bylaw or a resolution of the governing body of
such corporation or other entity or agreement of the partners of a partnership
presents a certified copy of such bylaw, resolution or agreement, in which case
such person may vote such stock. Any director or other fiduciary may vote stock
registered in his name as such fiduciary, either in person or by proxy.

         Shares of stock of the Corporation directly or indirectly owned by it
shall not be voted at any meeting and shall not be counted in determining the
total number of outstanding shares entitled to be voted at any given time,
unless they are held by it in a fiduciary capacity, in which case they may be
voted and shall be counted in determining the total number of outstanding shares
at any given time.

         The Board of Directors may adopt by resolution a procedure by which a
stockholder may certify in writing to the Corporation that any shares of stock
registered in the name of the stockholder are held for the account of a
specified person other than the stockholder. The resolution shall set forth the
class of stockholders who may make the certification, the purpose for which the
certification may be made, the form of certification and the information to be
contained in it; if the certification is with respect to a record date or
closing of the stock transfer books, the time after the record date or closing
of the stock transfer books within which the certification must be received by
the Corporation; and any other provisions with respect to the procedure which
the Board of Directors considers necessary or desirable. On receipt of such
certification, the person specified in the certification shall be regarded as,
for the purposes set forth in the certification, the stockholder of record of
the specified stock in place of the stockholder who makes the certification.



                                        3

<PAGE>



         (b)      EXEMPTION FROM CONTROL SHARE ACQUISITION STATUTE.
Notwithstanding any other provision of the charter of the Corporation or these
Bylaws, Title 3, Subtitle 7 of the Corporations and Associations Article of the
Annotated Code of Maryland (or any successor statute) shall not apply to any
acquisition by any person of shares of stock of the Corporation. This section
may be repealed, in whole or in part, at any time, whether before or after an
acquisition of control shares and, upon such repeal, may, to the extent provided
by any successor bylaw, apply to any prior or subsequent control share
acquisition.

         (c) Exemption From Business Combination Statute. Notwithstanding any
other provision of the charter of the Corporation or these Bylaws, Title 3,
Subtitle 6 of the Corporations and Associations Article of the Annotated Code of
Maryland (or any successor statute) shall not apply to any acquisition by any
person of shares of stock of the Corporation. This section may be repealed, in
whole or in part, at any time, whether before or after an acquisition of control
shares and, upon such repeal, may, to the extent provided by any successor
bylaw, apply to any prior or subsequent control share acquisition.

         Section 11. INSPECTORS. At any meeting of stockholders, the chairman of
the meeting may appoint one or more persons as inspectors for such meeting. Such
inspectors shall ascertain and report the number of shares represented at the
meeting based upon their determination of the validity and effect of proxies,
count all votes, report the results and perform such other acts as are proper to
conduct the election and voting with impartiality and fairness to all the
stockholders.

         Each report of an inspector shall be in writing and signed by him or by
a majority of them if there is more than one inspector acting at such meeting.
If there is more than one inspector, the report of a majority shall be the
report of the inspectors. The report of the inspector or inspectors on the
number of shares represented at the meeting and the results of the voting shall
be prima facie evidence thereof.

         Section 12.        NOMINATIONS AND STOCKHOLDER BUSINESS

         (a) Annual Meetings of Stockholders. (1) Nominations of persons for
election to the Board of Directors and the proposal of business to be considered
by the stockholders may be made at an annual meeting of stockholders (i)
pursuant to the Corporation's notice of meeting, (ii) by or at the direction of
the Board of Directors or (iii) by any stockholder of the Corporation who was a
stockholder of record both at the time of giving of notice provided for in this
Section 12(a) and at the time of the annual meeting of stockholders, who is
entitled to vote at the meeting and who complied with the notice procedures set
forth in this Section 12(a).

                  (2) For nominations or other business to be properly brought
before an annual meeting by a stockholder pursuant to clause (iii) of paragraph
(a)(1) of this Section 12, the stockholder must have given timely notice thereof
in writing to the secretary of the Corporation. To be timely, a stockholder's
notice shall be delivered to the secretary at the


                                        4

<PAGE>



principal executive offices of the Corporation not less than 60 days nor more
than 90 days prior to the first anniversary of the preceding year's annual
meeting; provided, however, that in the event that the date of the annual
meeting is advanced by more than 30 days or delayed by more than 60 days from
such anniversary date, notice by the stockholder to be timely must be so
delivered not earlier than the 90th day prior to such annual meeting and not
later than the close of business on the later of the 60th day prior to such
annual meeting or the tenth day following the day on which public announcement
of the date of such meeting is first made. Such stockholder's notice shall set
forth (i) as to each person whom the stockholder proposes to nominate for
election or reelection as a director all information relating to such person
that is required to be disclosed in solicitations of proxies for election of
directors, or is otherwise required, in each case pursuant to Regulation 14A
under the Securities Exchange Act of 1934, as amended (the "Exchange Act")
(including such person's written consent to being named in the proxy statement
as a nominee and to serving as a director if elected); (ii) as to any other
business that the stockholder proposes to bring before the meeting, a brief
description of the business desired to be brought before the meeting, the
reasons for conducting such business at the meeting and any material interest in
such business of such stockholder and of the beneficial owner, if any, on whose
behalf the proposal is made; and (iii) as to the stockholder giving the notice
and the beneficial owner, if any, on whose behalf the nomination or proposal is
made, (x) the name and address of such stockholder, as they appear on the
Corporation's books, and of such beneficial owner and (y) the number of shares
of each class of stock of the Corporation which are owned beneficially and of
record by such stockholder and such beneficial owner.

                  (3) Notwithstanding anything in the second sentence of
paragraph (a)(2) of this Section 12 to the contrary, in the event that the
number of directors to be elected to the Board of Directors is increased and
there is no public announcement naming all of the nominees for director or
specifying the size of the increased Board of Directors made by the Corporation
at least 70 days prior to the first anniversary of the preceding year's annual
meeting, a stockholder's notice required by this Section 12(a) shall also be
considered timely, but only with respect to nominees for any new positions
created by such increase, if it shall be delivered to the secretary at the
principal executive offices of the Corporation not later than the close of
business on the tenth day following the day on which such public announcement is
first made by the Corporation.

         (b) Special Meetings of Stockholders. Only such business shall be
conducted at a special meeting of stockholders as shall have been brought before
the meeting pursuant to the Corporation's notice of meeting. Nominations of
persons for election to the Board of Directors may be made at a special meeting
of stockholders at which directors are to be elected (i) pursuant to the
Corporation's notice of meeting, (ii) by or at the direction of the Board of
Directors or (iii) provided that the Board of Directors has determined that
directors shall be elected at such special meeting, by any stockholder of the
Corporation who is a stockholder of record both at the time of giving of notice
provided for in this Section 12(b) and at the time of the special meeting, who
is entitled to vote at the meeting and who complied with the notice procedures
set forth in this Section 12(b). In the event the Corporation calls a special
meeting


                                        5

<PAGE>



of stockholders for the purpose of electing one or more directors to the Board
of Directors, any such stockholder may nominate a person or persons (as the case
may be) for election to such position as specified in the Corporation's notice
of meeting, if the stockholder's notice containing the information required by
paragraph (a)(2) of this Section 12 shall be delivered to the secretary at the
principal executive offices of the Corporation not earlier than the 90th day
prior to such special meeting and not later than the close of business on the
later of the 60th day prior to such special meeting or the tenth day following
the day on which public announcement is first made of the date of the special
meeting and of the nominees proposed by the Board of Directors to be elected at
such meeting.

         (c) General. (1) Only such persons who are nominated in accordance with
the procedures set forth in this Section 12 shall be eligible to serve as
directors and only such business shall be conducted at a meeting of stockholders
as shall have been brought before the meeting in accordance with the procedures
set forth in this Section 12. The presiding officer of the meeting shall have
the power and duty to determine whether a nomination or any business proposed to
be brought before the meeting was made in accordance with the procedures set
forth in this Section 12 and, if any proposed nomination or business is not in
compliance with this Section 12, to declare that such defective nomination or
proposal be disregarded.

                  (2) For purposes of this Section 12, "public announcement"
shall mean disclosure in a press release reported by the Dow Jones News Service,
Associated Press or comparable news service or in a document publicly filed by
the Corporation with the Securities and Exchange Commission pursuant to Section
13, 14 or 15(d) of the Exchange Act.

                  (3) Notwithstanding the foregoing provisions of this Section
12, a stockholder shall also comply with all applicable requirements of state
law and of the Exchange Act and the rules and regulations thereunder with
respect to the matters set forth in this Section 12. Nothing in this Section 12
shall be deemed to affect any rights of stockholders to request inclusion of
proposals in the Corporation's proxy statement pursuant to Rule 14a-8 under the
Exchange Act.

         Section 13. VOTING BY BALLOT. Voting on any question or in any election
may be viva voce unless the presiding officer shall order or any stockholder
shall demand that voting be by ballot.


                                   ARTICLE III

                                    DIRECTORS

         Section 1. GENERAL POWERS. The business and affairs of the Corporation
shall be managed under the direction of its Board of Directors.


                                        6

<PAGE>



         Section 2. NUMBER, TENURE AND QUALIFICATIONS. At any regular meeting or
at any special meeting called for that purpose, a majority of the entire Board
of Directors may establish, increase or decrease the number of directors,
provided that the number thereof shall never be less than the minimum number
required by the Maryland General Corporation Law, nor more than 15, and further
provided that the tenure of office of a director shall not be affected by any
decrease in the number of directors.

         Section 3. ANNUAL AND REGULAR MEETINGS. An annual meeting of the Board
of Directors shall be held immediately after and at the same place as the annual
meeting of stockholders, no notice other than this Bylaw being necessary. The
Board of Directors may provide, by resolution, the time and place, either within
or without the State of Maryland, for the holding of regular meetings of the
Board of Directors without other notice than such resolution.

         Section 4. SPECIAL MEETINGS. Special meetings of the Board of Directors
may be called by or at the request of the chairman of the board, president or by
a majority of the directors then in office. The person or persons authorized to
call special meetings of the Board of Directors may fix any place, either within
or without the State of Maryland, as the place for holding any special meeting
of the Board of Directors called by them.

         Section 5. NOTICE. Notice of any special meeting of the Board of
Directors shall be delivered personally or by telephone, facsimile transmission,
United States mail or courier to each director at his business or residence
address. Notice by personal delivery, by telephone or a facsimile transmission
shall be given at least two days prior to the meeting. Notice by mail shall be
given at least five days prior to the meeting and shall be deemed to be given
when deposited in the United States mail properly addressed, with postage
thereon prepaid. Telephone notice shall be deemed to be given when the director
is personally given such notice in a telephone call to which he is a party.
Facsimile transmission notice shall be deemed to be given upon completion of the
transmission of the message to the number given to the Corporation by the
director and receipt of a completed answer-back indicating receipt. Neither the
business to be transacted at, nor the purpose of, any annual, regular or special
meeting of the Board of Directors need be stated in the notice, unless
specifically required by statute or these Bylaws.

         Section 6. QUORUM. A majority of the directors shall constitute a
quorum for transaction of business at any meeting of the Board of Directors,
provided that, if less than a majority of such directors are present at said
meeting, a majority of the directors present may adjourn the meeting from time
to time without further notice, and provided further that if, pursuant to the
charter of the Corporation or these Bylaws, the vote of a majority of a
particular group of directors is required for action, a quorum must also include
a majority of such group.



                                        7

<PAGE>



         The directors present at a meeting which has been duly called and
convened may continue to transact business until adjournment, notwithstanding
the withdrawal of enough directors to leave less than a quorum.

         Section 7. VOTING. The action of the majority of the directors present
at a meeting at which a quorum is present shall be the action of the Board of
Directors, unless the concurrence of a greater proportion is required for such
action by applicable statute.

         Section 7A. APPROVAL OF CERTAIN CONTRACTS. Any action pertaining to any
transaction in which the Company is purchasing, selling, leasing or mortgaging
any real estate asset, making a joint venture investment or engaging in any
other transaction in which a director or officer of the Company, or affiliated
contract manager of any property of the Company or any affiliate of the
foregoing, has any direct or indirect interest other than as a result of such
person's status as a director, officer or stockholder of the Company, must be
approved by the affirmative vote of a majority of the Independent Directors even
if the Independent Directors constitute less than a quorum.

         Section 7B. EXERCISE OF CERTAIN OPTION CONTRACTS. The exercise by the
Company of its rights, pursuant to the terms and provisions of the Phoenix Land
Parcel Option Contract, dated September 12, 1997, must be approved by the
unanimous affirmative vote of the Independent Directors, even if the Independent
Directors constitute less than a quorum.

         Section 7C. EXERCISE OF CERTAIN OPTION CONTRACTS. The exercise by the
Company of its rights, pursuant to the terms and provisions of the Options
Contract between Orlando Option Holding, LLC and the Tower Realty Operating
Partnership, LP, dated September 22, 1997, must be approved by a majority
affirmative vote of Independent Directors, even if the Independent Directors
constitute less than a quorum, and the individual building(s) to be built on the
property is at least 50% preleased prior to commencement of construction, or in
the event the individual building(s) to be built on the property is less than
50% preleased, the Board of Directors unanimously approves the exercise of such
option.

         Section 8. TELEPHONE MEETINGS. Directors may participate in a meeting
by means of a conference telephone or similar communications equipment if all
persons participating in the meeting can hear each other at the same time.
Participation in a meeting by these means shall constitute presence in person at
the meeting.

         Section 9. INFORMAL ACTION BY DIRECTORS. Any action required or
permitted to be taken at any meeting of the Board of Directors may be taken
without a meeting, if a consent in writing to such action is signed by each
director and such written consent is filed with the minutes of proceedings of
the Board of Directors.



                                        8

<PAGE>



         Section 10. VACANCIES. If for any reason any or all the directors cease
to be directors, such event shall not terminate the Corporation or affect these
Bylaws or the powers of the remaining directors hereunder (even if fewer than
three directors remain). Any vacancy on the Board of Directors for any cause
other than an increase in the number of directors shall be filled by a majority
of the remaining directors, although such majority is less than a quorum. Any
vacancy in the number of directors created by an increase in the number of
directors may be filled by a majority vote of the entire Board of Directors. Any
individual so elected as director shall hold office until the next annual
meeting of stockholders and until his successor is elected and qualifies.

         Section 11. COMPENSATION. Directors shall not receive any stated salary
for their services as directors but, by resolution of the Board of Directors,
may receive fixed sums per year and/or per meeting and/or per visit to real
property or other facilities owned or leased by the Corporation and for any
service or activity they performed or engaged in as directors. Directors may be
reimbursed for expenses of attendance, if any, at each annual, regular or
special meeting of the Board of Directors or of any committee thereof and for
their expenses, if any, in connection with each property visit and any other
service or activity they performed or engaged in as directors; but nothing
herein contained shall be construed to preclude any directors from serving the
Corporation in any other capacity and receiving compensation therefor.

         Section 12. LOSS OF DEPOSITS. No director shall be liable for any loss
which may occur by reason of the failure of the bank, trust company, savings and
loan association, or other institution with whom moneys or stock have been
deposited.

         Section 13. SURETY BONDS. Unless required by law, no director shall be
obligated to give any bond or surety or other security for the performance of
any of his duties.

         Section 14. RELIANCE. Each director, officer, employee and agent of the
Corporation shall, in the performance of his duties with respect to the
Corporation, be fully justified and protected with regard to any act or failure
to act in reliance in good faith upon the books of account or other records of
the Corporation, upon an opinion of counsel or upon reports made to the
Corporation by any of its officers or employees or by the accountants,
appraisers or other experts or consultants selected by the Board of Directors or
officers of the Corporation, regardless of whether such counsel or expert may
also be a director.

         Section 15. CERTAIN RIGHTS OF DIRECTORS, OFFICERS, EMPLOYEES AND
AGENTS. The directors shall have no responsibility to devote their full time to
the affairs of the Corporation. Any director or officer, employee or agent of
the Corporation, in his personal capacity or in a capacity as an affiliate,
employee, or agent of any other person, or otherwise, may have business
interests and engage in business activities similar to or in addition to or in
competition with those of or relating to the Corporation.



                                        9

<PAGE>



                                   ARTICLE IV

                                   COMMITTEES

         Section 1. NUMBER, TENURE AND QUALIFICATIONS. The Board of Directors
may appoint from among its members an Executive Committee, an Audit Committee, a
Compensation Committee, a Nominating Committee and other committees, composed of
two or more directors, to serve at the pleasure of the Board of Directors. If
appointed, the members of the Audit Committee and Compensation Committee shall
at all times consist solely of Independent Directors (i.e., a director of the
Corporation who is not an officer or employee of the Corporation, any affiliate
of an officer or employee or any affiliate of any advisor to the Corporation
under an advisory agreement, any lessee of any property of the Corporation any
subsidiary of the Corporation or any partnership which is an affiliate of, the
Corporation).

         Section 2. POWERS. The Board of Directors may delegate to committees
appointed under Section 1 of this Article any of the powers of the Board of
Directors, except as prohibited by law.

         Section 3. MEETINGS. Notice of committee meetings shall be given in the
same manner as notice for special meetings of the Board of Directors. A majority
of the members of the committee shall constitute a quorum for the transaction of
business at any meeting of the committee. The act of a majority of the committee
members present at a meeting shall be the act of such committee. The Board of
Directors may designate a chairman of any committee, and such chairman or any
two members of any committee may fix the time and place of its meeting unless
the Board shall otherwise provide. In the absence of any member of any such
committee, the members thereof present at any meeting, whether or not they
constitute a quorum, may appoint another director to act in the place of such
absent member. Each committee shall keep minutes of its proceedings.

         Section 4. TELEPHONE MEETINGS. Members of a committee of the Board of
Directors may participate in a meeting by means of a conference telephone or
similar communications equipment if all persons participating in the meeting can
hear each other at the same time. Participation in a meeting by these means
shall constitute presence in person at the meeting.

         Section 5. INFORMAL ACTION BY COMMITTEES. Any action required or
permitted to be taken at any meeting of a committee of the Board of Directors
may be taken without a meeting, if a consent in writing to such action is signed
by each member of the committee and such written consent is filed with the
minutes of proceedings of such committee.

         Section 6. VACANCIES. Subject to the provisions hereof, the Board of
Directors shall have the power at any time to change the membership of any
committee, to fill all


                                       10

<PAGE>



vacancies, to designate alternate members to replace any absent or disqualified
member or to dissolve any such committee.


                                    ARTICLE V

                                    OFFICERS

         Section 1. GENERAL PROVISIONS. The officers of the Corporation shall
include a chief executive officer, a president, a secretary and a treasurer and
may include a chairman of the board, a vice chairman of the board, one or more
vice presidents, a chief operating officer, a chief financial officer, one or
more assistant secretaries and one or more assistant treasurers. In addition,
the Board of Directors may from time to time appoint such other officers with
such powers and duties as they shall deem necessary or desirable. The officers
of the Corporation shall be elected annually by the Board of Directors at the
first meeting of the Board of Directors held after each annual meeting of
stockholders, except that the chief executive officer may appoint one or more
vice presidents, assistant secretaries and assistant treasurers. If the election
of officers shall not be held at such meeting, such election shall be held as
soon thereafter as may be convenient. Each officer shall hold office until his
successor is elected and qualifies or until his death, resignation or removal in
the manner hereinafter provided. Any two or more offices except president and
vice president may be held by the same person. In its discretion, the Board of
Directors may leave unfilled any office except that of president, treasurer and
secretary. Election of an officer or agent shall not of itself create contract
rights between the Corporation and such officer or agent.

         Section 2. REMOVAL AND RESIGNATION. Any officer or agent of the
Corporation may be removed by the Board of Directors if in its judgment the best
interests of the Corporation would be served thereby, but such removal shall be
without prejudice to the contract rights, if any, of the person so removed. Any
officer of the Corporation may resign at any time by giving written notice of
his resignation to the Board of Directors, the chairman of the board, the
president or the secretary. Any resignation shall take effect at any time
subsequent to the time specified therein or, if the time when it shall become
effective is not specified therein, immediately upon its receipt. The acceptance
of a resignation shall not be necessary to make it effective unless otherwise
stated in the resignation. Such resignation shall be without prejudice to the
contract rights, if any, of the Corporation.

         Section 3. VACANCIES. A vacancy in any office may be filled by the
Board of Directors for the balance of the term.

         Section 4. CHIEF EXECUTIVE OFFICER. The Board of Directors may
designate a chief executive officer. In the absence of such designation, the
chairman of the board shall be the chief executive officer of the Corporation.
The chief executive officer shall have general responsibility for implementation
of the policies of the Corporation, as


                                       11

<PAGE>



determined by the Board of Directors, and for the management of the business and
affairs of the Corporation.

         Section 5. CHIEF OPERATING OFFICER. The Board of Directors may
designate a chief operating officer. The chief operating officer shall have the
responsibilities and duties as set forth by the Board of Directors or the chief
executive officer.

         Section 6. CHIEF FINANCIAL OFFICER. The Board of Directors may
designate a chief financial officer. The chief financial officer shall have the
responsibilities and duties as set forth by the Board of Directors or the chief
executive officer.

         Section 7. CHAIRMAN OF THE BOARD. The Board of Directors shall
designate a chairman of the board. The chairman of the board shall preside over
the meetings of the Board of Directors and of the stockholders at which he shall
be present. The chairman of the board shall perform such other duties as may be
assigned to him or them by the Board of Directors.

         Section 8. PRESIDENT. The president or chief executive officer, as the
case may be, shall in general supervise and control all of the business and
affairs of the Corporation. In the absence of a designation of a chief operating
officer by the Board of Directors, the president shall be the chief operating
officer. He may execute any deed, mortgage, bond, contract or other instrument,
except in cases where the execution thereof shall be expressly delegated by the
Board of Directors or by these Bylaws to some other officer or agent of the
Corporation or shall be required by law to be otherwise executed; and in general
shall perform all duties incident to the office of president and such other
duties as may be prescribed by the Board of Directors from time to time.

         Section 9. VICE PRESIDENTS. In the absence of the president or in the
event of a vacancy in such office, the vice president (or in the event there be
more than one vice president, the vice presidents in the order designated at the
time of their election or, in the absence of any designation, then in the order
of their election) shall perform the duties of the president and when so acting
shall have all the powers of and be subject to all the restrictions upon the
president; and shall perform such other duties as from time to time may be
assigned to him by the president or by the Board of Directors. The Board of
Directors may designate one or more vice presidents as executive vice president
or as vice president for particular areas of responsibility.

         Section 10. SECRETARY. The secretary shall (a) keep the minutes of the
proceedings of the stockholders, the Board of Directors and committees of the
Board of Directors in one or more books provided for that purpose; (b) see that
all notices are duly given in accordance with the provisions of these Bylaws or
as required by law; (c) be custodian of the corporate records and of the seal of
the Corporation; (d) keep a register of the post office address of each
stockholder which shall be furnished to the secretary by such


                                       12

<PAGE>



stockholder; (e) have general charge of the share transfer books of the
Corporation; and (f) in general perform such other duties as from time to time
may be assigned to him by the chief executive officer, the president or by the
Board of Directors.

         Section 11. TREASURER. The treasurer shall have the custody of the
funds and securities of the Corporation and shall keep full and accurate
accounts of receipts and disbursements in books belonging to the Corporation and
shall deposit all moneys and other valuable effects in the name and to the
credit of the Corporation in such depositories as may be designated by the Board
of Directors. In the absence of a designation of a chief financial officer by
the Board of Directors, the treasurer shall be the chief financial officer of
the Corporation.

                  The treasurer shall disburse the funds of the Corporation as
may be ordered by the Board of Directors, taking proper vouchers for such
disbursements, and shall render to the president and Board of Directors, at the
regular meetings of the Board of Directors or whenever it may so require, an
account of all his transactions as treasurer and of the financial condition of
the Corporation.

                  If required by the Board of Directors, the treasurer shall
give the Corporation a bond in such sum and with such surety or sureties as
shall be satisfactory to the Board of Directors for the faithful performance of
the duties of his office and for the restoration to the Corporation, in case of
his death, resignation, retirement or removal from office, of all books, papers,
vouchers, moneys and other property of whatever kind in his possession or under
his control belonging to the Corporation.

         Section 12.        ASSISTANT SECRETARIES AND ASSISTANT TREASURERS.
The assistant secretaries and assistant treasurers, in general, shall perform
such duties as shall be assigned to them by the secretary or treasurer,
respectively, or by the president or the Board of Directors. The assistant
treasurers shall, if required by the Board of Directors, give bonds for the
faithful performance of their duties in such sums and with such surety or
sureties as shall be satisfactory to the Board of Directors.

         Section 13. SALARIES. The salaries and other compensation of the
officers shall be fixed from time to time by the Board of Directors and no
officer shall be prevented from receiving such salary or other compensation by
reason of the fact that he is also a director.


                                   ARTICLE VI

                      CONTRACTS, LOANS, CHECKS AND DEPOSITS

         Section 1. CONTRACTS. The Board of Directors may authorize any officer
or agent to enter into any contract or to execute and deliver any instrument in
the name of and on


                                       13

<PAGE>



behalf of the Corporation and such authority may be general or confined to
specific instances. Any agreement, deed, mortgage, lease or other document
executed by one or more of the directors or by an authorized person shall be
valid and binding upon the Board of Directors and upon the Corporation when
authorized or ratified by action of the Board of Directors.

         Section 2. CHECKS AND DRAFTS. All checks, drafts or other orders for
the payment of money, notes or other evidences of indebtedness issued in the
name of the Corporation shall be signed by such officer or agent of the
Corporation in such manner as shall from time to time be determined by the Board
of Directors.

         Section 3. DEPOSITS. All funds of the Corporation not otherwise
employed shall be deposited from time to time to the credit of the Corporation
in such banks, trust companies or other depositories as the Board of Directors
may designate.


                                   ARTICLE VII

                                      STOCK

        Section 1. CERTIFICATES. Each stockholder shall be entitled to a
certificate or certificates which shall represent and certify the number of
shares of each class of stock held by him in the Corporation. Each certificate
shall be signed by the chief executive officer, the president or a vice
president and countersigned by the secretary or an assistant secretary or the
treasurer or an assistant treasurer and may be sealed with the seal, if any, of
the Corporation. The signatures may be either manual or facsimile. Certificates
shall be consecutively numbered; and if the Corporation shall, from time to
time, issue several classes of stock, each class may have its own number series.
A certificate is valid and may be issued whether or not an officer who signed it
is still an officer when it is issued. Each certificate representing shares
which are restricted as to their transferability or voting powers, which are
preferred or limited as to their dividends or as to their allocable portion of
the assets upon liquidation or which are redeemable at the option of the
Corporation, shall have a statement of such restriction, limitation, preference
or redemption provision, or a summary thereof, plainly stated on the
certificate. If the Corporation has authority to issue stock of more than one
class, the certificate shall contain on the face or back a full statement or
summary of the designations and any preferences, conversion and other rights,
voting powers, restrictions, limitations as to dividends and other
distributions, qualifications and terms and conditions of redemption of each
class of stock and, if the Corporation is authorized to issue any preferred or
special class in series, the differences in the relative rights and preferences
between the shares of each series to the extent they have been set and the
authority of the Board of Directors to set the relative rights and preferences
of subsequent series. In lieu of such statement or summary, the certificate may
state that the Corporation will furnish a full statement of such information to
any stockholder upon request and without charge. If any class of stock is
restricted by the Corporation as to transferability, the certificate shall
contain a full statement of the restriction


                                       14

<PAGE>



or state that the Corporation will furnish information about the restrictions to
the stockholder on request and without charge.

         Section 2. TRANSFERS. Upon surrender to the Corporation or the transfer
agent of the Corporation of a stock certificate duly endorsed or accompanied by
proper evidence of succession, assignment or authority to transfer, the
Corporation shall issue a new certificate to the person entitled thereto, cancel
the old certificate and record the transaction upon its books.

                  The Corporation shall be entitled to treat the holder of
record of any share of stock as the holder in fact thereof and, accordingly,
shall not be bound to recognize any equitable or other claim to or interest in
such share or on the part of any other person, whether or not it shall have
express or other notice thereof, except as otherwise provided by the laws of the
State of Maryland.

                  Notwithstanding the foregoing, transfers of shares of any
class of stock will be subject in all respects to the charter of the Corporation
and all of the terms and conditions contained therein.

         Section 3. REPLACEMENT CERTIFICATE. Any officer designated by the Board
of Directors may direct a new certificate to be issued in place of any
certificate previously issued by the Corporation alleged to have been lost,
stolen or destroyed upon the making of an affidavit of that fact by the person
claiming the certificate to be lost, stolen or destroyed. When authorizing the
issuance of a new certificate, an officer designated by the Board of Directors
may, in his discretion and as a condition precedent to the issuance thereof,
require the owner of such lost, stolen or destroyed certificate or the owner's
legal representative to advertise the same in such manner as he shall require
and/or to give bond, with sufficient surety, to the Corporation to indemnify it
against any loss or claim which may arise as a result of the issuance of a new
certificate.

         Section 4. CLOSING OF TRANSFER BOOKS OR FIXING OF RECORD DATE. The
Board of Directors may set, in advance, a record date for the purpose of
determining stockholders entitled to notice of or to vote at any meeting of
stockholders or determining stockholders entitled to receive payment of any
dividend or the allotment of any other rights, or in order to make a
determination of stockholders for any other proper purpose. Such date, in any
case, shall not be prior to the close of business on the day the record date is
fixed and shall be not more than 90 days and, in the case of a meeting of
stockholders, not less than ten days, before the date on which the meeting or
particular action requiring such determination of stockholders of record is to
be held or taken.

                  In lieu of fixing a record date, the Board of Directors may
provide that the stock transfer books shall be closed for a stated period but
not longer than 20 days. If the stock transfer books are closed for the purpose
of determining stockholders entitled to notice of or to


                                       15

<PAGE>



vote at a meeting of stockholders, such books shall be closed for at least ten
days before the date of such meeting.

                  If no record date is fixed and the stock transfer books are
not closed for the determination of stockholders, (a) the record date for the
determination of stockholders entitled to notice of or to vote at a meeting of
stockholders shall be at the close of business on the day on which the notice of
meeting is mailed or the 30th day before the meeting, whichever is the closer
date to the meeting; and (b) the record date for the determination of
stockholders entitled to receive payment of a dividend or an allotment of any
other rights shall be the close of business on the day on which the resolution
of the directors, declaring the dividend or allotment of rights, is adopted.

                  When a determination of stockholders entitled to vote at any
meeting of stockholders has been made as provided in this section, such
determination shall apply to any adjournment thereof, except when (i) the
determination has been made through the closing of the transfer books and the
stated period of closing has expired or (ii) the meeting is adjourned to a date
more than 120 days after the record date fixed for the original meeting, in
either of which case a new record date shall be determined as set forth herein.

         Section 5. STOCK LEDGER. The Corporation shall maintain at its
principal office or at the office of its counsel, accountants or transfer agent,
an original or duplicate share ledger containing the name and address of each
stockholder and the number of shares of each class held by such stockholder.

         Section 6. FRACTIONAL STOCK; ISSUANCE OF UNITS. The Board of Directors
may issue fractional stock or provide for the issuance of scrip, all on such
terms and under such conditions as they may determine. Notwithstanding any other
provision of the charter or these Bylaws, the Board of Directors may issue units
consisting of different securities of the Corporation. Any security issued in a
unit shall have the same characteristics as any identical securities issued by
the Corporation, except that the Board of Directors may provide that for a
specified period securities of the Corporation issued in such unit may be
transferred on the books of the Corporation only in such unit.


                                                   ARTICLE VIII

                                                  ACCOUNTING YEAR

         The Board of Directors shall have the power, from time to time, to fix
the fiscal year of the Corporation by a duly adopted resolution.


                                       16

<PAGE>





                                   ARTICLE IX

                                  DISTRIBUTIONS

         Section 1. AUTHORIZATION. Dividends and other distributions upon the
stock of the Corporation may be authorized and declared by the Board of
Directors, subject to the provisions of law and the charter of the Corporation.
Dividends and other distributions may be paid in cash, property or stock of the
Corporation, subject to the provisions of law and the charter.

         Section 2. CONTINGENCIES. Before payment of any dividends or other
distributions, there may be set aside out of any assets of the Corporation
available for dividends or other distributions such sum or sums as the Board of
Directors may from time to time, in its absolute discretion, think proper as a
reserve fund for contingencies, for equalizing dividends or other distributions,
for repairing or maintaining any property of the Corporation or for such other
purpose as the Board of Directors shall determine to be in the best interest of
the Corporation, and the Board of Directors may modify or abolish any such
reserve in the manner in which it was created.


                                    ARTICLE X

                                INVESTMENT POLICY

         Subject to the provisions of the charter of the Corporation, the Board
of Directors may from time to time adopt, amend, revise or terminate any policy
or policies with respect to investments by the Corporation as it shall deem
appropriate in its sole discretion.


                                   ARTICLE XI

                                      SEAL

         Section 1. SEAL. The Board of Directors may authorize the adoption of a
seal by the Corporation. The seal shall contain the name of the Corporation and
the year of its incorporation and the words "Incorporated Maryland." The Board
of Directors may authorize one or more duplicate seals and provide for the
custody thereof.

         Section 2. AFFIXING SEAL. Whenever the Corporation is permitted or
required to affix its seal to a document, it shall be sufficient to meet the
requirements of any law, rule or regulation relating to a seal to place the word
"(SEAL)" adjacent to the signature of the person authorized to execute the
document on behalf


                                       17

<PAGE>



of the Corporation.


                                   ARTICLE XII

                     INDEMNIFICATION AND ADVANCE OF EXPENSES

         To the maximum extent permitted by Maryland Law in effect from time to
time, the Corporation shall indemnify and, without requiring a preliminary
determination of the ultimate entitlement to indemnification, shall pay or
reimburse reasonable expenses in advance of final disposition of a proceeding to
(a) any individual who is a present or former director or officer of the
Corporation and who is made a party to the proceeding by reason of his service
in that capacity, or (b) any individual who, while a director of the Corporation
and at the request of the Corporation, serves or has served another corporation,
real estate investment trust, partnership, joint venture, trust, employee
benefit plan or other enterprise and who is made a party to the proceeding by
reason of his service in that capacity. The Corporation may, with the approval
of its Board of Directors, provide such indemnification and advance for expenses
to a person who served a predecessor of the Corporation in any of the capacities
described in (a) or (b) above and to any employee or agent of the Corporation or
a predecessor of the Corporation.

         Neither the amendment nor repeal of this Article, nor the adoption or
amendment of any other provision of the Bylaws or charter of the Corporation
inconsistent with this Article, shall apply to or affect in any respect the
applicability of the preceding paragraph with respect to any act or failure to
act which occurred prior to such amendment, repeal or adoption.


                                  ARTICLE XIII

                                WAIVER OF NOTICE

         Whenever any notice is required to be given pursuant to the charter of
the Corporation or these Bylaws or pursuant to applicable law, a waiver thereof
in writing, signed by the person or persons entitled to such notice, whether
before or after the time stated therein, shall be deemed equivalent to the
giving of such notice. Neither the business to be transacted at nor the purpose
of any meeting need be set forth in the waiver of notice, unless specifically
required by statute. The attendance of any person at any meeting shall
constitute a waiver of notice of such meeting, except where such person attends
a meeting for the express purpose of objecting to the transaction of any
business on the ground that the meeting is not lawfully called or convened.



                                       18

<PAGE>



                                   ARTICLE XIV

                               AMENDMENT OF BYLAWS

         The Board of Directors shall have the power to adopt, alter or repeal
any provision of these Bylaws and to make new Bylaws. In addition, any provision
of these Bylaws may be adopted, altered or repealed by the affirmative vote of
the shareholders of at least a majority of the votes entitled to be cast.



                                       19

<PAGE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This Schedule contains summary financial information extracted from the
financial statements of Tower Predecessor for the nine month period ended
September 30, 1997 and the financial statements of Tower Realty Trust, Inc. for
the period from March 27, 1997 (date of inception) through September 30, 1997.
</LEGEND>
       



                                 Tower Predecessor                Tower Realty Trust, Inc.
<S>                                  <C>                                     <C>  
<PERIOD-TYPE>                                  9-Mos                                   6-Mos
<FISCAL-YEAR-END>                        Dec-31-1997                              Dec-31-1997
<PERIOD-START>                           Jan-01-1997                              Mar-27-1997
<PERIOD-END>                             Sep-30-1997                              Sep-30-1997
<CASH>                                         4,947                                      66
<SECURITIES>                                       0                                       0
<RECEIVABLES>                                  6,143                                     940
<ALLOWANCES>                                   2,500                                       0
<INVENTORY>                                        0                                       0
<CURRENT-ASSETS>                                   0                                       0
<PP&E>                                       172,969                                       0
<DEPRECIATION>                                44,892                                       0
<TOTAL-ASSETS>                               170,814                                  12,393
<CURRENT-LIABILITIES>                              0                                     487
<BONDS>                                      194,638                                  12,299
                              0                                       0
                                        0                                       0
<COMMON>                                           0                                       1
<OTHER-SE>                                  (60,931)                                   (394)
<TOTAL-LIABILITY-AND-EQUITY>                 170,814                                  12,393
<SALES>                                            0                                       0
<TOTAL-REVENUES>                              20,693                                   1,180
<CGS>                                              0                                       0
<TOTAL-COSTS>                                 26,308                                   1,761
<OTHER-EXPENSES>                                   0                                       0
<LOSS-PROVISION>                                   0                                       0
<INTEREST-EXPENSE>                            10,772                                     229
<INCOME-PRETAX>                                    0                                       0
<INCOME-TAX>                                       0                                       0
<INCOME-CONTINUING>                                0                                       0
<DISCONTINUED>                                     0                                       0
<EXTRAORDINARY>                                6,475                                       0
<CHANGES>                                          0                                       0
<NET-INCOME>                                     945                                   (394)
<EPS-PRIMARY>                                      0                                       0
<EPS-DILUTED>                                      0                                       0

        


</TABLE>


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