WELLSFORD REAL PROPERTIES INC
10-K, 2000-03-29
REAL ESTATE INVESTMENT TRUSTS
Previous: TICKETS COM INC, 10-K, 2000-03-29
Next: EQUITY OFFICE PROPERTIES TRUST, 10-K, 2000-03-29




                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549
- --------------------------------------------------------------------------------
                                    FORM 10-K
- --------------------------------------------------------------------------------
|X|   ANNUAL REPORT  PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934 For the fiscal year ended December 31, 1999 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 001-12917
                                               ---------

                         WELLSFORD REAL PROPERTIES, INC.
                         -------------------------------
             (Exact name of registrant as specified in its charter)

                MARYLAND                               13-3926898
                ---------                              ----------
         (State of organization)         (I.R.S. employer identification number)

    535 MADISON AVENUE, NEW YORK, NY                      10022
    --------------------------------                      -----
(Address of principal executive offices)               (Zip code)

Registrant's telephone number, including area code:   (212) 838-3400
                                                      --------------

SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

   TITLE OF EACH CLASS                 NAME OF EACH EXCHANGE ON WHICH REGISTERED
   -------------------                 -----------------------------------------
      Common Stock                              American Stock Exchange
     $.01 par value


SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:  None

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days. YES |X| NO |_|

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. |X|

The aggregate  market value of the voting shares held by  non-affiliates  of the
registrant  was  approximately  $126,900,000  based on the closing  price on the
American Stock Exchange for such shares on February 29, 2000.

THE NUMBER OF THE REGISTRANT'S SHARES OF COMMON STOCK OUTSTANDING WAS 16,644,370
AS OF FEBRUARY 29, 2000 (INCLUDING 339,806 SHARES OF CLASS A COMMON STOCK).

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Definitive Proxy Statement for the Annual Shareholders'  Meeting
to be held on June 9, 2000 are incorporated by reference into Part III.

                                      -1-
<PAGE>

- --------------------------------------------------------------------------------
                                TABLE OF CONTENTS
- --------------------------------------------------------------------------------

                                                                           FORM
                                                                           10-K
ITEM                                                                      REPORT
 NO.                                                                       PAGE
 ---                                                                       ----

                                     PART I

1.       Business .............................................................3
2.       Properties...........................................................12
3.       Legal Proceedings ...................................................16
4.       Submission of Matters to a Vote of Security-Holders..................16

                                     PART II

5.       Market for Registrant's Common Equity
                  and Related Shareholder Matters.............................17
6.       Selected Consolidated Financial Data.................................18
7.       Management's Discussion and Analysis of Financial
                  Condition and Results of Operations.........................19
7a.      Quantitative and Qualitative Disclosures about Market Risk...........26
8.       Consolidated Financial Statements and Supplementary Data.............26
9.       Changes in and Disagreements with Accountants on
                  Accounting and Financial Disclosure.........................26

                                    PART III

10.      Directors and Executive Officers of the Registrant...................27
11.      Executive Compensation...............................................27
12.      Security Ownership of Certain Beneficial Owners and Management.......27
13.      Certain Relationships and Related Transactions ......................27

                                     PART IV

14.      Exhibits, Financial Statement Schedules and Reports on Form 8-K......28

                              FINANCIAL STATEMENTS

         Consolidated Balance Sheets as of December 31, 1999 and 1998........F-3
         Consolidated Statements of Income for the Years Ended
                  December 31, 1999, 1998 and 1997...........................F-4
         Consolidated Statements of Changes in Shareholders' Equity for the
                  Years Ended December 31, 1999, 1998 and 1997...............F-5
         Consolidated Statements of Cash Flows for the Years Ended
                  December 31, 1999, 1998 and 1997...........................F-6
         Notes to Consolidated Financial Statements..........................F-7
         Wellsford/Whitehall Group, L.L.C. Consolidated Financial
                  Statements and Notes .....................................F-35

                          FINANCIAL STATEMENT SCHEDULES

III.     Real Estate and Accumulated Depreciation............................S-1
IV.      Mortgage Loans on Real Estate.......................................S-3

All other schedules have been omitted because the required  information for such
other schedules is not present,  is not present in amounts sufficient to require
submission  of  the  schedule  or is  included  in  the  consolidated  financial
statements.

                                      -2-
<PAGE>

PART I

ITEM 1.  BUSINESS

Wellsford Real Properties,  Inc. and subsidiaries,  collectively,  the "Company"
was  formed  on  January  8,  1997,  as  a  corporate  subsidiary  of  Wellsford
Residential  Property Trust (the  "Trust").  The Trust was formed in 1992 as the
successor to Wellsford Group Inc. and  affiliates,  which was formed in 1986. On
May 30, 1997, the Trust merged (the "Merger") with Equity Residential Properties
Trust ("EQR"). Immediately prior to the Merger, the Trust contributed certain of
its assets to the Company and the Company  assumed  certain  liabilities  of the
Trust.  Immediately  after  the  contribution  of  assets  to  the  Company  and
immediately   prior  to  the  Merger,   the  Trust  distributed  to  its  common
shareholders  all of the  outstanding  shares of the Company  owned by the Trust
(the  "Spin-off").  On June 2, 1997, the Company sold  12,000,000  shares of its
common stock in a private  placement  (the  "Private  Placement")  to a group of
institutional  investors at $10.30 per share,  the Company's then book value per
share.

The Company is a real estate  merchant  banking firm  headquartered  in New York
City which  acquires,  develops,  finances  and  operates  real  properties  and
organizes and invests in private and public real estate companies. The Company's
operations  are organized into three  Strategic  Business  Units  ("SBUs").  The
portfolio of investments held in each SBU at December 31, 1999 includes:

     Wellsford/Whitehall Group, L.L.C.

     o    A 41.4% interest in a private joint venture that owned and operated 41
          office  properties  totaling  approximately   4,920,000  square  feet,
          including   approximately  1,451,000  square  feet  under  renovation,
          primarily located in New Jersey, Massachusetts and Maryland.

     Wellsford Capital
     o    $65,000,000  of debt  related  investments  including  $37,300,000  of
          direct debt  investments  which bore  interest at an average  yield of
          11.31% and  $27,700,000  in a company which was organized to invest in
          debt instruments;
     o    Venture  capital  investments  of  approximately  $7,000,000 in a real
          estate e-commerce company and other real estate-related ventures; and
     o    Seven commercial properties totaling approximately 597,000 square feet
          primarily located in the Northeastern United States and California.

     Wellsford Development
     o    An 80% interest in Palomino Park, a five phase, 1,800 unit multifamily
          residential  development in a suburb of Denver,  Colorado.  Two phases
          containing  760  units  are  completed  and  operational,  two  phases
          containing  688  units  are  under   construction  and  the  remaining
          approximate 352 unit phase is being prepared for development ; and
     o    A 344-unit operational  multifamily residential development in Tucson,
          Arizona.

See the accompanying  consolidated  financial  statements for certain  financial
information regarding the Company's industry segments.

The Company's executive offices are located at 535 Madison Avenue, New York, New
York,  10022;  telephone,  (212) 838-3400.  The Company has 49 employees,  32 of
whom   are   dedicated    fully   to   the   operations   and    management   of
Wellsford/Whitehall Group, L.L.C.

COMMERCIAL PROPERTY OPERATIONS - WELLSFORD/WHITEHALL
- ----------------------------------------------------

The Company  seeks to acquire  commercial  properties  and create value  through
adaptive reuse. The Company believes that  appropriate  well-located  commercial
properties which are currently  underperforming  can be acquired on advantageous
terms and repositioned with the expectation of achieving  enhanced returns which
are  greater  than

                                      -3-
<PAGE>

returns  which  could  be  achieved  by  acquiring  stabilized  properties.  The
Company's  current  target markets  include New York,  New Jersey,  Connecticut,
Boston, Philadelphia, Baltimore and the Washington D.C. metropolitan areas.

The   Company's    commercial    property   operations   segment   consists   of
Wellsford/Whitehall  Group, L.L.C.  ("Wellsford/Whitehall"),  which is accounted
for on the equity method.

At the time of the Spin-off,  the Company owned six commercial office buildings,
five of which were then vacant, containing an aggregate of approximately 949,400
square feet which were  acquired for an aggregate of  approximately  $47,600,000
(the "WRP Commercial Properties").

In August 1997,  the Company,  in a joint venture with WHWEL Real Estate Limited
Partnership ("Whitehall"),  an affiliate of The Goldman Sachs Group Inc., formed
a private  real  estate  operating  company,  Wellsford/Whitehall.  The  Company
contributed  the  WRP  Commercial  Properties  and  Whitehall  contributed  four
commercial properties upon formation of Wellsford/Whitehall. The Company manages
Wellsford/Whitehall  on a day-to-day  basis, and certain major decisions require
the  consent of both  primary  partners.  The  Company  had a 41.4%  interest in
Wellsford/Whitehall at December 31, 1999.

As of  December  31,  1999,  Wellsford/Whitehall  owned and  operated  41 office
properties totaling approximately 4,920,000 square feet, including approximately
1,451,000  square  feet  under  renovation,  primarily  located  in New  Jersey,
Massachusetts, and Maryland.

During the years ended  December  31, 1999,  1998 and 1997,  Wellsford/Whitehall
participated in the following transactions:

<TABLE>
<CAPTION>
(amounts in millions, except square feet and per square foot amounts)

1999 ACTIVITY:
Purchases:

                                                     Gross
                                                   Leasable
                                                    Square   Number of               Cost per
      Month        Type           Location           Feet   Properties   Cost (1)  Square Foot
      -----        ----           --------           ----   ----------   --------  -----------
<S>            <C>             <C>                 <C>           <C>    <C>           <C>
May .........  Office/Flex     Warren, NJ          129,000       1      $   8.0       $ 62
June ........  Office          Boston, MA           64,000       1         10.2        159
June ........  Office          Boston, MA           68,000       1         13.1        193
July ........  Office/Land     Columbia, MD         97,000       1         10.7        110
July ........  Office          Owings Mills, MD     32,000       1          3.9        122
August ......  Land            Hanover, NJ         19.2 acres    1          2.0        --
August ......  Office          Hanover, NJ          96,000       1         13.3        139
September ...  Flex            Columbia, MD        144,000       1          3.8         26
November ....  Office          Rockville, MD       236,000       1         19.9         84
                                                   -------       -      -------
                            Total purchases        866,000       9      $  84.9        --
                                                   =======       =      =======
                      Total, excluding land        866,000       8      $  82.9         96
                                                   =======       =      =======

Sales:
                                                                            Sales Price
                                  Gross Leasable                               per
                                      Square         Number of                Square
      Month          Location          Feet         Properties   Sales Price   Foot         Gain
      -----          --------          ----         ----------   -----------   ----         ----
<S>              <C>                 <C>                 <C>      <C>          <C>        <C>
February ....    Wayne, NJ           2.58 acres (2)      1        $   0.3      $--        $   0.2
May .........    Boston, MA           65,000             1            8.1       125           2.3
August ......    Needham, MA         261,000             1           26.0       100           5.6
November ....    Washington, D.C.    225,000             1           43.4       193           7.5
                                     -------             -        -------                 -------
                      Total sales    551,000             4        $  77.8       --        $  15.6
                                     =======             =        =======                 =======
            Total, excluding land    551,000             3        $  77.5       141       $  15.4
                                     =======             =        =======                 =======

- ----------
<FN>

   (1)   The 1999  Wellsford/Whitehall  acquisitions described above were funded
         with proceeds from first  mortgage  financing on five of the properties
         and seller  financing  in the form of a second  mortgage  on one of the
         properties of $43,401,000 and additional  capital  contributions by the
         Company and Whitehall.
   (2)   Sale of vacant land.
</FN>

                                      -4-
<PAGE>

1998 ACTIVITY:
Purchases:

                                                          Gross
                                                        Leasable                                 Cost per
                                                         Square         Number of                 Square
      Month        Type             Location              Feet         Properties      Cost (1)    Foot
      -----        ----             --------              ----         ----------      --------    ----
<S>              <C>          <C>                      <C>                 <C>      <C>           <C>
February ....    Office       Boston, MA                  65,000            1       $    5.5      $  85
February ....    Land         Somerset, NJ                19 acres          1            2.0        --
March .......    Office       Somerset, NJ                82,000            1            5.4         66
May .........    Office       Boston, MA                 977,000           13          148.7 (2)    152
May .........    Warehouse    Needham, MA                470,000            2           28.4         60
June ........    Office       Andover, MA                 63,000            1            7.4        117
June ........    Office       Basking Ridge, NJ          104,000            2           15.0        144
September ...    Office       Franklin Township, NJ      199,000            2           22.8        115
November ....    Office       Columbia, MD                38,000            1            2.6         68
December ....    Office       Ridgefield Park, NJ        147,000            1           19.3        131
                                                       ---------           --       --------
                                    Total purchases    2,145,000           25       $  257.1        --
                                                       =========           ==       ========
                              Total, excluding land    2,145,000           24       $  255.1        119
                                                       =========           ==       ========

Sale:
                                                                          Sales Price
                                  Gross Leasable                             per
                                      Square       Number of                Square
      Month           Location        Feet        Properties   Sales Price   Foot       Gain
      -----           --------        ----        ----------   -----------   ----       ----
<S>              <C>                 <C>              <C>      <C>          <C>        <C>
May .........    Wayne, NJ           69,000           1        $   5.0      $ 72       $  2.9

- ----------
<FN>

     (1)  The 1998 Wellsford/Whitehall  acquisitions described above, other than
          the  May  Boston   transaction,   were  funded  primarily  by  capital
          contributions  from the  Company  and  Whitehall,  and by draws on the
          Wellsford/Whitehall  Bank Facility  with Fleet  National Bank as agent
          for    itself    and    several    other    financial     institutions
          ("Wellsford/Whitehall Bank Facility").
     (2)  The Boston  portfolio of 13 office buildings was financed with (i) the
          assumption of $68,300,000 of mortgage debt, (ii) a $35,800,000 draw on
          the   Wellsford/Whitehall   Bank  Facility,   (iii)  the  issuance  of
          $19,000,000 of  Wellsford/Whitehall  6% convertible preferred units to
          the sellers,  (iv)  $18,000,000 of capital  contributions by Whitehall
          and  the   Company   and   (v)   the   issuance   of   $7,600,000   of
          Wellsford/Whitehall common units.

</FN>

1997 ACTIVITY:
Purchases (1):

                                                     Gross
                                                   Leasable                             Cost per
                                                    Square     Number of                 Square
      Month        Type             Location         Feet     Properties    Cost (2)      Foot
      -----        ----             --------         ----     ----------    --------      ----
<S>              <C>          <C>                   <C>           <C>      <C>           <C>
September        Office       Somerset, NJ          181,000       1        $    18.1     $ 100
December         Office       Berkeley Hts, NJ      297,000       2             29.1        98
December         Industrial   Parsippany, NJ        244,000       1              7.1        29
                                                    -------       -        ---------
                               Total purchases      722,000       4        $    54.3        75
                                                    =======       =        =========

- ----------
<FN>
(1)     Exclusive of properties  contributed  by  the Company and Whitehall upon
        formation of the joint venture.
(2)     The  Wellsford/Whitehall  transactions  described  above  were  funded
        primarily by capital contributions from the Company and Whitehall, the
        assumption of $48,000,000 in mortgage debt which encumbered certain of
        the  properties  contributed  by Whitehall  and the proceeds of a term
        loan agreement (the "Wellsford/Whitehall  Bridge Loan") by the Company
        to Wellsford/Whitehall.
</FN>
</TABLE>

In  July  1998,   Wellsford/Whitehall   modified  the  Wellsford/Whitehall  Bank
Facility.  Under the new terms,  $300,000,000 represents a senior secured credit
facility bearing interest at LIBOR + 1.65% and $75,000,000  represents a secured
mezzanine  facility bearing interest at LIBOR + 3.20%. Both facilities mature on
December 15, 2000 and are extendable for one year by Wellsford/Whitehall.  As of
December  31,  1999  and  1998,  approximately  $238,700,000  and  $276,200,000,
respectively,  was  outstanding  under  the  Wellsford/Whitehall  Bank  Facility
(approximately $177,300,000 and $207,300,000,  respectively,  of which was under
the senior  facility).  At December  31, 1999,  Wellsford/Whitehall  expected to
borrow an additional  $8,000,000 for tenant improvements and leasing commissions
through March 31, 2000, when the ability to draw on this facility  expires under
the   current   terms   of   the   Wellsford/Whitehall    Bank   Facility.   The
Wellsford/Whitehall Bank Facility contains certain financial covenants including
limitations on distributions to members.

The  Company  is  entitled  to receive  incentive  compensation  payable  out of
distributions  made by  Wellsford/Whitehall  (the  "Promote")  after  return  of
capital  and  minimum  annual  returns of at least 15% to 17.5% on such  capital
balances  to the Company and  Whitehall  (as defined in the  Wellsford/Whitehall
Operating  Agreement

                                      -5-
<PAGE>

(the "Operating  Agreement")).  Pursuant to the Operating Agreement, the Company
is required to distribute to officers and employees of  Wellsford/Whitehall  and
the Company, 50% or, in some cases, 55% of the Promote it receives. To date, the
Company has not earned or received any distribution of the Promote and there can
be no assurance that such Promote will be earned.

In June 1999, the capital commitment  requirements of  Wellsford/Whitehall  were
modified from an aggregate of  $150,000,000  ($75,000,000 by each partner) to an
aggregate of  $250,000,000.  The Company's total portion is $85,000,000 of which
$72,769,000  was  contributed  as of  December  31, 1999 and  Whitehall's  total
portion is $165,000,000 of which $101,604,000 was contributed as of December 31,
1999. These commitments expire December 31, 2000.

In connection  with the  formation of  Wellsford/Whitehall,  the Company  issued
warrants (the "Whitehall Warrants") to Whitehall to purchase 4,132,230 shares of
the  Company's  common  stock at an  exercise  price of $12.10  per  share.  The
Whitehall Warrants are exercisable until August 28, 2002. The exercise price for
the   Whitehall   Warrants   is   payable  in  cash  or   membership   units  in
Wellsford/Whitehall.  As part of the new capital  commitment  from  Whitehall in
1999,  the  Company  issued to  Whitehall  additional  warrants  to  purchase an
additional  123,967 shares of the Company's  common stock  exercisable at $12.10
per  share,   payable  in  cash  or  in  exchange   for   membership   units  of
Wellsford/Whitehall, held by Whitehall based upon Wellsford/Whitehall's value as
defined.  These additional warrants are exercisable for five years and expire on
May 28, 2004. Whitehall may exchange an additional $25,000,000 of the membership
units it owns in Wellsford/Whitehall for shares of the Company's common stock or
cash at the  Company's  sole  discretion,  based  upon the  price  paid for such
membership  units and the current market value of the Company's common stock. As
of December 31, 1999, no units have been converted.

The Company has agreed with  Whitehall to conduct its  business  and  activities
relating to office  properties  (but not other types of  commercial  properties)
located in North  America  solely  through its  interest in  Wellsford/Whitehall
except, in certain  circumstances,  where  Wellsford/Whitehall  has declined the
investment opportunity.


DEBT AND EQUITY ACTIVITIES - WELLSFORD CAPITAL
- ----------------------------------------------

DEBT INVESTMENTS
The Company makes loans that constitute,  or will invest in, real estate related
senior,  junior  or  otherwise  subordinated  debt  instruments,  which  may  be
unsecured or secured by liens on real estate,  interests therein or the economic
benefits  thereof,  and which have the potential for high yields or returns more
characteristic of equity  ownership.  These investments may include debt that is
acquired  at  a  discount,   mezzanine  financing,   commercial  mortgage-backed
securities,  secured and unsecured lines of credit,  distressed  loans and loans
previously  made by  foreign  and  other  financial  institutions.  The  Company
believes that there are opportunities to acquire real estate debt, especially in
the low or below investment grade tranches,  at significant  returns as a result
of inefficiencies in pricing, while utilizing management's real estate expertise
to analyze the underlying properties and thereby effectively minimizing risk.

At December 31, 1999, the Company had approximately  $65,000,000 of debt related
investments,  including  $37,300,000  of  direct  debt  investments  which  bore
interest  at an average  yield of 11.31% and had an  average  remaining  term to
maturity of 4.8 years and $27,700,000 in a company which was organized to invest
in debt instruments. Following is information regarding these investments.

277 PARK
In April 1997,  the Company and Fleet  National Bank  originated an  $80,000,000
loan (the "277 Park Loan") to entities which own substantially all of the equity
interests (the "Equity  Interests") in the entity which owns a 1,750,000  square
foot office  building  located in New York City (the "277 Park  Property").  The
Company has  advanced  $25,000,000  pursuant to the 277 Park Loan.  The 277 Park
Loan is  secured  primarily  by a pledge of the  Equity  Interests  owned by the
borrowers.  The  277  Park  Loan  is  subordinated  to  a  10-year  $345,000,000
(amortized  balance of  $332,580,000  at December 31, 1999) first  mortgage loan
(the "REMIC Loan") on the 277 Park Property.

                                      -6-
<PAGE>

The 277 Park Loan bears  interest  at the rate of 12.00% per annum for the first
nine years of its term and at a floating annual rate during the tenth year equal
to LIBOR + 5.15% or the Fleet National Bank base rate plus 5.15%,  as elected by
the  borrowers.  The  principal  amount  of the 277 Park  Loan  and all  accrued
interest  will be payable  in May 2007;  the REMIC Loan is also due in May 2007.
The Company earned approximately $3,042,000,  $3,042,000 and $2,000,000 per year
in interest  income,  or 10.1%,  11.7% and 22.1% of its total non-joint  venture
revenues from the 277 Park Loan during 1999, 1998 and 1997, respectively.

PATRIOT
In September  1999, the Company and Fleet National Bank originated a $10,000,000
second mortgage. The Company has advanced $5,000,000 (its 50% share) pursuant to
the second mortgage.  The second mortgage is subordinate to a $75,000,000  first
mortgage with Fleet National Bank. The loan bears interest at LIBOR + 4.75% with
payments of interest only through  August 2001 and principal and interest  based
on a 25-year amortization through the loan's maturity in July 2002 (the "Patriot
Loan").  The Patriot Loan is secured by a fee interest in a 608,000  square foot
mixed-use property in Boston, Massachusetts.

THE ABBEY COMPANY
In August  1997,  the  Company  and Morgan  Guaranty  Trust  Company of New York
("MGT") originated a $70,000,000 credit facility secured by first mortgages (the
"Abbey Credit Facility") to affiliates of The Abbey Company, Inc. ("Abbey").  In
May  1998,   the  Company  and  MGT  expanded  the  Abbey  Credit   Facility  to
$120,000,000.  In December 1998, Abbey repaid $20,000,000,  thereby reducing the
total  available  balance to  $100,000,000.  In September  1999,  an  additional
$83,500,000  was  repaid,  thereby  reducing  the  total  available  balance  to
$16,500,000.  The Abbey Credit  Facility  will be made  available to Abbey until
September  2000.  Advances  under the  facility can be made for up to 65% of the
value of the borrowing base  collateral  which consisted of first mortgage loans
on three  properties  (one each of office,  industrial  and  retail),  all cross
collateralized, totaling approximately 250,000 square feet at December 31, 1999.

The Company's portion of the outstanding balance is approximately $4,300,000 and
$46,000,000 at December 31, 1999 and 1998, respectively.  Under the terms of its
participation   agreement   with  MGT,  the  Company  will  fund  a  50%  junior
participation  on all advances under the Abbey Credit  Facility.  The Company is
entitled to receive  interest on its advances under the Abbey Credit Facility at
LIBOR + 4.00%.  The Company  earned  approximately  $2,941,000,  $3,920,000  and
$827,000,  or 9.8%, 15.1% and 9.1% of its total non-joint  venture revenues from
the Abbey Credit Facility during 1999, 1998 and 1997, respectively.

SAFEGUARD
In December 1998, the Company and MGT originated a $90,000,000  credit  facility
secured by first  mortgages  (the  "Safeguard  Credit  Facility")  to  Safeguard
Capital Fund,  L.P.  ("Safeguard").  The Safeguard  Credit Facility will be made
available to Safeguard until April 2001. Advances under the facility can be made
for up to 75% of the value of the borrowing  base  collateral  which consists of
nine self-storage properties,  all cross-collateralized,  totaling approximately
608,000 square feet at December 31, 1999.  Under the terms of its  participation
agreement  with MGT,  the Company  will fund a 50% junior  participation  on all
advances under the Safeguard Credit Facility. The Company is entitled to receive
interest on its advances under the Safeguard Credit Facility at LIBOR + 4.00%.

Approximately  $5,900,000  had been  advanced by the Company under the Safeguard
Credit  Facility  at  December  31,  1998,  with  additional  advances  made  of
approximately  $2,200,000  through  March 1999,  at which time,  the loan with a
balance of $8,100,000 was contributed to the Company's joint venture investment,
Belford Capital Holdings,  L.L.C. ("Belford Capital"). This venture also assumed
the first  $25,000,000 of the Company's  commitment to fund additional  advances
under the Safeguard Credit Facility (including amounts advanced through December
31, 1999). The Company retained the remaining $20,000,000  commitment,  of which
$2,900,000  was advanced to Safeguard in September  1999 and was  outstanding at
December 31, 1999.

                                      -7-
<PAGE>

DEBARTOLO
In  July  1998,  the  Company,  Bank  One,  N.A.  and  several  other  financial
institutions  originated  a  $175,000,000  loan, in  which  the  Company  had an
$18,000,000  participation (the  "DeBartolo  Loan"), to entities  owned by Simon
DeBartolo  Group,  L.P. The DeBartolo  Loan is secured by  partnership  units in
Simon  DeBartolo  Group,  L.P.,  the  operating  partnership  of a  real  estate
investment  trust which owns mall space  nationwide.  The  DeBartolo  Loan bears
interest at 8.547%,  is payable  quarterly,  pays  principal  based on a 20-year
amortization schedule and is due in July 2008. In March 1999, the amortized loan
balance of approximately $17,600,000 was contributed to Belford Capital.

WOODLANDS
In December  1997,  the Company,  Fleet  National  Bank,  Morgan  Stanley Senior
Funding,  Inc.  and  certain  other  lenders  made  available  to the owners and
developers of a 25,000 acre master-planned  residential  community located north
of Houston (the "Woodlands  Property"),  loans in the aggregate principal amount
of  $369,000,000  (the  "Woodlands  Loan").  The Woodlands  Loan  consisted of a
revolving  credit loan in the principal  amount of $179,000,000  (the "Revolving
Loan"),  a  secured  term loan in the  principal  amount  of  $130,000,000  (the
"Secured  Loan"),  and a second  secured  term loan in the  principal  amount of
$60,000,000  (the  "Second  Secured  Loan").  The Company  advanced  $15,000,000
pursuant to the Second Secured Loan. The Second Secured Loan was  subordinate to
the  Revolving  Loan and the  Secured  Loan and bore  interest  equal to LIBOR +
4.40%.  The principal  amount of the Woodlands  Loan was repaid in full prior to
December 31, 1999. The Company earned  approximately  $1,295,000 and $1,517,000,
or 4.3% and 5.8% of its total  non-joint  venture  revenues  from the  Woodlands
Second Secured Loan during 1999 and 1998, respectively.

REIT BRIDGE LOAN
In August 1998,  the Company,  Deutsche  Bank,  N.A. and certain  other  lenders
originated a $100,000,000  unsecured loan in which the Company had a $15,000,000
participation  (the  "REIT  Bridge  Loan")  to a  publicly  traded  real  estate
investment  trust  which owns 22 regional  malls,  eight  multifamily  apartment
properties  and five office  properties  nationwide.  This loan bore interest at
9.875% and was due in February 1999, with two three-month  extensions  available
to the borrower.  In January  1999,  the REIT Bridge Loan was modified to extend
the maturity date to August 1999 and increase the interest  rate to 12.00%.  The
borrower  paid a 1.50%  loan  fee at  origination  and a  1.00%  loan  fee  upon
modification. This loan was repaid in full in July 1999.

BROOMFIELD
In January 1999, the Company  acquired a parcel of land in Broomfield,  Colorado
for  approximately  $7,200,000  pursuant to an  outstanding  standby  commitment
issued in 1998.  In  connection  with this  transaction,  the Company  collected
approximately $400,000 of fees in 1998. In July 1999, the Company sold this land
for  $7,200,000  to a third party  ("Buyer")  and  simultaneously  collected  an
additional  $1,100,000  in fees.  The  Company  then  purchased  $11,740,000  of
tax-exempt  notes,  bearing  interest at 6.25% and due in December  1999.  These
notes were issued by a  quasi-governmental  agency  partially  controlled by the
Buyer and were  guaranteed by a AA rated bank.  The notes were repaid in full in
December 1999. The Company earned approximately $1,555,000 and $401,000, or 5.2%
and 1.5% of its total non-joint venture revenues, on the Broomfield  transaction
during 1999 and 1998, respectively.

BELFORD CAPITAL
The Company  contributed  approximately  $24,200,000  and $4,900,000 in 1999 and
1998, respectively, to a 51% owned joint venture special purpose finance company
("SPFC"),  Belford Capital, with The Liberty Hampshire Company, L.L.C. ("Liberty
Hampshire")  owning 10% and another  entity owning the  remaining  39%. The 1999
contribution  was  comprised  of two  of the  Company's  debt  investments,  the
$17,600,000  DeBartolo  Loan  and  the  $8,100,000  outstanding  balance  of the
Safeguard Credit Facility,  net of $1,500,000 of cash received back from Belford
Capital. The other partners contributed their respective shares of their capital
contributions in cash. Belford Capital also assumed the first $25,000,000 of the
Company's  commitment to fund the Safeguard Credit Facility  (including  amounts
advanced to date).

                                      -8-
<PAGE>

VENTURE CAPITAL INVESTMENTS
At December 31, 1999, the Company had venture capital  investments of $7,000,000
in a real  estate  e-commerce  company and other real  estate-related  ventures.
Following is information regarding these investments.

LIBERTY HAMPSHIRE
In  July  and  August  1998,  the  Company  invested  a total  of  approximately
$2,100,000  for  a  4.20%  interest  in  Liberty  Hampshire,  which  structures,
establishes  and provides  management and services for SPFCs formed to invest in
financial assets.

REIS REPORTS, INC.
Belford  Capital  has  invested  $6,500,000  in a real  estate  market  research
internet company, Reis Reports, Inc. ("Reis"), a leading provider of real estate
market  information  to  institutional  investors,  at December  31,  1999.  The
Company's share of this investment was approximately  $3,321,000 at December 31,
1999. The primary shareholder of Reis is the brother of Mr. Lynford, Chairman of
the Company; Mr. Lynford recused himself from the Reis investment decisions.

CREAMER VITALE WELLSFORD/CLAIRBORNE INVESTORS
In January 1998, the Company formed Creamer Vitale Wellsford,  L.L.C.  ("Creamer
Vitale Wellsford") in which it has a 49% interest and acquired the same interest
in a related real estate advisory and consulting firm.

Creamer  Vitale  Wellsford,  together  with  Prudential  Real  Estate  Investors
("PREI"),  an affiliate of Prudential Life Insurance  Company,  have established
the Clairborne  Investors  Mortgage  Investment  Program  ("Clairborne") to make
opportunistic  investments and to provide  liquidity to lenders and participants
in mortgage  loan  transactions.  The parties  have agreed to  contribute  up to
$150,000,000 to fund  acquisitions  approved by the parties,  of which PREI will
fund 90% and a subsidiary of the Company will fund 10%. Creamer Vitale Wellsford
will originate, co-invest, and manage the investments of the program.

The Company's  original  investment in these entities was $1,250,000 of cash and
148,000  five-year  warrants to purchase the Company's  common shares at $15.175
per share,  valued at  approximately  $750,000 at that time.  In November  1998,
Clairborne  acquired an approximate  $17,000,000  participation in a $56,000,000
mortgage,  bearing  interest  at  LIBOR  +  1.75%  and  due in 3.5  years,  at a
significant discount to face value. The Company funded approximately  $1,400,000
of the cost of this participation, which was prepaid entirely at the face amount
during 1999 by the borrower.

OTHER INVESTMENTS

VALUE PROPERTY TRUST
In February  1998,  the Company  completed the merger with Value  Property Trust
("VLP")  (the  "VLP   Merger")   for  total   consideration   of   approximately
$169,000,000,  which was accounted for as a purchase. Thirteen of the twenty VLP
properties,  which  were under  contract  to an  affiliate  of  Whitehall,  were
subsequently  sold for an aggregate of  approximately  $64,000,000.  The Company
retained  seven of the VLP properties  with an allocated  value upon purchase of
approximately  $38,300,000,  containing  an aggregate of  approximately  597,000
square feet located primarily in the northeastern  United States and California.
VLP had cash of  $60,800,000  and other net assets of $5,900,000 at the close of
the transaction.

PROPERTY DEVELOPMENT AND LAND OPERATIONS - WELLSFORD DEVELOPMENT
- ----------------------------------------------------------------

The Company engages in selective  development  activities as opportunities arise
and when justified by expected  returns.  The Company  believes that by pursuing
selective development activities,  it can achieve returns which are greater than
returns  which could be achieved by  acquiring  stabilized  properties.  Certain
development  activities may be conducted in joint ventures with local developers
who may bear the substantial  portion of the economic risks

                                      -9-
<PAGE>

associated with the construction, development and initial rent-up of properties.
As part of its strategy, the Company may seek to issue tax-exempt bond financing
authorized by local  governmental  authorities which generally bears interest at
rates substantially below rates available from conventional financing.

PALOMINO PARK
The Company owns an approximate 80% interest in Phases I, II, III, IV and V of a
1,800-unit  class A  multifamily  development  ("Palomino  Park") in a suburb of
Denver, Colorado. EQR owns the remaining 20% interest. The Company has a related
$14,755,000  tax exempt  mortgage  note payable  which  requires  interest  only
payments at a variable rate (average rate for 1999 was approximately 3.4%) until
it matures in December 2035 (the "Palomino Park Bonds"). The tax exempt mortgage
note payable is security for tax-exempt  bonds,  which are backed by a letter of
credit from a AAA rated financial  institution.  The Company and an affiliate of
EQR have guaranteed the reimbursement of the financial  institution in the event
that the letter of credit is drawn  upon (the  latter  guarantee  being the "EQR
Enhancement").

In December  1997,  Phase I, known as Blue  Ridge,  was  completed  at a cost of
approximately  $41,500,000.  At that time,  the Company  obtained a  $34,500,000
permanent loan (the "Blue Ridge  Mortgage")  secured by a first mortgage on Blue
Ridge.  The Blue Ridge Mortgage  matures in January 2008 and bears interest at a
fixed  rate of 6.92%.  Principal  payments  are based on a 30-year  amortization
schedule.

In November  1998,  Phase II,  known as Red Canyon,  was  completed at a cost of
approximately  $33,900,000.  At that time,  the Company  acquired the Red Canyon
improvements and the related construction loan was repaid with the proceeds of a
$27,000,000  permanent  loan  (the "Red  Canyon  Mortgage")  secured  by a first
mortgage on Red Canyon.  The Red Canyon  Mortgage  matures in December  2008 and
bears  interest  at a fixed  rate of 6.68%.  Principal  payments  are based on a
30-year amortization schedule.

The estimated total costs of the remaining three multifamily  development phases
at Palomino Park and related infrastructure costs at completion of these phases,
including the Company's gross  investment,  which is included in construction in
progress on the Company's  consolidated  financial statements,  of approximately
$30,748,000 at December 31, 1999, are as follows:

<TABLE>
<CAPTION>
                                          ESTIMATED            ESTIMATED
                                            TOTAL             COMPLETION
          NAME                  UNITS       COST                 DATE
          ----                  -----       ----                 ----
<S>                            <C>      <C>              <C>
Phase III ("Silver Mesa") ....   264    $  40,000,000    July 2000
Phase IV ("Green River") .....   424       55,000,000    Fourth Quarter 2001
Phase V ("Gold Peak") ........   352       42,000,000    Fourth Quarter 2002
                               -----    -------------
                               1,040    $ 137,000,000
                               =====    =============
</TABLE>

The third and fourth  phases of this  project  are being  developed  pursuant to
fixed-price  contracts.  The  Company  is  committed  to  purchase  100%  of the
improvements  upon completion and the achievement of certain occupancy levels of
these  phases.  In  addition,  the Company is obligated to fund the first 20% of
development costs on these phases as they are incurred.

In May 1997,  the Company  acquired  the land for Silver Mesa for  approximately
$2,100,000.  In May 1998,  the  Company  acquired  the land for Green  River for
approximately  $3,200,000.  In May 1999, the Company  acquired the land for Gold
Peak for  approximately  $2,600,000.  Construction in progress  related to these
three  phases,  including the cost of land,  was  approximately  $30,748,000  at
December 31, 1999.

SONTERRA
From the time of the Spin-off,  the Company held a $17,800,000  mortgage on, and
option to purchase, a 344-unit class A residential  apartment complex ("Sonterra
at Williams Centre") located in Tucson, Arizona.

In January  1998,  the Company  exercised  its option and  acquired  Sonterra at
Williams Centre for  approximately  $20,500,000,  including  satisfaction of the
mortgage.  In February 1998, the Company closed on $16,400,000 of first

                                      -10-
<PAGE>

mortgage financing (the "Sonterra Mortgage") on this property,  bearing interest
at 6.87% and maturing in March 2008.  Principal  payments are based on a 30-year
amortization schedule.

SEGMENT FINANCIAL INFORMATION
See Note 10 to the Company's  consolidated  financial  statements for additional
information regarding the Company's industry segments.

FUTURE INVESTMENTS
The Company may in the future make equity  investments  in entities owned and/or
operated  by  unaffiliated  parties  and  which  engage  in real  estate-related
businesses and activities or businesses  that service the real estate  industry.
Some of the  entities in which the Company may invest may be start-up  companies
or  companies  in need of  additional  capital.  The Company may also manage and
lease properties owned by it or in which it has an equity or debt investment.

                                      -11-
<PAGE>

ITEM 2.  PROPERTIES.

The following property information is presented by SBU.

WELLSFORD/WHITEHALL
Wellsford/Whitehall   owned  and   operated  41  office   properties,   totaling
approximately  4,920,000  square feet at December 31, 1999. The following  table
sets forth certain information related to these properties at December 31, 1999:

<TABLE>
<CAPTION>
                                                                         LEASABLE
                                                                         BUILDING       YEAR        NUMBER
                                                                          SQUARE    CONSTRUCTED/      OF
           PROPERTY                  TYPE            LOCATION              FEET     REHABILITATED   TENANTS  OCCUPANCY
           --------                  ----            --------              ----     -------------   -------  ---------
<S>                               <C>             <C>                     <C>        <C>             <C>      <C>
OPERATING PROPERTIES
1800 Valley Road ............     Office          Wayne, NJ                56,000       1980           1      100.0%
Greenbrook Corporate Center .     Office          Fairfield, NJ           201,000       1987          12       96.6%
Chatham Executive Center ....     Office          Chatham, NJ              63,000    1972/1997         6      100.0%
300 Atrium Drive ............     Office          Somerset, NJ            150,000       1983           4       82.4%
400 Atrium Drive ............     Office          Somerset, NJ            355,000       1985           2       99.1%
500 Atrium Drive ............     Office          Somerset, NJ            169,000       1984           3       94.2%
700 Atrium Drive ............     Office          Somerset, NJ            181,000       1985           1      100.0%
Mountain Heights Center #1 ..     Office          Berkeley Hts, NJ        183,000       1986          13       99.7%
Garden State Exhibit Center .     Flex            Somerset, NJ             82,000    1968/1989       N/A         N/A
150 Wells Avenue ............     Office          Newton, MA               11,000       1987           1      100.0%
72 River Park ...............     Office          Needham, MA              22,000       1983           4      100.0%
70 Wells Avenue .............     Office          Newton, MA               29,000       1979           2      100.0%
160 Wells Avenue ............     Office          Newton, MA               19,000    1970/1997         1      100.0%
2331 Congress Street ........     Office          Portland, ME             24,000       1980           3       84.4%
60/74 Turner Street .........     Office/Land     Waltham, MA              16,000       1970           1      100.0%
100 Wells Avenue ............     Office          Newton, MA               21,000       1978           1      100.0%
333 Elm Street ..............     Office          Dedham, MA               48,000       1983           7       96.3%
Dedham Place ................     Office          Dedham, MA              160,000       1987           8       97.2%


                                                                                          BASE     ESCALATED   MARKET
                                                                                        RENT PER   RENT PER   RENT PER
                                          PRINCIPAL                    LEASE             SQUARE     SQUARE     SQUARE
           PROPERTY                        TENANTS                  EXPIRATION            FOOT       FOOT       FOOT*   ENCUMBRANCES
           --------                        -------                  ----------            ----       ----       -----   ------------
<S>                               <C>                           <C>                    <C>        <C>        <C>           <C>
OPERATING PROPERTIES
1800 Valley Road ............     Rickitt & Coleman             December 2003          $   12.10  $   14.41  $   13.00      (A)
Greenbrook Corporate Center .     Information Resources         December 2003              20.14      22.18      22.50      (A)
Chatham Executive Center ....     Quadrant                      July 2009                  26.54      28.16      30.00      (A)
300 Atrium Drive ............     AT&T                          March 2004                 17.93      19.82      21.50      (A)
400 Atrium Drive ............     Merrill Lynch                 December 2001 & 2003       17.39      19.90      21.50      (A)
500 Atrium Drive ............     AT&T                          December 2003              18.78      22.88      21.50      (A)
700 Atrium Drive ............     Merck                         June 2005                  15.12      18.39      21.50      (A)
Mountain Heights Center #1 ..     The Santa Cruz                September 2006             20.54      22.57      28.50      (A)
Garden State Exhibit Center .     N/A                           N/A                        28.39      28.39      28.39      (A)
150 Wells Avenue ............     Linx Communications           September 2001             19.50      19.99      22.50      (A)
72 River Park ...............     JH Albert, Ins.               November 2004              20.32      20.99      25.50      (A)
70 Wells Avenue .............     Renaissance Worldwide, Inc.   November 2002              22.14      23.74      24.50      (A)
160 Wells Avenue ............     New England Cable             December 2013              22.00      23.76      24.50      (A)
2331 Congress Street ........     Clark Associates              April 2002                 12.64      13.37      15.25      (A)
60/74 Turner Street .........     Brandeis University           June 2002                   7.00       7.00       9.00      (A)
100 Wells Avenue ............     The Larkin Group              December 2002              21.25      22.53      24.50      (A)
333 Elm Street ..............     Lojack                        May 2001                   18.81      19.21      27.00     (A)(B)
Dedham Place ................     Harvard Pilgrim Healthcare    September 2001             24.85      30.23      28.75     (A)(B)

                                      -12-
<PAGE>

                                                                         LEASABLE
                                                                         BUILDING       YEAR        NUMBER
                                                                          SQUARE    CONSTRUCTED/      OF
           PROPERTY                  TYPE            LOCATION              FEET     REHABILITATED   TENANTS  OCCUPANCY
           --------                  ----            --------              ----     -------------   -------  ---------
<S>                               <C>             <C>                     <C>        <C>             <C>      <C>
128 Technology Center .......     Office          Waltham, MA             218,000       1986           2      100.0%
201 University Avenue .......     Office          Westwood, MA             82,000       1982         (E)         (E)
7/57 Wells Avenue ...........     Office          Newton, MA               88,000       1982          15       74.1%
75/85/95 Wells Avenue .......     Office          Newton, MA              242,000    1976/1986        12       99.9%
Shattuck Office Center ......     Office          Andover, MA              63,000       1985          11      100.0%
180/188 Mt Airy Road ........     Office          Basking Ridge, NJ       104,000       1980          12       98.8%
377/379 Campus Drive ........     Office          Franklin Twp, NJ        199,000       1984           1      100.0%
105 Challenger Road .........     Office          Ridgefield Park, NJ     147,000       1992           3      100.0%
6301 Stevens Forest .........     Office          Columbia, MD             38,000       1980           2      100.0%
150 Mt. Bethel Road .........     Office/Flex     Warren, NJ              129,000       1981           6       64.3%
One Mall North ..............     Office          Columbia, MD             97,000    1978/1998        40       95.6%
McDonough Crossroads ........     Office          Owings Mills, MD         32,000       1988           5      100.0%
Oakland Ridge ...............     Flex            Columbia, MD            144,000       1972           9       66.6%
Airport Park ................     Office          Hanover Twp, NJ          96,000       1979          17       98.5%
                                                                        ---------                    ---       ----
SUBTOTAL--OPERATING PROPERTIES ...................................      3,469,000                    205       92.3%
                                                                        ---------                    ---       ----


PROPERTIES UNDER RENOVATION
Pointview Corporate Center ..     Office          Wayne, NJ               515,000    1976/1998       (F)        --
Morris Technology Center ....     Office          Parsippany, NJ          244,000  1963/1977/1998    (F)        --
Mountain Heights Center #2 ..     Office          Berkeley Hts, NJ        115,000    1968/1998       (G)         (G)
117 Kendrick Street .........     Office          Needham, MA             209,000       1963         (F)        --
600 Atrium Drive ............     Land            Somerset, NJ                N/A       N/A          (H)        --
Airport Park ................     Land            Hanover Twp, NJ             N/A       N/A          (H)        --
401 North Washington ........     Office          Rockville, MD           236,000       1972           1       26.2%
79 Milk Street ..............     Office          Boston, MA               64,000    1920/1998        28       83.7%
24 Federal Street ...........     Office          Boston, MA               68,000    1921/1997       (F)        --
                                                                        ---------                    ---       ----
SUBTOTAL-PROPERTIES UNDER RENOVATION .............................      1,451,000                     29        8.1%
                                                                        ---------                    ---       ----
1999 TOTAL/AVERAGE ...............................................      4,920,000                    234       92.3%
                                                                        =========                    ===       ====
                                                                                                                 (I)


                                                                                          BASE     ESCALATED   MARKET
                                                                                        RENT PER   RENT PER   RENT PER
                                          PRINCIPAL                    LEASE             SQUARE     SQUARE     SQUARE
           PROPERTY                        TENANTS                  EXPIRATION            FOOT       FOOT       FOOT*   ENCUMBRANCES
           --------                        -------                  ----------            ----       ----       -----   ------------
<S>                               <C>                           <C>                    <C>        <C>        <C>           <C>
128 Technology Center .......     Parametric Technology         October 2001               21.13      23.75      31.25     (A)(B)
201 University Avenue .......     (E)                           (E)                          (E)        (E)        (E)     (A)(B)
7/57 Wells Avenue ...........     GEO Centers                   November 2004              28.89      28.94      30.00     (A)(B)
75/85/95 Wells Avenue .......     Marcam                        April 2005                 24.20      24.26      31.00     (A)(B)
Shattuck Office Center ......     Codman Research Group         March 2000                 17.64      19.14      22.50      (A)
180/188 Mt Airy Road ........     Lucent Technology             October 2004               22.90      24.64      26.50      (A)
377/379 Campus Drive ........     AT&T                          August 2003                11.00      11.00      13.50      (A)
105 Challenger Road .........     Samsung America, Inc.         December 2003              21.79      23.93      27.50      (A)
6301 Stevens Forest .........     SecurityLink from Ameritech   July 2005                  14.59      14.78      16.50      (A)
150 Mt. Bethel Road .........     TMS Mortgage                  June 2003                  11.71      13.69      15.00     (A)(C)
One Mall North ..............     Alco Pharmaceuticals          May 2000                   17.61      17.99      21.00      (A)
McDonough Crossroads ........     Giancarlo Versacchi           June 2002                  15.75      16.60      19.00     (A)(C)
Oakland Ridge ...............     Nightmare Graphics, Inc.      December 2001               4.41       4.68       9.50      (D)
Airport Park ................     Gemini Consulting             January 2006               19.92      21.56      25.00     (A)(C)
                                                                                       ---------   --------   --------
SUBTOTAL--OPERATING PROPERTIES ...................................                         18.73      20.56      23.26
                                                                                       ---------   --------   --------

PROPERTIES UNDER RENOVATION
Pointview Corporate Center ..     --                            --                            --         --         --      (A)
Morris Technology Center ....     --                            --                            --         --         --      (A)
Mountain Heights Center #2 ..     (G)                           (G)                          (G)        (G)         --      (A)
117 Kendrick Street .........     --                            --                            --         --         --      (A)
600 Atrium Drive ............     --                            --                            --         --         --      (A)
Airport Park ................     --                            --                            --         --         --      (D)
401 North Washington ........     GE Information Services       April 2004                  7.27       7.47      25.25      (D)
79 Milk Street ..............     J.M. Forbes                   January 2002               21.46      22.59      40.75     (A)(C)
24 Federal Street ...........     --                            --                            --         --         --     (A)(C)
                                                                                       ---------   --------   --------
SUBTOTAL-PROPERTIES UNDER RENOVATION .............................                           N/A        N/A        N/A
                                                                                       ---------   --------   --------
1999 TOTAL/AVERAGE ...............................................                     $   18.73   $  20.56   $  23.26
                                                                                       =========   ========   ========
                                                                                             (I)        (I)        (I)

- ----------
<FN>
(A)  Encumbered by the Wellsford/Whitehall Bank Facility.
(B)  Encumbered by the Nomura Mortgage.
(C)  Encumbered by other mortgages.
(D)  Unencumbered.
(E)  Lease with  RCN-Becocom  L.L.C.  commenced  January 1, 2000 for 100% of the
     leasable  building  square feet with a triple net rent of $15.00 per square
     foot. Lease term expires December 2009.
(F)  Building under renovation.
(G)  Subsequent  to December 31, 1999,  lease was signed with Compaq for 100% of
     the leasable  building  square feet,  with a base rent of $28.95 per square
     foot.  Tenant to take possession of space in stages  throughout 2000. Lease
     term expires August 2010.
(H)  Land is held for development.
(I)  Properties under renovation not included in 1999 Total/Average.
*    Company's internal judgement as to specific property market rent per square
     foot as of December 31, 1999.
</FN>
</TABLE>

                                      -13-
<PAGE>

The  following  table  sets  forth  historical   Wellsford/Whitehall   portfolio
information by year:

<TABLE>
<CAPTION>

                     TOTAL BUILDING   LEASABLE BUILDING
       DECEMBER 31,   SQUARE FEET        SQUARE FEET      OCCUPANCY
       ------------   -----------        -----------      ---------

<S>                   <C>                <C>                <C>
         1999 .....   4,920,000          3,469,000          92%
         1998 .....   4,605,000          3,219,000          92%
         1997 .....   2,412,000          1,330,000          89%
</TABLE>

The average lease term of the tenants' leases is approximately 8.6 years. Leases
typically  provide  for  step-ups in base rent  periodically  over the term of a
lease and pass  throughs  to  tenants of their pro rata  share of  increases  in
certain  expenses  (real estate taxes and operating  expenses) over a base year.
Leases may also provide for  improvement  allowances for all or a portion of the
tenant's initial construction of its premises. The following table sets forth as
of December 31, 1999 lease expirations for each of the next ten years,  assuming
tenants do not exercise any renewal options:

<TABLE>
<CAPTION>
                                                                         ANNUAL BASE RENT
                                                                        OF EXPIRING LEASES
                                         LEASABLE     PERCENTAGE        ------------------
                         NUMBER OF     SQUARE FEET     OF TOTAL                         PER
                         EXPIRING      OF EXPIRING      LEASED                        SQUARE
         YEAR             LEASES         LEASES       SQUARE FEET       TOTAL          FOOT
         ----             ------         ------       -----------       -----          ----
<S>                         <C>          <C>              <C>       <C>             <C>
         2000........       62           211,055           6%       $ 3,583,720     $  16.98
         2001........       58           785,474          23%        15,185,385        19.33
         2002........       28           205,820           6%         4,039,558        19.62
         2003........       51           928,401          28%        17,692,938        19.05
         2004........       18           294,474           9%         5,766,837        19.58
         2005........       14           456,367          14%        10,030,521        21.98
         2006........       12           183,307           5%         4,269,990        23.29
         2007........        6            39,868           1%           988,924        24.80
         2008........        5            34,938           1%           935,528        26.79
         2009........        3            60,167           2%         1,600,814        26.61
</TABLE>

No tenant in the Wellsford/Whitehall portfolio accounts for more than 7% of 1999
rental revenues.

                                      -14-
<PAGE>

WELLSFORD CAPITAL
Wellsford  Capital  owned the  following  commercial  properties at December 31,
1999:

<TABLE>
                                                           LEASABLE
                                                           BUILDING        YEAR         NUMBER
                                                             SQUARE    CONSTRUCTED/       OF
     PROPERTY             TYPE            LOCATION           FEET      REHABILITATED    TENANTS   OCCUPANCY
     --------             ----            --------           ----     -------------     -------   ---------
<S>                    <C>            <C>                   <C>        <C>                <C>       <C>
Hoes Lane ........     Office         Piscataway, NJ         37,632        1987           12        100%
Bradford Plaza ...     Retail         West Chester, PA      123,885        1990           16         82%
Chestnut Street ..     Office         Philadelphia, PA       50,053     1857/1990          7         91%
Keewaydin Drive ..     Industrial     Salem, NH             125,230        1973            3         49%
Turnpike Street ..     Industrial     Canton, MA             43,160        1980            2        100%
Two Executive ....     Office         Cherry Hill, NJ       102,310        1970           11         60%
Bay City Holdings      Office         Santa Monica, CA      114,375        1985           23         91%
                                                            -------                       --
1999 TOTAL/AVERAGE                                          596,645                       74         76%
                                                            =======                       ==         ==
1998 TOTAL/AVERAGE                                          596,645                                  80%
                                                            =======                                  ==


                                                   BASE        ESCALATED      MARKET
                                                 RENT PER      RENT PER      RENT PER
                   PRINCIPAL      LEASE           SQUARE        SQUARE        SQUARE
     PROPERTY       TENANTS    EXPIRATION          FOOT          FOOT          FOOT*      ENCUMBRANCES
     --------       -------    ----------          ----          ----          -----      ------------
<S>                    <C>    <C>               <C>           <C>           <C>           <C>
Hoes Lane ........     A      March 2004        $   14.20     $   15.70     $   16.50     $ 1,340,000
Bradford Plaza ...     B      June 2011             10.80         13.00         13.00       8,400,000
Chestnut Street ..     C      December 2001         13.30         15.60         14.50       2,000,000
Keewaydin Drive ..     D      January 2004           5.70          7.50          7.25       2,420,000
Turnpike Street ..     E      January 2001           7.10         11.50          9.50       1,940,000
Two Executive ....     F      March 2007            12.10         12.30         14.50       2,300,000
Bay City Holdings      G      June 2010             16.10         19.10         25.00       9,600,000
                                                                                          -----------
1999 TOTAL/AVERAGE ........................     $   10.70     $   13.40     $   13.90     $28,000,000
                                                =========     =========     =========     ===========
1998 TOTAL/AVERAGE ........................     $    9.51     $   11.33                   $28,000,000
                                                =========     =========                   ===========

- ----------
<FN>
Legend:  Principal Tenants
- --------------------------
A .. Innovex-DAS, Inc. (13,645 square feet)
B .. Fleming Foods and CVS (42,616 square feet)
C .. Kittredge Donley (14,449 square feet)
D .. New Hampshire College (27,555 square feet)
E .. Techmar Communications (22,918 square feet)
F .. Computer Learning Center (20,983 square feet)
G .. Santa Monica Malibu School District (42,597 square feet)

*Company's  internal  judgement as to specific  property  market rent per square
foot as of December 31, 1999.

</FN>
</TABLE>

                                      -15-
<PAGE>

The average lease term of the tenants' leases is approximately 6.9 years. Leases
typically  provide  for  step-ups in base rent  periodically  over the term of a
lease and pass  throughs  to  tenants of their pro rata  share of  increases  in
certain  expenses  (real estate taxes and operating  expenses) over a base year.
Leases may also provide for  improvement  allowances for all or a portion of the
tenant's  initial  construction  of its  premises.  The following  table,  as of
December 31, 1999,  details  lease  expirations  for each of the next ten years,
assuming tenants do not exercise any renewal options:

<TABLE>
<CAPTION>

                                                                         ANNUAL BASE RENT
                                                                        OF EXPIRING LEASES
                                        LEASABLE      PERCENTAGE        ------------------
                         NUMBER OF     SQUARE FEET     OF TOTAL                         PER
                         EXPIRING      OF EXPIRING      LEASED                        SQUARE
         YEAR             LEASES         LEASES       SQUARE FEET       TOTAL          FOOT
         ----             ------         ------       -----------       -----          ----
<S>                         <C>          <C>             <C>         <C>           <C>
         2000........       12            24,773           6%        $  411,042    $   16.59
         2001........       11            69,971          16%         1,072,238        15.32
         2002........       25           112,577          25%         1,462,953        13.00
         2003........        9            43,713          10%           475,082        10.87
         2004........        5            47,275          10%           562,426        11.90
         2005........        3            20,511           5%           280,075        13.65
         2006........       --              --           --                --           --
         2007........        3            37,990           8%           465,099        12.24
         2008........       --              --           --                --           --
         2009........       --              --           --                --           --
</TABLE>

No tenant in the Wellsford Capital portfolio accounts for more than 6.8% of 1999
rental revenues.

WELLSFORD DEVELOPMENT
The Company owned the following multifamily properties at December 31, 1999:

<TABLE>
<CAPTION>
                                                                                   AVERAGE RENT
          PROPERTY              LOCATION     UNITS   YEAR CONSTRUCTED   OCCUPANCY     PER UNIT     ENCUMBRANCE
          --------              --------     -----   ----------------   ---------     --------     -----------
<S>                            <C>           <C>          <C>              <C>         <C>         <C>
Blue Ridge ..................  Denver, CO      456        1997             86%         $1,089      $33,762,792
Red Canyon ..................  Denver, CO      304        1998             85%          1,235       26,683,184
Sonterra ....................  Tucson, AZ      344        1995             96%            704       16,113,953
                                             -----                                                 -----------
           1999 TOTAL/AVERAGE                1,104                         89%         $1,001      $76,559,929
                                             =====                         ==          ======      ===========
           1998 TOTAL/AVERAGE                1,104                         92%         $  984      $77,421,790
                                             =====                         ==          ======      ===========
</TABLE>

The average lease term of the tenants' leases range from six to fourteen months.
Security deposits are generally required for all leases.

The Company is  developing  three  additional  phases at its property in Denver,
Colorado,  which will include an additional  1,040 units. The Silver Mesa phase,
which consists of 264 units, is expected to be completed July 2000.  Development
of the fourth  phase,  Green  River,  has begun and will include 424 units to be
completed in the fourth quarter of 2001.  Development  of the fifth phase,  Gold
Peak,  will include  approximately  352 units and is expected to be completed in
the fourth quarter of 2002.  Estimated total  construction costs for these three
phases is approximately $137,000,000.

ITEM 3.  LEGAL PROCEEDINGS.

Neither the Company nor  Wellsford/Whitehall  are  presently  defendants  in any
material litigation nor, to the Company's knowledge,  is any material litigation
threatened  against  the  Company  or its other  equity  investments  other than
routine  litigation  arising in the  ordinary  course of  business  and which is
expected to be covered by liability insurance.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS.

Not applicable.

                                      -16-
<PAGE>

PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS.

MARKET INFORMATION
- ------------------

The Company's  common shares are traded on the American Stock Exchange under the
symbol  "WRP".  The high and low  sales  prices  for the  common  shares  on the
American Stock Exchange and the dividends  declared for the years ended December
31, 1999 and 1998 are as follows:

                                               COMMON SHARES
                                         ---------------------------
         1999                            HIGH       LOW    DIVIDENDS
         ----                            ----       ---    ---------
         1st Quarter..................  $10.50     $8.50      None
         2nd Quarter..................  $12.25     $7.88      None
         3rd Quarter..................  $10.75     $7.75      None
         4th Quarter..................  $ 9.38     $7.63      None

                                               COMMON SHARES
                                         ---------------------------
         1998                            HIGH       LOW    DIVIDENDS
         ----                            ----       ---    ---------
         1st Quarter..................  $15.63    $13.25      None
         2nd Quarter..................  $15.38    $13.00      None
         3rd Quarter..................  $14.88    $ 9.00      None
         4th Quarter..................  $10.50    $ 6.75      None

HOLDERS
- -------

The  approximate  number of holders  of record of the common  shares and Class A
common shares (collectively,  "Common Shares" or " Common Stock") were 2,773 and
1, respectively, as of December 31, 1999.

DIVIDENDS
- ---------

The Company did not declare or  distribute  any dividends  during 1999,  1998 or
1997.  The Company does not plan to  distribute  dividends  for the  foreseeable
future,  which will permit it to accumulate,  for  reinvestment,  cash flow from
investments, disposition of investments and other business activities.

                                      -17-
<PAGE>

ITEM 6.  SELECTED CONSOLIDATED FINANCIAL DATA.

The following  table sets forth  selected  consolidated  financial  data for the
Company  and  should  be read in  conjunction  with the  consolidated  financial
statements included elsewhere in this Form 10-K.

Prior to the Company's 1997 investments,  the Company's  operations consisted of
earning interest income on the Sonterra  Mortgage  (originated in July 1996) and
the initial phase of construction  development activity with respect to Palomino
Park.

<TABLE>
<CAPTION>
  SUMMARY CONSOLIDATED STATEMENT OF
          OPERATIONS DATA                               FOR THE YEARS ENDED DECEMBER 31,
          ---------------                     ----------------------------------------------------
                                              1999            1998            1997            1996
(in thousands, except per share data)         ----            ----            ----            ----
<S>                                         <C>             <C>             <C>             <C>
Revenues ............................       $ 30,170        $ 26,154        $  9,070        $   757
Expenses ............................        (28,981)        (17,383)         (3,819)          --
Income from joint ventures ..........          9,622           3,523              15           --
                                            --------        --------        --------        -------
Income before taxes .................       $ 10,811        $ 12,294        $  5,266        $   757
                                            ========        ========        ========        =======
Net income ..........................       $  8,861        $  9,444        $  3,053        $   757
                                            ========        ========        ========        =======
Net income per common share, basic ..       $   0.43        $   0.47        $   0.18        $  0.04
                                            ========        ========        ========        =======
Net income per common share, diluted        $   0.43        $   0.46        $   0.18        $  0.04
                                            ========        ========        ========        =======
Cash dividends declared per common
   share ............................       $   --          $   --          $   --          $  --
                                            ========        ========        ========        =======
Weighted average number of
  common shares outstanding, basic ..         20,642          19,886          16,922         16,912
                                            ========        ========        ========        =======
Weighted average number of
  common shares outstanding, diluted          20,657          20,379          17,348         16,912
                                            ========        ========        ========        =======


SUMMARY CONSOLIDATED STATEMENT OF
        OPERATIONS DATA                                  DECEMBER 31,
        ---------------              -------------------------------------------------------
                                     1999           1998         1997        1996       1995
(in thousands)                       ----           ----         ----        ----       ----
<S>                                <C>           <C>           <C>         <C>        <C>
Real estate, at cost .......       $ 159,582     $ 150,322     $ 58,741    $  --      $  --
Accumulated depreciation ...          (6,584)       (2,707)        --         --         --
Notes receivable ...........          37,260       124,706      105,632     17,800       --
Investment in joint ventures         114,390        80,776       44,780       --         --
Total assets ...............         366,331       384,971      249,974     44,760     18,369
Mortgage notes payable .....         119,315       120,177       49,255     14,755     14,755
Credit facility ............            --          17,000        7,500       --         --
Shareholders' equity .......         229,691       231,625      181,158     30,005      3,614
</TABLE>

The earnings per share amounts  conform with  Statement of Financial  Accounting
Standards No. 128 "Earnings per share".  For further  discussion of earnings per
share and the impact of  Statement  No. 128,  see the notes to the  consolidated
financial statements.

                                      -18-
<PAGE>

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

OVERVIEW
- --------

The  following  discussion  should  be read in  conjunction  with the  "Selected
Consolidated Financial Data" and the Company's Consolidated Financial Statements
and Notes thereto appearing elsewhere in this Form 10-K.

RESULTS OF OPERATIONS
- ---------------------

The  accompanying  consolidated  financial  statements  include  the  assets and
liabilities  contributed to and assumed by the Company from the Trust,  from the
time such assets and liabilities were acquired or incurred, respectively, by the
Trust.  Such financial  statements have been prepared using the historical basis
of the assets and liabilities and the historical  results of operations  related
to the Company's assets and liabilities.

COMPARISON  OF THE YEAR ENDED  DECEMBER 31, 1999 TO THE YEAR ENDED  DECEMBER 31,
1998

Rental income increased by $4,747,000.  This increase is primarily due to a full
year of operations  during 1999 for assets  acquired or put into service  during
1998.  The seven  VLP  properties  were  acquired  in  February  1998  ($833,000
increase)  and Red Canyon was completed and placed into service in November 1998
($3,818,000 increase).

Interest income decreased by $593,000.  This decrease is primarily the result of
loans  being  repaid  in part  or in  full  ($2,609,000)  and  from  investments
contributed  to Belford  Capital  ($356,000)  offset by  investments  held for a
longer period during 1999 than in 1998 ($1,107,000), additional interest and fee
income from the Broomfield investment  ($1,153,000) and increased income on cash
and cash equivalents ($112,000).

Property  operating  and  maintenance  expense  increased  by  $1,241,000.  This
increase is primarily  due to a full year of  operations  during 1999 for assets
acquired or put into service during 1998.

Real estate taxes  increased by $345,000.  This  increase is primarily  due to a
full year of  operations  during 1999 for assets  acquired  or put into  service
during 1998, offset by reduced taxes at certain properties during 1999.

Depreciation  and  amortization  increased  by  $2,997,000.   This  increase  is
primarily  due to a full year of operations  during 1999 for assets  acquired or
put  in  service  during  1998  ($1,168,000  increase),  as  well  as  increased
amortization during 1999 associated with the Company's joint venture investments
and deferred financing costs ($249,000 and $639,000 increases, respectively) and
the write-down of one of its long-lived assets by $912,000 to its estimated fair
value.

Property Management expense increased  $175,000.  This increase is primarily due
to a full year of operations  during 1999 for assets  acquired or put in service
during 1998.

Interest expense increased by $4,799,000. This increase is primarily due to debt
that was  outstanding  for the full year in 1999 and only a partial  year during
1998 as well as higher average  outstanding  balances.  The Sonterra at Williams
Centre debt was outstanding from February 1998 ($174,000 increase), the mortgage
on the VLP properties  was secured in October 1998  ($2,025,000  increase),  the
mortgage on Red Canyon was secured in November  1998  ($1,628,000  increase) and
there was a higher average outstanding balance on credit facilities  ($1,283,000
increase),  offset by additional interest capitalized to the Company's remaining
phases at Palomino Park ($268,000).

General and administrative  expenses  increased by $2,063,000.  This increase is
primarily due to overhead costs,  primarily rent, resulting from the increase in
the size of the Company's headquarters, salary increases related to an

                                      -19-
<PAGE>

increased  number of employees in Wellsford  Capital,  as well as an increase in
professional  fees from costs related to  transactions  the Company is no longer
pursuing.

Gain on sale of  investments  in 1998  results  from the sale of  certain  notes
receivable acquired in the VLP merger.

Income from joint ventures  increased by $6,099,000.  This increase is primarily
due to the Company's  proportionate share of the increase in gains of $5,339,000
on the sale of assets  from  Wellsford/Whitehall,  in  excess  of 1998  share of
gains,  plus growth from the Liberty  Hampshire/Belford  Capital  Joint  Venture
investments  ($2,006,000  increase)  offset  by  a  decrease  in  the  Company's
proportionate share of Wellsford/Whitehall operating income ($968,000 decrease).

The income tax  provision  decreased  $900,000.  This  decrease is primarily the
result  of  lower  pretax  income,  a  reduction  of  the  valuation   allowance
attributable to the  utilization of available net operating loss  carryforwards,
and a lower effective state and local tax rate.

COMPARISON  OF THE YEAR ENDED  DECEMBER 31, 1998 TO THE YEAR ENDED  DECEMBER 31,
1997

Rental  income  increased  by  $11,800,000.  This  increase  is a result  of the
acquisition  of properties  in  connection  with the VLP Merger in February 1998
($4,700,000  increase),  the completion of Blue Ridge ($5,300,000  increase) and
Red Canyon ($400,000  increase) (Phases I and II of the Company's  Palomino Park
development)  in  December  1997  and  November  1998,  respectively,   and  the
acquisition  of  Sonterra  at  Williams  Centre  in  January  1998   ($2,700,000
increase),  net of the decrease  associated with the  contribution of all of the
Company's  then owned  commercial  properties to  Wellsford/Whitehall  in August
1997.

Interest income increased by $5,100,000.  This increase is primarily a result of
the acquisition of  approximately  $157,500,000 in notes  receivable  during the
period from April 1997 through  December 1998 bearing  interest at rates between
LIBOR +  2.00%  and  approximately  LIBOR + 6.00%  offset  by the  repayment  of
$60,000,000 of notes receivable during this period.

Property   operating  and   maintenance   expense,   real  estate  tax  expense,
depreciation and  amortization,  and property  management  expense  increased by
$2,500,000,  $1,100,000, $2,900,000, and $500,000, respectively. These increases
are a result of the factors which affected rental income, as described above.

Interest  expense  increased  by  $4,600,000  as a  result  of the  issuance  of
substantially all of the Company's debt other than the Palomino Park Bonds on or
after  December 31, 1997.  All of the  interest on the  Company's  debt prior to
December 31, 1997 was capitalized to the Company's Palomino Park development.

General and administrative  expense increased by $1,900,000.  This increase is a
result of the Company  commencing  operations  subsequent to the Spin-off in May
1997, as well as the Company's growth over the last year.

Gain on sale of  investments  results from the sale of certain notes  receivable
acquired in the VLP Merger.

Income from joint ventures increased by $3,500,000. This increase is a result of
the  Wellsford/Whitehall  joint venture  transaction in August 1997, the Creamer
Vitale  Wellsford  joint  venture  transaction  in January  1998 and the Liberty
Hampshire joint venture transaction in July 1998.

Minority  interest is a result of EQR's 20% interest in the  Company's  Palomino
Park development,  as well as certain limited partnership interests (aggregating
approximately 10%) in one of the Company's commercial office properties acquired
in the VLP Merger.  These limited  partnership  interests were bought out by the
Company in October 1998 for approximately $1,100,000.

                                      -20-
<PAGE>

The income tax  provision  increased  $600,000 as a result of the increase  from
approximately  $4,200,000 of taxable  income during the period from the Spin-off
through December 31, 1997 to approximately  $12,300,000 of taxable income during
the year ended December 31, 1998,  net of the effects of the  utilization of the
net operating loss carry forwards acquired in the VLP Merger ($2,200,000).

LIQUIDITY AND CAPITAL RESOURCES
- -------------------------------

The Company  expects to meet its  short-term  liquidity  requirements  generally
through its working  capital and cash flow provided by  operations.  The Company
considers its ability to generate cash to be adequate and expects it to continue
to be adequate to meet operating  requirements both in the short and long terms.
The  Company  utilized  approximately  $20,589,000  of  available  cash and cash
equivalents to purchase 2,573,632 shares of its outstanding common stock from an
institutional investor on February 25, 2000.

The  Company  expects  to meet  its  long-term  liquidity  requirements  such as
refinancing mortgages, financing acquisitions and development, financing capital
improvements  and joint venture capital  requirements  by long-term  borrowings,
through available cash, the issuance of debt and the offering of additional debt
and equity securities.

RECURRING AND NON-RECURRING CAPITAL EXPENDITURES

WELLSFORD DEVELOPMENT

Regarding  the  Company's  Blue Ridge (456  units),  Red Canyon  (304 units) and
Sonterra at Williams Centre (344 units) properties, the Company expects to incur
approximately $134 per unit in apartment preparation costs between tenant leases
during the year  ending  December  31,  2000  which will be charged to  property
operations.

The estimated total costs of the remaining three multifamily  development phases
at Palomino Park and related infrastructure costs at completion of these phases,
including the Company's gross  investment,  which is included in construction in
progress on the Company's  consolidated  financial statements,  of approximately
$30,748,000 at December 31, 1999 are as follows:

<TABLE>
<CAPTION>
                                                    ESTIMATED           ESTIMATED
                    NAME              UNITS        TOTAL COST        COMPLETION DATE
                    ----              -----        ----------        ---------------
<S>                                  <C>        <C>                 <C>
         Phase III ("Silver Mesa") .   264      $   40,000,000          July 2000
         Phase IV ("Green River") ..   424          55,000,000      Fourth Quarter 2001
         Phase V ("Gold Peak") .....   352          42,000,000      Fourth Quarter 2002
                                     -----      --------------
                                     1,040      $  137,000,000
                                     =====      ==============
</TABLE>

The third and fourth  phases of this project are being  constructed  pursuant to
fixed-price  contracts.  The  Company  is  committed  to  purchase  100%  of the
improvements  upon completion and the achievement of certain occupancy levels of
these  phases.  In  addition,  the Company is obligated to fund the first 20% of
construction costs on these phases as they are incurred.

WELLSFORD CAPITAL

The  Company  expects  to  incur  approximately   $1,730,000  of  total  capital
expenditures  with  respect to the seven VLP  properties  during the year ending
December 31, 2000 as follows:

<TABLE>
<CAPTION>
                                        AMOUNT       PER SQUARE FOOT
                                        ------       ---------------
<S>                                 <C>                 <C>
         Maintenance capital ...... $     611,000       $   1.02
         Tenant improvements ......       796,000           1.33
         Leasing commissions ......       323,000           0.54
                                    -------------       --------
                                    $   1,730,000       $   2.89
                                    =============       ========
</TABLE>

                                      -21-
<PAGE>

WELLSFORD/WHITEHALL

In connection with its fully operational properties, Wellsford/Whitehall expects
to incur  approximately  $28,714,000  of  capital  expenditures  during the year
ending December 31, 2000 as follows:

<TABLE>
<CAPTION>
                                        AMOUNT       PER SQUARE FOOT
                                        ------       ---------------
<S>                                 <C>                 <C>
         Maintenance capital ......   $13,427,000        $   3.45
         Tenant improvements ......    11,257,000            2.90
         Leasing commissions ......     4,030,000            1.04
                                      -----------        --------
                                      $28,714,000        $   7.39
                                      ===========        ========
</TABLE>

Wellsford/Whitehall  is  currently  involved in several  projects  to  renovate,
expand or reposition certain of its properties. For the year ending December 31,
2000,   Wellsford/Whitehall   expects  to  incur  approximately  $36,933,000  in
connection with these projects.

To the extent that cash flows from  operations  and  borrowings  from  financial
institutions  are not  available to finance such capital  projects,  the Company
will be  required  to provide  approximately  20% of  unfunded  costs  under the
existing agreement with Whitehall.

OTHER CAPITAL COMMITMENTS

At  December  31,  1999,  the Company had the  following  discretionary  capital
commitments. Draws under the Abbey Credit Facility and Safeguard Credit Facility
require  additional  collateral  to be made  available  to the Company  which is
subject to the Company's  approval.  Capital calls related to  investments to be
made by the Company's joint ventures are also subject to the Company's  approval
of such investments. At December 31, 1999, discretionary capital commitments are
as follows:

<TABLE>
<CAPTION>
                    COMMITMENT                  AMOUNT
                    ----------                  ------
<S>                                         <C>
         Abbey Credit Facility .........    $ 8,980,000
         Safeguard Credit Facility .....     17,100,000
         Wellsford/Whitehall equity ....     12,231,000
         Creamer Vitale Wellsford equity     13,608,000
         Reis ..........................      1,500,000
</TABLE>

RESOURCES

The Company has the option to put to an affiliate of EQR until May 30, 2000,  up
to $25,000,000 of the Company's  Series A 8%  Convertible  Redeemable  Preferred
Stock ("Series A Preferred"),  each share of which is convertible into shares of
common stock at a price of $11.124 (the "EQR Preferred  Commitment").  If at May
30, 2000, the affiliate of EQR has purchased  less than  $25,000,000 of Series A
Preferred,  it has the  option  to call the  remainder  of the  $25,000,000  not
purchased  prior to that time.  The Company  expects  EQR to  purchase  the full
amount of the Series A Preferred.

In May 1999,  the Company  modified the  $50,000,000  secured loan facility from
Fleet  National  Bank and MGT (the "WRP Bank  Facility")  to extend the maturity
date to May 2000. The modified WRP Bank Facility bears interest at LIBOR + 1.75%
and the Company is obligated to pay a fee equal to  three-eighths of one percent
(0.375%) per annum on the average daily amount of the unused  portion of the WRP
Bank Facility until maturity.  As of December 31, 1999, there was no outstanding
balance under the WRP Bank Facility.

                                      -22-
<PAGE>

The WRP Bank Facility  contains various  customary loan covenants.  The WRP Bank
Facility also limits the amount of  undeveloped  land the Company may hold.  The
Company  does not  expect to  borrow  funds  under  this  facility  prior to its
expiration.

In January 1999, a wholly-owned subsidiary of the Company obtained a $35,000,000
secured loan facility (the  "Wellsford  Finance  Facility")  from Fleet National
Bank, as agent,  which can  potentially  be increased to  $50,000,000 to finance
note  receivable  investments  under its debt  program.  The  Wellsford  Finance
Facility  bears  interest  at LIBOR + 2.75% and has a term of three  years.  The
Company is obligated to pay a fee equal to  one-quarter  of one percent  (0.25%)
per annum on the average  daily  amount of the unused  portion of the  Wellsford
Finance  Facility until maturity.  The facility  contains various loan covenants
including  covenants which are  restrictive  under existing  competitive  market
conditions. Accordingly, the facility terms require modification for the Company
to fully utilize the facility. As of December 31, 1999, there was no outstanding
balance under the Wellsford Finance Facility.

In  July  1998,   Wellsford/Whitehall   modified  the  Wellsford/Whitehall  Bank
Facility.  Under the new terms,  $300,000,000 represents a senior secured credit
facility bearing  interest at LIBOR + 1.65% and $75,000,000  represents a second
mezzanine  facility bearing interest at LIBOR + 3.20%. Both facilities mature on
December 15, 2000 and are extendable for one year by Wellsford/Whitehall.  As of
December  31,  1999  and  1998,  approximately  $238,700,000  and  $276,200,000,
respectively,  was  outstanding  under  the  Wellsford/Whitehall  Bank  Facility
(approximately $177,300,000 and $207,300,000,  respectively,  of which was under
the senior  facility).  At December  31, 1999,  Wellsford/Whitehall  expected to
borrow an additional  $8,000,000 for tenant improvements and leasing commissions
through March 31, 2000, when the ability to draw on this facility  expires under
the current  terms of the Bank  Facility.  The Bank  Facility  contains  certain
financial covenants including limitations on distributions to members.

Wellsford/Whitehall  expects  to  meet  its  liquidity  requirements,   such  as
financing  additional  renovations  to its properties  and  acquisitions  of new
properties,  with  operating  cash  flow  from  its  properties,  proceeds  from
financings  of  unencumbered  properties,  proceeds  from any asset  sales,  the
remaining  commitment  of  the  Wellsford/Whitehall  Bank  Facility  and  equity
contributions from the owners of  Wellsford/Whitehall.  At December 31, 1999 the
Company's  unfunded  capital  commitment is  approximately  $12,231,000  and the
Whitehall unfunded capital commitment is approximately $63,396,000.

CASH FLOWS
- ----------

1999 CASH FLOWS

Cash flow provided by operating activities of $13,857,000  primarily consists of
net income of $8,861,000 plus (i)  depreciation  and  amortization of $5,937,000
and  (ii)  amortization  of  deferred   compensation  of  $848,000,   offset  by
undistributed joint venture income of $675,000,  increases in restricted cash of
$459,000  and  prepaid and other  assets of  $498,000  and a decrease in accrued
expenses and other liabilities of $297,000.

Cash flow provided by investing activities of $40,834,000 consists of repayments
of notes  receivable  of  $112,741,000,  the  proceeds  from sale of real estate
assets of $7,238,000  and returns of capital from joint  ventures of $6,091,000,
offset by additional  investments in (i) notes  receivable of $49,295,000,  (ii)
real estate  assets of  $18,975,000  and (iii)  capital  contributions  to joint
ventures of $16,968,000.

Cash flow used in financing activities of $30,072,000  primarily consists of (i)
repayment of credit  facilities of  $54,000,000,  (ii) the  repurchase of common
shares of $12,209,000 and (iii) repayment of mortgage notes payable of $862,000,
offset by borrowings from credit facilities of $37,000,000.

                                      -23-
<PAGE>

1998 CASH FLOWS

Cash flow provided by operating  activities of $7,005,000  primarily consists of
net income of $9,444,000 plus  depreciation and  amortization of $3,034,000,  an
increase in accrued  expenses  and other  liabilities  of  $4,031,000  and share
grants of  $775,000,  offset  by an  increase  in  prepaid  and other  assets of
$6,525,000 and undistributed joint venture income of $3,515,000.

Cash flow used in investing  activities of  $107,115,000  consists of additional
investments in (i) real estate assets of $125,514,000,  (ii) notes receivable of
$67,230,000 and (iii) joint ventures of $33,512,000, offset by proceeds from the
sale of real  estate  of  $64,133,000  and  repayments  of notes  receivable  of
$55,009,000.

Cash flow provided by financing activities of $80,337,000  primarily consists of
proceeds from (i) credit facility of $86,500,000 and (ii) mortgage notes payable
of $71,400,000  offset by repayments of (i) credit facilities of $77,000,000 and
(ii) mortgage notes payable of $478,000.

1997 CASH FLOWS

Cash flow provided by operating  activities of $6,005,000  primarily consists of
net income of $3,053,000 plus additional  accrued expenses and other liabilities
of $7,116,000  and share grants of $897,000,  offset by decreases in (i) prepaid
and other assets of $3,164,000 and (ii) restricted cash of $2,176,000.

Cash flow used in investing  activities of $156,912,000  consists of investments
in (i) notes receivable of $162,846,000,  (ii) real estate assets of $85,552,000
and  (iii)  joint  ventures  of  $13,955,000,  offset  by  repayments  of  notes
receivable of $105,441,000.

Cash flow provided by financing activities of $180,802,000  consists of proceeds
from (i)  common  shares  issued of  $121,695,000,  (ii)  credit  facilities  of
$64,400,000,  (iii) mortgage notes payable of $34,500,000,  (iv) the bridge loan
of $6,000,000 and (v) equity contributions of $17,108,000,  offset by repayments
of (i) credit facilities of $56,900,000 and (ii) the bridge loan of $6,000,000.

See the  accompanying  consolidated  statements  of cash flows  included  in the
consolidated  financial  statements for a  reconciliation  of the Company's cash
position for the years described therein.

INFLATION
- ---------

Substantially all of Wellsford Capital's and Wellsford/Whitehall's office leases
provide for separate  escalations  of real estate taxes and  operating  expenses
over a base amount.  In addition,  many of the office  leases  provide for fixed
base rent increases or indexed escalations (based on the CPI or other measures).
The Company believes that  inflationary  increases in expenses will generally be
offset by the expense  reimbursements  and contractual rent increases  described
above.

A substantial majority of the leases at the Company's multifamily properties are
for a term of one year or less which may enable  the  Company to seek  increased
rents upon renewal or  re-letting of apartment  units.  Such  short-term  leases
generally minimize the risk to the Company of the adverse effects of inflation.

YEAR 2000
- ---------

During 1999, the Company  developed a plan to modify its information  technology
("IT"), primarily its accounting software, to recognize the year 2000 ("Y2K"). A
Y2K  compliant  version of the  accounting  software  was  obtained,  along with
certain upgraded computer equipment to accommodate the new software. The Company
completed the  installation  and testing of the new system software and hardware
during  the fourth  quarter  of 1999.  Total  project  costs were  approximately
$100,000 which were funded from operations.

The  Company  also  had  extensive  discussions  with its  third-party  property
management   companies  (the  "Managers")  to  ensure  that  those  parties  had
appropriate plans to allay any Y2K issues that may impact the

                                      -24-
<PAGE>

Company's operations. These issues included both accounting/management  software
and  non-IT  systems  such  as  fire  safety,  security  and  elevator  systems.
Wellsford/Whitehall,   Wellsford  Capital  and  Wellsford   Development,   which
constitute  all  of the  Company's  property  operations,  had  completed  their
analyses of such systems by September 30, 1999 and  determined  that no material
adverse consequences were likely to result from their Y2K issues. Under the most
reasonably  likely worst case  scenario,  wherein the Managers  failed to update
their  software and non-IT  systems,  the Company had the ability to convert its
accounting and management systems to a  spreadsheet-based  system on a temporary
basis and to utilize its  building  engineers  to manually  override  any non-IT
systems which fail.

Furthermore,  the Company had contacted its key vendors,  tenants,  banks, joint
venture  partners,  creditors,  and  debtors  and had  obtained  Y2K  compliance
certification (either verbal or written) from the majority of them.

Subsequent  to December 31, 1999,  the Company did not encounter any Y2K related
problems from its  accounting  software or hardware,  from the operations of its
properties,  or  from  other  companies  on  which  the  Company's  systems  and
operations rely, primarily its banks, payroll processing company,  joint venture
partners, creditors, and debtors.

NET CASH FLOW
- -------------

The  Company  considers  Net  Cash  Flow  to  be an  important  measure  of  its
performance,  to be considered in addition to Net Income predicated on generally
accepted  accounting  principles.  Net Cash Flow,  for the  Company's  purposes,
represents net income, plus depreciation and amortization on real estate assets,
and  depreciation and amortization  from  unconsolidated  partnerships and joint
ventures.  Included in such cash flow is the  Company's  share of  undistributed
cash  retained  by  the  unconsolidated  partnerships  and  joint  ventures  for
continuing  investment in lieu of future  fundings.  Net Cash Flow should not be
considered  a  replacement  for Net  Income  as an  indicator  of the  Company's
operating  performance  and is not  necessarily  indicative of cash available to
fund cash needs.

The following table reconciles Net Income and Net Cash Flow:

<TABLE>
<CAPTION>

                                                   FOR THE YEARS ENDED DECEMBER 31,
                                                   --------------------------------
                                                 1999           1998            1997
                                                 ----           ----            ----
<S>                                          <C>            <C>            <C>
Net income ..............................    $ 8,860,801    $ 9,443,756    $ 3,053,077
Add:
Depreciation and amortization ...........      5,384,782      3,115,555        259,731
Share of JV depreciation and amortization      5,238,357      3,564,206        611,144
                                             -----------    -----------    -----------
Net Cash Flow ...........................    $19,483,940    $16,123,517    $ 3,923,952
                                             ===========    ===========    ===========

- ----------
<FN>
         Note: The number of shares that should be used for determining Net Cash
         Flow per share,  basic and diluted,  are the same number of shares used
         for Net Income per share, basic and diluted.
</FN>
</TABLE>

Below are the Company's cash flows provided by operating activities as disclosed
in the Consolidated Statements of Cash Flows:

<TABLE>
<CAPTION>

                                      FOR THE YEARS ENDED DECEMBER 31,
                                      --------------------------------
                                    1999           1998            1997
                                    ----           ----            ----
<S>                              <C>            <C>            <C>
         Operating activities    $13,856,594    $ 7,004,813    $ 6,005,116
                                 ===========    ===========    ===========
</TABLE>

                                      -25-
<PAGE>

RISKS ASSOCIATED WITH FORWARD-LOOKING STATEMENTS.

This  Form  10-K,  together  with  other  statements  and  information  publicly
disseminated by the Company, contains certain forward-looking  statements within
the  meaning of Section  27A of the  Securities  Act of 1933,  as  amended,  and
Section  21E  of  the  Securities  Exchange  Act  of  1934,  as  amended.   Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors which may cause the actual results, performance or achievements of
the  Company or  industry  results to be  materially  different  from any future
results,   performance   or   achievements   expressed   or   implied   by  such
forward-looking  statements.  Such factors include, among others, the following,
which are  discussed  in  greater  detail in the "Risk  Factors"  section of the
Company's  registration  statement on Form S-11 (file No.  333-32445) filed with
the  Securities  and Exchange  Commission  ("SEC") on July 30,  1997,  as may be
amended,  which is  incorporated  herein  by  reference:  general  economic  and
business  conditions,   which  will,  among  other  things,  affect  demand  for
commercial and residential  properties,  availability  and credit  worthiness of
prospective  tenants,  lease rents and the  availability  and cost of financing;
ability  to  find  suitable  investments;  competition;  risks  of  real  estate
acquisition,  development,  construction and renovation;  ability to comply with
zoning and other laws;  vacancies  at  commercial  and  multifamily  properties;
dependence on rental income from real  property;  adverse  consequences  of debt
financing including,  without limitation,  the necessity of future financings to
repay debt  obligations;  risks of  investments in debt  instruments,  including
possible  payment  defaults and  reductions  in the value of  collateral;  risks
associated  with equity  investments in and with third  parties:  illiquidity of
real estate investments;  environmental  risks; and other risks listed from time
to time in the Company's reports filed with the SEC.  Therefore,  actual results
could differ materially from those projected in such statements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company's  primary market risk exposure is to changes in interest rates. The
Company manages this risk by offsetting its investments and financing  exposures
as well as by strategically timing and structuring its transactions.

The Company had  investments  in  $12,151,000  of  LIBOR-based  instruments  and
$42,755,000 of LIBOR and other variable rate based financings as of December 31,
1999. The Company had  investments in $25,000,000 of fixed rate  instruments and
has  $76,560,000  of fixed  rate  financings  as of  December  31,  1999.  These
exposures substantially offset one another as a one-percent increase in the base
rates used to  determine  the  interest  rates of both the  variable  rate notes
receivable  and debt would result in a net decrease in the  Company's net income
of $306,000 ($0.01 per diluted share).

The Company had  investments  in  $67,028,000  of  LIBOR-based  instruments  and
$59,755,000 of LIBOR and other variable rate based financings as of December 31,
1998. The Company had  investments in $57,678,000 of fixed rate  instruments and
$77,422,000 of fixed rate  financings as of December 31, 1998.  These  exposures
substantially  offset one  another as a  one-percent  increase in the base rates
used to determine the interest rates of both the variable rate notes  receivable
and debt would result in a net increase in the  Company's  net income of $73,000
(no change in the per share amount).

ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

The  response to this Item 8 is  included  as a separate  section of this annual
report on Form 10-K (see page F-1).

ITEM 9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND
         FINANCIAL DISCLOSURE.
None.

                                      -26-
<PAGE>

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The  executive  officers  and  directors  of the  Company,  their ages and their
positions are as follows:

<TABLE>
<CAPTION>

              Name                       Age               Positions and Offices Held
              ----                       ---               --------------------------
<S>                                     <C>        <C>
Jeffrey H. Lynford.................     52.....    Chairman of the Board, Secretary and Director***
Edward Lowenthal...................     55.....    President, Chief Executive Officer and Director**
Rodney F. Du Bois..................     64.....    Vice Chairman, Chief Financial Officer and Director**
James J. Burns.....................     60.....    Senior Vice President, Chief Accounting Officer
David M. Strong....................     41.....    Vice President for Development
Douglas Crocker II.................     59.....    Director***
Richard S. Frary...................     52.....    Director*
Mark S. Germain....................     49.....    Director***
Frank J. Hoenemeyer................     80.....    Director*
Frank J. Sixt......................     48.....    Director*

- ----------
<FN>
*........Term expires 2000.
**.......Term expires 2001.
***......Term expires 2002.
</FN>
</TABLE>

The information  contained in the sections  captioned  "Nominees for Election as
Directors", "Other Directors",  "Executive Officers", and "Key Employees" of the
Company's definitive proxy statement for the 2000 annual meeting of shareholders
is incorporated herein by reference.

ITEM 11. EXECUTIVE COMPENSATION.

The information  contained in the sections captioned  "Executive  Compensation",
"Compensation of Directors",  "Board Committees",  "Employment Agreements",  and
"Management Incentive Plans" of the Company's definitive proxy statement for the
2000 annual meeting of shareholders is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The  information  contained  in the section  captioned  "Security  Ownership  of
Certain  Beneficial  Owners and  Management" of the Company's  definitive  proxy
statement for the 2000 annual meeting of shareholders is incorporated  herein by
reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

The information contained in the section captioned "Certain Transactions" of the
Company's definitive proxy statement for the 2000 annual meeting of shareholders
is incorporated herein by reference.

                                      -27-
<PAGE>

PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(A)      (1)      FINANCIAL STATEMENTS

                  The following  consolidated  financial information is included
                  as a separate section of this annual report on Form 10-K:

                  Consolidated Balance Sheets as of December 31, 1999 and 1998.

                  Consolidated Statements of Income for the years ended December
                  31, 1999, 1998 and 1997.

                  Consolidated Statements of Changes in Shareholders' Equity for
                  the years ended December 31, 1999, 1998 and 1997.

                  Consolidated  Statements  of Cash  Flows for the  years  ended
                  December 31, 1999, 1998 and 1997.

                  Notes to Consolidated Financial Statements.

                  Wellsford/Whitehall  Group,  L.L.C.  Consolidated  Financial
                  Statements and Notes.

         (2)      FINANCIAL STATEMENT SCHEDULES

                  III.     Real Estate and Accumulated Depreciation

                  IV.      Mortgage Loans on Real Estate

                  All other  schedules  have been  omitted  because the required
                  information  of such other  schedules is not  present,  is not
                  present in amounts  sufficient  to require  submission  of the
                  schedule  or  is  included  in  the   consolidated   financial
                  statements.

         (3)      EXHIBITS

         (a)      EXHIBIT NO.       DESCRIPTION+++
                  -----------       -----------

       3.1     Articles of Amendment and Restatement of the Company.****
       3.2     Articles Supplementary Classifying 350,000 Shares of Common Stock
               as Class A Common Stock.****
       3.3     Articles  Supplementary  Classifying  2,000,000  Shares of Common
               Stock as Series A 8% Convertible Redeemable Preferred Stock.****
       3.4     Bylaws of the Company.****
       4.1     Specimen certificate for Common Stock.***
       4.2     Specimen certificate for Class A Common Stock.****
       4.3     Specimen  certificate  for  Series  A 8%  Convertible  Redeemable
               Preferred Stock.****
       4.4     Warrant  Agreement,  dated as of August  28,  1997,  between  the
               Company and United  States Trust  Company of New York, as warrant
               agent, and Warrant Certificate No. 1 of the Company for 5,000,000
               Warrants  registered  in the name of WHWEL  Real  Estate  Limited
               Partnership.+

                                      -28-
<PAGE>

     EXHIBIT NO.       DESCRIPTION+++ (continued)
     -----------       -----------

        4.41   Amendment No. 2 to the Warrant  Agreement  dated as of August 28,
               1997 by and between  Wellsford Real  Properties,  Inc. and United
               States Trust Company, dated as of May 28, 1999.
        4.42   Warrant Agreement by and between Wellsford Real Properties,  Inc.
               and United States Trust Company, dated as of May 28, 1999.
        4.43   Registration  Rights  Agreement  by and  between  Wellsford  Real
               Properties,  Inc. and W/W Group Holdings, L.L.C., dated as of May
               28, 1999.
        4.44   Letter  Agreement  dated May 28, 1999  between  WHWEL Real Estate
               Limited   Partnership  and  Wellsford  Real   Properties,   Inc.,
               confirming  that  Wellsford Real  Properties,  Inc. will exchange
               shares of its stock for Excess Membership Units held by WHWEL.
        4.5    Registration  Rights  Agreement,  dated as of February  23, 1998,
               among the Company and Franklin Mutual  Advisors,  Inc. and Angelo
               Gordon & Co., L.P.+
        10.1   Operating  Agreement  of Red Canyon at Palomino  Park LLC between
               Wellsford Park Highlands Corp. and Al Feld, dated as of April 17,
               1996, relating to Red Canyon.*
        10.2   First Amendment to Operating  Agreement of Red Canyon at Palomino
               Park LLC between  Wellsford  Park  Highlands  Corp.  and Al Feld,
               dated as of May 19, 1997, relating to Red Canyon.****
        10.3   Tri-Party  Agreement by and among NationsBank of Texas, N.A., Red
               Canyon at Palomino  Park LLC,  Wellsford  Park  Highlands  Corp.,
               Wellsford  Residential  Property  Trust,  Al Feld  and  The  Feld
               Company, dated May 29, 1997, relating to Red Canyon.****
        10.4   Assignment  and  Assumption  of Tri-Party  Agreement by and among
               Wellsford  Residential  Property  Trust,  ERP  Operating  Limited
               Partnership,  Red Canyon at  Palomino  Park LLC,  Wellsford  Park
               Highlands  Corp.,  The Feld Company,  Al Feld and  NationsBank of
               Texas, N.A. dated May 30, 1997, relating to Red Canyon.****
        10.5   Agreement and Acknowledgment Regarding Tri-Party Agreement by and
               among  NationsBank  of Texas,  N.A.,  Red Canyon at Palomino Park
               LLC,  Wellsford  Park Highlands  Corp. and ERP Operating  Limited
               Partnership dated May 30, 1997, relating to Red Canyon.****
        10.6   Second  Amended  and  Restated  Vacant  Land  Purchase  and  Sale
               Agreement  between  Mission  Viejo  Company and The Feld  Company
               dated March 23, 1995, as amended by First Amendment, dated May 1,
               1996, relating to the land underlying Palomino Park.*
        10.7   Trust Indenture,  dated as of December 1, 1995,  between Palomino
               Park Public Improvements  Corporation ("PPPIC") and United States
               Trust  Company  of  New  York,  as  trustee,  securing  Wellsford
               Residential Property Trust's Assessment Lien Revenue Bonds Series
               1995 - $14,755,000.**
        10.8   Letter of Credit Reimbursement Agreement, dated as of December 1,
               1995,  between PPPIC,  Wellsford  Residential  Property Trust and
               Dresdner Bank AG, New York Branch.**
        10.9   First  Amendment  to Letter of  Credit  Reimbursement  Agreement,
               dated as of May 30, 1997,  between PPPIC,  Wellsford  Residential
               Property  Trust,  Dresdner  Bank  AG,  New  York  Branch  and the
               Company.****
        10.10  Amendment to  Wellsford  Reimbursement  Agreement  by and between
               PPPIC,  Wellsford  Residential  Property  Trust and the  Company,
               dated as of May 30, 1997.****

                                      -29-
<PAGE>

     EXHIBIT NO.       DESCRIPTION+++ (continued)
     -----------       -----------

        10.11  Assignment  and  Assumption  Agreement  by and between  Wellsford
               Residential  Property Trust and the Company,  dated as of May 30,
               1997.****
        10.12  Credit  Enhancement  Agreement by and between the Company and ERP
               Operating Limited Partnership, dated as of May 30, 1997, relating
               to Palomino  Park.****
        10.13  Reimbursement  and  Indemnification  Agreement by and between the
               Company and ERP Operating  Limited  Partnership,  dated as of May
               30, 1997, relating to Palomino Park.****
        10.14  Guaranty by ERP Operating Limited  Partnership for the benefit of
               Dresdner  Bank AG,  New York  Branch,  dated as of May 30,  1997,
               relating to Palomino Park.****
        10.15  Amended and Restated  Promissory Note of the Company to the order
               of  Dresdner  Bank  AG,  New York  Branch,  dated  May 30,  1997,
               relating to Palomino Park.****
        10.16  Common  Stock  and  Preferred  Stock  Purchase  Agreement  by and
               between the Company and ERP Operating  Limited  Partnership dated
               as of May 30, 1997.****
        10.17  Registration  Rights Agreement by and between the Company and ERP
               Operating Limited Partnership dated as of May 30, 1997.****
        10.18  Credit  Agreement,  dated as of April 25, 1997, by and among Park
               Avenue   Financing   Company  LLC,  PAMC  Co-Manager  Inc.,  PAFC
               Management,  Inc.,  Stanley  Stahl,  The First  National  Bank of
               Boston,  the Company,  Other Banks that may become parties to the
               Agreement  and The  First  National  Bank of  Boston,  as  Agent,
               relating to 277 Park Avenue.**
        10.19  Assignment of Member's  Interest,  dated as of April 25, 1997, by
               PAFC  Management,  Inc. and Stanley  Stahl to The First  National
               Bank  of  Boston,  relating  to  277  Park  Avenue  (relating  to
               interests in the Park Avenue Financing Company, LLC).**
        10.20  Assignment of Member's  Interest,  dated as of April 25, 1997, by
               PAMC Co-Manager Inc. and Park Avenue Financing,  LLC to The First
               National Bank of Boston, relating to 277 Park Avenue (relating to
               interests in 277 Park Avenue, LLC).**
        10.21  Stock Pledge  Agreement,  dated as of April 25, 1997,  by Stanley
               Stahl to The First National Bank of Boston,  relating to 277 Park
               Avenue   (relating   to   stock   in   Park   Avenue   Management
               Corporation).**
        10.22  Stock Pledge  Agreement,  dated as of April 25, 1997,  by Stanley
               Stahl to The First National Bank of Boston,  relating to 277 Park
               Avenue (relating to stock in PAMC Co-Manager Inc.).**
        10.23  Stock Pledge  Agreement,  dated as of April 25, 1997,  by Stanley
               Stahl to The First National Bank of Boston,  relating to 277 Park
               Avenue (relating to stock in PAFC Management, Inc.).**
        10.24  Conditional  Guaranty  of Payment  and  Performance,  dated as of
               April 25, 1997, by Stanley Stahl, relating to 277 Park Avenue.**
        10.25  Cash   Collateral   Account   Security,   Pledge  and  Assignment
               Agreement,  dated as of April  25,  1997,  by and  among 277 Park
               Avenue,  LLC,  Park Avenue  Management  Corporation,  Park Avenue
               Financing  Company LLC, PAMC Co-Manager  Inc.,  Stanley Stahl and
               The First National Bank of Boston, relating to 277 Park Avenue.**

                                      -30-
<PAGE>

     EXHIBIT NO.       DESCRIPTION+++ (continued)
     -----------       -----------

        10.26  Recognition  Agreement,  dated as of April 25, 1997, by and among
               The First National Bank of Boston, the Company, Column Financial,
               Inc., Park Avenue Financing  Company LLC, PAMC  Co-Manager,  Inc.
               and 277 Park Avenue, LLC, relating to 277 Park Avenue.**
        10.27  Intercreditor Agreement,  dated as of April 25, 1997, between the
               Company and The First National Bank of Boston, as Agent, relating
               to 277 Park Avenue.**
        10.28  Assignment  and  Acceptance  Agreement,   dated  June  19,  1997,
               between  BankBoston,  N.A.  (formerly known as The First National
               Bank of Boston)  ("BankBoston") and the Company,  relating to 277
               Park Avenue.****
        10.29  Revolving Credit Agreement by and among the Company,  BankBoston,
               Morgan  Guaranty  Trust Company of New York ("Morgan  Guaranty"),
               other banks which may become  parties and  BankBoston,  as agent,
               and Morgan Guaranty, as co-agent dated as of May 30, 1997.****
        10.30  Agreement  Regarding  Common Stock and Preferred  Stock  Purchase
               Agreement,  dated as of May 30, 1997, among ERP Operating Limited
               Partnership, the Company and BankBoston, as agent.****
        10.31  Assignment of Common Stock Agreements,  dated as of May 30, 1997,
               between the Company and BankBoston, as agent.****
        10.32  Collateral Assignment of Documents,  Rights and Claims (including
               Collateral Assignment of Deed of Trust,  Assignment of Leases and
               Rents, Security Agreement and Fixture Filing), made as of May 30,
               1997, by the Company to BankBoston, as agent.****
        10.33  First Amended and Restated Loan  Agreement,  dated as of July 16,
               1998 (the "First  Amended and Restated  Loan  Agreement"),  among
               Wellsford/Whitehall    Holdings,   L.L.C.,   as   Borrower,   and
               BankBoston,  Goldman Sachs Mortgage Company,  and Other Banks, as
               Banks, and BankBoston,  as  Administrative  Agent and Co-Arranger
               and Co-Syndication  Agent, and Goldman Sachs Mortgage Company, as
               Co-Arranger and Co-Syndication Agent.++
        10.34  Form of promissory  note payable to the order of eight lenders by
               Wellsford/Whitehall  Properties,  L.L.C.  under the First Amended
               and Restated Loan Agreement. ++
        10.35  Amended and Restated  Assignment of Member's  Interest  under the
               First Amended and Restated Loan  Agreement,  dated as of July 16,
               1998, by Wellsford/Whitehall  Holdings,  L.L.C. to BankBoston, as
               Agent. ++
        10.36  Amended and Restated Cash  Collateral  Agreement  under the First
               Amended and Restated Loan  Agreement,  dated as of July 16, 1998,
               by and among Wellsford/Whitehall  Holdings,  L.L.C., WASH Manager
               L.L.C., Wells Avenue Holdings L.L.C. and BankBoston, as Agent. ++
        10.37  Indemnity  Agreement  Regarding  Hazardous  Materials  under  the
               First Amended and Restated Loan  Agreement,  dated as of July 16,
               1998,  by   Wellsford/Whitehall   Holdings,   L.L.C.,   Wellsford
               Commercial   Properties  Trust  and  WHWEL  Real  Estate  Limited
               Partnership for the benefit of BankBoston. ++
        10.38  Conditional  Guaranty  of  Payment  under the First  Amended  and
               Restated Loan Agreement,  dated as of July 16, 1998, by Wellsford
               Commercial   Properties   Trust,   WHWEL  Real   Estate   Limited
               Partnership,  the Company,  Whitehall  Street Real Estate Limited
               Partnership V, Whitehall  Street Real Estate Limited  Partnership
               VI,  Whitehall  Street Real Estate  Limited  Partnership  VII and
               Whitehall Street Real Estate Limited Partnership VIII in favor of
               BankBoston and Goldman Sachs Mortgage Company. ++

                                      -31-
<PAGE>

     EXHIBIT NO.       DESCRIPTION+++ (continued)
     -----------       -----------

        10.39  Indemnity  and  Guaranty  Agreement  under the First  Amended and
               Restated Loan Agreement,  dated as of July 16, 1998, by Wellsford
               Commercial   Properties  Trust  and  WHWEL  Real  Estate  Limited
               Partnership  in  favor  of  BankBoston,  Goldman  Sachs  Mortgage
               Company and Other Banks. ++
        10.40  Mezzanine  Loan  Agreement,  dated  as  of  July  16,  1998  (the
               "Mezzanine Loan Agreement"),  among Wellsford/Whitehall  Holdings
               II, L.L.C., as Borrower,  and BankBoston,  Goldman Sachs Mortgage
               Company,   and  Other  Banks,  as  Banks,   and  BankBoston,   as
               Administrative  Agent and Co-Arranger and  Co-Syndication  Agent,
               and  Goldman  Sachs  Mortgage   Company,   as   Co-Arranger   and
               Co-Syndication Agent. ++
        10.41  Form of  promissory  note payable to the order of five lenders by
               Wellsford/Whitehall  Properties  II,  L.L.C.  under the Mezzanine
               Loan Agreement. ++
        10.42  Assignment  of  Member's   Interest   under  the  Mezzanine  Loan
               Agreement, dated as of July 16, 1998, between Wellsford/Whitehall
               Properties II, L.L.C. and BankBoston, as Agent. ++
        10.43  Indemnity  Agreement  Regarding  Hazardous  Materials  under  the
               Mezzanine  Loan  Agreement,   dated  as  of  July  16,  1998,  by
               Wellsford/Whitehall  Properties II, L.L.C.,  Wellsford Commercial
               Properties  Trust and WHWEL Real Estate Limited  Partnership  for
               the benefit of BankBoston. ++
        10.44  Nomura  Conditional  Guaranty of Payment under the Mezzanine Loan
               Agreement,  dated as of July 16, 1998,  by  Wellsford  Commercial
               Properties  Trust,  WHWEL Real Estate  Limited  Partnership,  the
               Company,  Whitehall  Street Real Estate  Limited  Partnership  V,
               Whitehall  Street Real Estate Limited  Partnership VI,  Whitehall
               Street Real Estate Limited  Partnership VII and Whitehall  Street
               Real Estate Limited  Partnership  VIII in favor of BankBoston and
               Goldman Sachs Mortgage Company. ++
        10.45  Conditional   Guaranty  of  Payment  under  the  Mezzanine   Loan
               Agreement,  dated as of July 16, 1998,  by  Wellsford  Commercial
               Properties  Trust,  WHWEL Real Estate  Limited  Partnership,  the
               Company,  Whitehall  Street Real Estate  Limited  Partnership  V,
               Whitehall  Street Real Estate Limited  Partnership VI,  Whitehall
               Street Real Estate Limited  Partnership VII and Whitehall  Street
               Real Estate Limited  Partnership  VIII in favor of BankBoston and
               Goldman Sachs Mortgage Company. ++
        10.46  Indemnity  and  Guaranty   Agreement  under  the  Mezzanine  Loan
               Agreement,  dated as of July 16, 1998,  by  Wellsford  Commercial
               Properties  Trust and WHWEL Real Estate  Limited  Partnership  in
               favor of  BankBoston,  Goldman Sachs  Mortgage  Company and Other
               Banks. ++
       10.461  First  Amendment to Mezzanine Loan  Agreement,  dated as of May
               28, 1999 by and among Wellsford/Whitehall  Properties II, L.L.C.,
               Wellsford Commercial  Properties Trust, WHWEL Real Estate Limited
               Partnership,  Wellsford Real Properties,  Inc.,  Whitehall Street
               Real Estate Limited  Partnership V, Whitehall  Street Real Estate
               Limited  Partnership  VI,  Whitehall  Street Real Estate  Limited
               Partnership VII, Whitehall Street Real Estate Limited Partnership
               VIII,  Wells  Avenue  Holdings,   L.L.C.,  Wash  Manager  L.L.C.,
               BankBoston,   N.A.,  Goldman  Sachs  Mortgage  Company,  BHF-Bank
               Aktiengesellschaft,  Morgan  Stanley Senior Funding Inc., and PAM
               Capital Funding LP.

                                      -32-
<PAGE>

     EXHIBIT NO.       DESCRIPTION+++ (continued)
     -----------       -----------

       10.462  Contribution  Agreement,  dated as  of February 12,  1998,  among
               Saracen   Properties,   Inc.,   Saraceno  Holding  Trust  General
               Partnership,  Dominic J. Saraceno, 150 Wells Avenue Realty Trust,
               River  Park  Realty  Trust,  Seventy  Wells  Avenue  LLC,  Newton
               Acquisition   LLC  I,  Saracen   Portland   L.L.C.,   KSA  Newton
               Acquisition   Limited  Partnership  II  and  KSA  Newton  Limited
               Partnership   I,   as   Contributor,    and   Wellsford/Whitehall
               Properties, L.L.C., as Contributee.++++
        10.47  $50 million Revolving Credit  Agreement,  dated as of January 12,
               1999, among Wellsford Finance,  Inc., as Borrower, and BankBoston
               and Other Banks, as Lender, and BankBoston, as Agent. ++
        10.48  $50 million  promissory note, dated January 12, 1999,  payable to
               BankBoston by Wellsford Finance, Inc. ++
        10.49  Collateral  Assignment  of  Documents,  Rights and Claims,  dated
               January 12, 1999, from Wellsford Finance, Inc. to BankBoston,  as
               Agent.++
        10.50  Limited    Liability     Company    Operating     Agreement    of
               Wellsford/Whitehall Group, L.L.C., dated as of May 28, 1999.
        10.51  Letter Agreement,  dated as of July 16, 1998, between the Company
               and WHWEL Real Estate Limited  Partnership,  relating to warrants
               to be issued to WHWEL Real Estate Limited Partnership. ++
        10.52  Fixed  Rate  Loan  Agreement,  dated as of August  11,  1998 (the
               "Fixed  Rate Loan  Agreement"),  by and among  First  Union  Real
               Estate  Equity and Mortgage  Investments,  as  Borrower,  Bankers
               Trust Company,  as Agent,  and Bankers Trust  Company,  Wellsford
               Capital and BankBoston, as Lenders. ++
        10.53  $15 million  promissory note,  dated August 11, 1998,  payable to
               the order of Wellsford  Capital by First Union Real Estate Equity
               and Mortgage Investments under the Fixed Rate Loan Agreement. ++
        10.54  First  Amendment  of  Fixed  Rate  Loan  Agreement,  dated  as of
               January  8,  1999,  among  First  Union  Real  Estate  Equity and
               Mortgage  Investments,   as  Borrower,   Bankers  Trust  Company,
               Wellsford Capital and BankBoston,  as Lenders,  and Bankers Trust
               Company, as Agent. ++
        10.55  Letter  dated  January 8, 1999,  among  First  Union Real  Estate
               Equity and  Mortgage  Investments,  as  Borrower,  Bankers  Trust
               Company,  Wellsford  Capital  and  BankBoston,  as  Lenders,  and
               Bankers Trust Company, as Agent. ++
        10.56  Revolving  Credit  Agreement for $70 million,  dated as of August
               28, 1997, between AP-Anaheim LLC,  AP-Arlington LLC,  AP-Atlantic
               LLC,  AP-Cityview  LLC,  AP-Farrell  Ramon LLC,  AP-Palmdale LLC,
               AP-Redlands  LLC,   AP-Victoria  LLC,   AP-Victorville  LLC,  and
               AP-Sierra  LLC,  each  a  California  limited  liability  company
               (collectively,  the "Abbey Affiliates"),  as Borrower, and Morgan
               Guaranty Trust Company of New York, as Lender.+
        10.57  Amendment to  Revolving  Credit  Agreement,  dated as of April 6,
               1998, by AP-Diamond  Bar LLC,  AP-Edinger  LLC, AP- Glendora LLC,
               AP- Anaheim  LLC,  AP-  Arlington  LLC,  AP-  Atlantic  LLC,  AP-
               Cityview  LLC,  AP- Redlands  LLC, AP- Palmdale  LLC, AP- Farrell
               Ramon LLC, AP- Sierra LLC,  AP- Victoria LLC and AP-  Victorville
               LLC (collectively,  the "Amended Abbey Affiliates"), as Borrower,
               and Morgan Guaranty Trust Company of New York, as Lender. ++
        10.58  Loan  Participation  Agreement,  dated  as of  August  28,  1997,
               between  Morgan  Guaranty  Trust  Company  of New  York  and  the
               Company.+

                                      -33-
<PAGE>

     EXHIBIT NO.       DESCRIPTION+++ (continued)
     -----------       -----------

        10.59  First  Amendment  to Loan  Participation  Agreement,  dated as of
               April 7, 1998,  between Morgan Guaranty Trust Company of New York
               and Wellsford Capital.++
        10.60  $70  million  promissory  note  (the  "Promissory  Note"),  dated
               August 28, 1997,  payable to the order of Morgan  Guaranty  Trust
               Company of New York by the Abbey Affiliates.+
        10.61  Amendment to Promissory Note, dated as of April 6, 1998,  between
               the Amended Abbey Affiliates and Morgan Guaranty Trust Company of
               New York. ++
        10.62  Purchase  and Sale  Agreement,  dated as of  September  18, 1997,
               among the Company,  Wellsford  Capital  Corporation and Whitehall
               Street Real Estate Limited Partnership VII.++
        10.63  First  Amended  and  Restated  Master  Credit  Agreement,   dated
               December  30,  1997,  effective  as of July 31,  1997,  among The
               Woodlands Commercial Properties Company, L.P., The Woodlands Land
               Development Company, L.P., and BankBoston,  Morgan Stanley Senior
               Funding,  Inc.,  as  Documentation  Agent,  and Other Banks,  and
               BankBoston, as Managing Agent and Syndication Agent.+
        10.64  Intercreditor  Agreement,  dated December 30, 1997,  effective as
               of July 31,  1997,  by and  between  BankBoston,  Morgan  Stanley
               Senior  Funding,   Inc.  and  the  Other  Lenders,   relating  to
               Woodlands.+
        10.65  $4,186,991.87  Commercial  Company Second Secured Term Loan Note,
               dated  December 30, 1997,  payable to the order of the Company by
               The  Woodlands  Commercial   Properties  Company,  L.P.  and  The
               Woodlands Land Development Company, L.P.+
        10.66  $10,813,008.13  Land Company Second Secured Term Loan Note, dated
               December  30,  1997,  payable to the order of the  Company by The
               Woodlands  Land  Development  Company,  L.P.  and  The  Woodlands
               Commercial Properties Company, L.P.+
        10.67  Revolving  Credit  Agreement,  dated as of March 28, 1998,  among
               Safeguard  Capital Fund,  L.P., as Borrower,  and Morgan Guaranty
               Trust Company of New York, as Lender. ++
        10.68  $90 million  promissory  note,  dated March 28, 1998,  payable to
               Morgan  Guaranty  Trust Company of New York by Safeguard  Capital
               Fund, L.P. ++
        10.69  Loan  Participation  Agreement,  dated as of  December  1,  1998,
               between  Morgan  Guaranty Trust Company of New York and Wellsford
               Capital. ++
        10.70  Program  Agreement  for  Clairborne  Investors  Mortgage  Program
               between Creamer Realty Consultants and The Prudential  Investment
               Corporation, dated as of December 10, 1997.+
        10.71  Amended and  Restated  General  Partnership  Agreement of Creamer
               Realty  Consultants,  dated as of January 1, 1998, by and between
               Wellsford CRC Holding Corp. and FGC Realty Consultants, Inc.+
        10.72  Limited Liability  Company Operating  Agreement of Creamer Vitale
               Wellsford,  L.L.C.,  dated as of January 20, 1998, by and between
               Wellsford CRC Holding Corp. and SX Advisors, LLC. +
        10.73  Loan Agreement,  dated as of February 27, 1998, between Wellsford
               Sonterra L.L.C., as Borrower, and Nationsbank, N.A., as Lender.+
        10.74  $16,400,000  promissory note, dated February 27, 1998, payable to
               the order of NationsBank, N.A., by Wellsford Sonterra, L.L.C.+

                                      -34-
<PAGE>

     EXHIBIT NO.       DESCRIPTION+++ (continued)
     -----------       -----------

        10.75  Deed of  Trust,  Assignment  of Leases  and  Rents  and  Security
               Agreement,  dated February 27, 1998 by Wellsford Sonterra, L.L.C.
               in favor of NationsBank, N.A.+
        10.76  $34,500,000  Multifamily  Note, dated December 24, 1997,  payable
               to the order of GMAC Commercial  Mortgage  Corporation by Park at
               Highlands L.L.C.+
        10.77  Multifamily  Deed of  Trust,  Assignment  of Rents  and  Security
               Agreement,  dated December 24, 1997, by Park at Highlands  L.L.C.
               in favor of GMAC Commercial Mortgage Corporation.+
        10.78  $28 million  secured  promissory  note,  dated  October 22, 1998,
               payable  to  the  order  of  Lehman  Brothers  Holdings  Inc.  by
               Wellsford Capital Properties, L.L.C. ++
        10.79  Conditional   Guarantee,   dated  as  of  October  22,  1998,  by
               Wellsford Capital in favor of Lehman Brothers Holdings Inc. ++
        10.80  Mortgage  and Security  Agreement,  dated as of October 22, 1998,
               by  Wellsford  Capital  Properties,  L.L.C.  to  Lehman  Brothers
               Holdings Inc. ++
        10.81  1998 Management Incentive Plan of the Company. ++
        10.82  1997 Management Incentive Plan of the Company.**
        10.83  Rollover Stock Option Plan of the Company.**
        10.84  Employment   Agreement   between   the  Company  and  Jeffrey  H.
               Lynford.****
        10.85  Employment    Agreement    between   the   Company   and   Edward
               Lowenthal.****
        10.86  Employment   Agreement   between   the   Company   and  David  M.
               Strong.****
        10.87  Employment Agreement between the Company and Rodney F. Du Bois.
        10.88  Employment Agreement between the Company and James J. Burns.
        21.1   Subsidiaries of the Registrant.
        27.1   Financial Data Schedule.
        99.1   "Risk Factors" section of the Company's Registration Statement on
               Form S-11 (file no. 333-32445), as may be amended.

- ----------
*    Previously filed as an exhibit to the Form 10 filed on April 23, 1997.
**   Previously  filed as an exhibit to the Form 10/A  Amendment  No. 1 filed on
     May 21, 1997.
***  Previously  filed as an exhibit to the Form 10/A  Amendment  No. 2 filed on
     May 28, 1997.
**** Previously filed as an exhibit to the Form S-11 filed on July 30, 1997.
*****Previously  filed as an  exhibit to  Amendment  No. 1 to Form S-11 filed on
     November 14, 1997.
+    Previously filed as an exhibit to the Form 8-K filed on September 11, 1997.
++   Previously filed as an exhibit to the Form 8-K filed on September 23, 1997.
+++  Wellsford  acquired  its  interest  in  a  number  of  these  documents  by
     assignment.
++++ Previously filed as an exhibit to the Form 8-K filed on April 28, 1998.
+    Previously filed as an exhibit to the Form 10-K filed on March 31, 1998.
++   Previously filed as an exhibit to the Form 10-K filed on March 31, 1999.

(b)  During the last quarter of the period  covered by this report,  the Company
     filed the following reports on Form 8-K:

     None.

(c)  The following exhibits are filed as exhibits to this Form 10-K: See Item 14
     (a)(3) above.

(d)  The following documents are filed as a part of this report:

     None.

                                      -35-
<PAGE>

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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.

                         WELLSFORD REAL PROPERTIES, INC.

                             By: /s/ James J. Burns
                                 -----------------------------------------------
                                 James J. Burns
                                 Senior Vice President, Chief Accounting Officer

Dated: March 17, 2000

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.

<TABLE>
<CAPTION>

           NAME                            TITLE                                 DATE
           ----                            -----                                 ----
<S>                           <C>                                            <C>
/s/ Jeffrey H. Lynford        Chairman of the Board, Secretary and           March 17, 2000
- ------------------------      Director
(Jeffrey H. Lynford)

/s/ Edward Lowenthal          President, Chief Executive Officer and         March 17, 2000
- ------------------------      Director (Principal Executive Officer)
(Edward Lowenthal)

/s/ Rodney F. Du Bois         Vice Chairman, Chief Financial Officer         March 17, 2000
- ------------------------      and Director
(Rodney F. Du Bois)

/s/ Mark S. Germain           Director                                       March 17, 2000
- ------------------------
(Mark S. Germain)

/s/ Frank J. Hoenemeyer       Director                                       March 17, 2000
- ------------------------
(Frank J. Hoenemeyer)

/s/ Frank J. Sixt             Director                                       March 17, 2000
- ------------------------
(Frank J. Sixt)

/s/ Douglas Crocker II        Director                                       March 17, 2000
- ------------------------
(Douglas Crocker II)

/s/ Richard S. Frary          Director                                       March 17, 2000
- ------------------------
(Richard S. Frary)

</TABLE>

                                      -36-
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                     PAGE NO. IN
                                                                      FORM 10-K
                                                                      ---------
Report of Independent Auditors............................................F-2

Consolidated Balance Sheets as of December 31, 1999 and 1998..............F-3

Consolidated Statements of Income for the Years Ended
     December 31, 1999, 1998 and 1997.....................................F-4

Consolidated Statements of Changes in Shareholders' Equity for
     the Years Ended December 31, 1999, 1998 and 1997.....................F-5

Consolidated Statements of Cash Flows for the Years Ended
     December 31, 1999, 1998 and 1997.....................................F-6

Notes to Consolidated Financial Statements................................F-7

Wellsford/Whitehall  Group, L.L.C.
     Consolidated Financial Statements and Notes ........................F-35

FINANCIAL STATEMENT SCHEDULES

III - Real Estate and Accumulated Depreciation............................S-1

IV - Mortgage Loans on Real Estate........................................S-3

All other schedules have been omitted because the required  information for such
other schedules is not present,  is not present in amounts sufficient to require
submission  of the schedule or because the required  information  is included in
the consolidated financial statements.

                                      F-1
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

To the Shareholders and Board of Directors of
Wellsford Real Properties, Inc. and Subsidiaries

We have audited the accompanying  consolidated  balance sheets of Wellsford Real
Properties,  Inc. and  subsidiaries  (the "Company") as of December 31, 1999 and
1998,   and  the  related   consolidated   statements  of  income,   changes  in
shareholders'  equity and cash  flows for each of the three  years in the period
ended  December  31, 1999.  Our audits also  included  the  financial  statement
schedules listed in the Index at Item 14(a)(2).  These financial  statements and
schedules are the responsibility of the Company's management. Our responsibility
is to express an opinion on these  financial  statements and schedules  based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the consolidated  financial  position of Wellsford Real
Properties,  Inc.  and  subsidiaries  at  December  31,  1999 and 1998,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1999, in conformity with accounting
principles  generally accepted in the United States.  Also, in our opinion,  the
related financial statement schedules,  when considered in relation to the basic
financial  statements taken as a whole,  present fairly in all material respects
the information set forth therein.

ERNST & YOUNG LLP

New York, New York
March 17, 2000

                                      F-2
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                          DECEMBER 31,
                                                                    -----------------------
                                                                    1999               1998
                                                                    ----               ----
<S>                                                            <C>               <C>
ASSETS
Real estate assets, at cost:
   Land ...................................................    $  18,813,000     $  18,813,000
   Buildings and improvements .............................      116,605,231       115,425,760
                                                               -------------     -------------
                                                                 135,418,231       134,238,760
   Less, accumulated depreciation .........................       (6,584,328)       (2,707,390)
                                                               -------------     -------------
                                                                 128,833,903       131,531,370
   Construction in progress ...............................       30,747,867        18,791,075
                                                               -------------     -------------
                                                                 159,581,770       150,322,445
Notes receivable ..........................................       37,259,587       124,706,499
Investment in joint ventures ..............................      114,390,298        80,776,338
                                                               -------------     -------------
Total real estate assets ..................................      311,231,655       355,805,282

Cash and cash equivalents .................................       34,739,866        10,122,037
Restricted cash ...........................................        8,467,092         8,007,850
Prepaid and other assets ..................................       11,892,713        11,035,489
                                                               -------------     -------------
Total assets ..............................................    $ 366,331,326     $ 384,970,658
                                                               =============     =============
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
   Mortgage notes payable .................................    $ 119,314,929     $ 120,176,790
   Credit facility ........................................             --          17,000,000
   Accrued expenses and other liabilities .................       13,891,212        12,788,324
                                                               -------------     -------------
Total liabilities .........................................      133,206,141       149,965,114
                                                               -------------     -------------
Commitments and contingencies

Minority interest .........................................        3,433,972         3,380,721

Shareholders' equity:
   Series A 8% convertible redeemable preferred stock,
     $.01 par value per share, 2,000,000 shares authorized,
     no shares issued and outstanding .....................             --                --
   Common stock, 197,650,000 shares authorized-
     18,882,493 and 20,410,605 shares, $.01 par value per
     share, issued and outstanding ........................          188,825           204,106
   Class A common stock , 350,000 shares authorized -
     339,806 shares, $.01 par value per share,
     issued and outstanding ...............................            3,398             3,398
   Paid in capital in excess of par value .................      215,674,726       228,212,205
   Retained earnings ......................................       20,246,075        11,385,274
   Deferred compensation ..................................       (1,861,677)       (3,240,023)
   Treasury stock, 416,759 and 489,671 shares .............       (4,560,134)       (4,940,137)
                                                               -------------     -------------
Total shareholders' equity ................................      229,691,213       231,624,823
                                                               -------------     -------------
Total liabilities and shareholders' equity ................    $ 366,331,326     $ 384,970,658
                                                               =============     =============
</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                      F-3
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>

                                                    FOR THE YEARS ENDED DECEMBER 31,
                                                    --------------------------------
                                                 1999             1998             1997
                                                 ----             ----             ----
<S>                                         <C>              <C>              <C>
REVENUE
   Rental income .......................    $ 17,874,272     $ 13,126,974     $  1,291,354
   Interest income .....................      12,295,771       12,888,607        7,779,021
                                            ------------     ------------     ------------
      Total revenue ....................      30,170,043       26,015,581        9,070,375
                                            ------------     ------------     ------------
EXPENSES
   Property operating and maintenance ..       4,027,842        2,786,839          241,257
   Real estate taxes ...................       1,545,822        1,201,051          105,692
   Depreciation and amortization .......       6,154,549        3,157,129          294,563
   Property management .................         673,726          498,596           18,356
   Interest ............................       9,398,630        4,599,309             --
   General and administrative ..........       7,125,876        5,062,895        3,159,558
                                            ------------     ------------     ------------
      Total expenses ...................      28,926,445       17,305,819        3,819,426

Gain on sale of investment .............            --            138,770             --
Income from joint ventures .............       9,621,952        3,523,072           15,135
                                            ------------     ------------     ------------
Income before minority interest ........      10,865,550       12,371,604        5,266,084

Minority interest ......................         (54,749)         (77,550)            --
                                            ------------     ------------     ------------
Income before taxes ....................      10,810,801       12,294,054        5,266,084

Income tax expense .....................       1,950,000        2,850,298        2,213,007
                                            ------------     ------------     ------------
Net income .............................    $  8,860,801     $  9,443,756     $  3,053,077
                                            ============     ============     ============
Net income per common share, basic .....    $       0.43     $       0.47     $       0.18
                                            ============     ============     ============
Net income per common share, diluted ...    $       0.43     $       0.46     $       0.18
                                            ============     ============     ============
Weighted average number of common shares
     outstanding, basic ................      20,642,023       19,886,305       16,922,135
                                            ============     ============     ============
Weighted average number of common shares
     outstanding, diluted ..............      20,657,488       20,379,162       17,348,298
                                            ============     ============     ============

</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                      F-4
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

<TABLE>
<CAPTION>

                                                           COMMON SHARES*
                                                           --------------                PAID-IN
                                                      SHARES           AMOUNT           CAPITAL**
                                                      ------           ------           ---------
<S>                                                 <C>             <C>              <C>
BALANCE, JANUARY 1, 1997 ....................             --       $        --       $  29,248,000

Equity contributions prior to Spin-off ......             --                --          19,310,633
Net income prior to Spin-off ................             --                --                --
Spin-off ....................................        4,887,577            48,875         1,819,684
Private offering of common shares (net of
    issuance costs) .........................       12,000,000           120,000       121,574,562
Issuance of warrants ........................             --                --           6,198,345
Director and officer share grant ............          108,936             1,090         1,570,603
Net income subsequent to Spin-off ...........             --                --                --
                                                    ----------     -------------     -------------
BALANCE, DECEMBER 31, 1997 ..................       16,996,513           169,965       179,721,827

Shares issued in connection with VLP Merger .        3,350,000            33,500        39,329,000
Issuance of warrants ........................             --                --             750,000
Director and officer share grants ...........          403,898             4,039         3,471,241
Amortization of deferred compensation .......             --                --                --
Net income ..................................             --                --                --
                                                    ----------     -------------     -------------
BALANCE, DECEMBER 31, 1998 ..................       20,750,411           207,504       223,272,068

Director and officer share grants ...........           34,612               346           334,987
Shares repurchased from former officer and
    cancellation of share grants ............          (86,231)             (862)         (853,810)
Amortization of deferred compensation .......             --                --                --
Issuance of warrants ........................             --                --             480,992
Shares repurchased and cancelled ............       (1,476,493)          (14,765)      (12,119,645)
Net income ..................................             --                --                --
                                                    ----------     -------------     -------------
BALANCE, DECEMBER 31, 1999 ..................       19,222,299     $     192,223     $ 211,114,592
                                                    ==========     =============     =============


                                                                                          TOTAL
                                                    RETAINED          DEFERRED        SHAREHOLDERS'
                                                    EARNINGS        COMPENSATION         EQUITY
                                                    --------        ------------         ------
<S>                                              <C>               <C>               <C>
BALANCE, JANUARY 1, 1997 ....................    $     757,000     $        --       $  30,005,000

Equity contributions prior to Spin-off ......             --                --          19,310,633
Net income prior to Spin-off ................        1,111,559              --           1,111,559
Spin-off ....................................       (1,868,559)             --                --
Private offering of common shares (net of
    issuance costs) .........................             --                --         121,694,562
Issuance of warrants ........................             --                --           6,198,345
Director and officer share grant ............             --            (675,014)          896,679
Net income subsequent to Spin-off ...........        1,941,518              --           1,941,518
                                                 -------------     -------------     -------------
BALANCE, DECEMBER 31, 1997 ..................        1,941,518          (675,014)      181,158,296

Shares issued in connection with VLP Merger .             --                --          39,362,500
Issuance of warrants ........................             --                --             750,000
Director and officer share grants ...........             --          (2,700,023)          775,257
Amortization of deferred compensation .......             --             135,014           135,014
Net income ..................................        9,443,756              --           9,443,756
                                                 -------------     -------------     -------------
BALANCE, DECEMBER 31, 1998 ..................       11,385,274        (3,240,023)      231,624,823

Director and officer share grants ...........             --            (250,000)           85,333
Shares repurchased from former officer and
    cancellation of share grants ............             --             780,003           (74,669)
Amortization of deferred compensation .......             --             848,343           848,343
Issuance of warrants ........................             --                --             480,992
Shares repurchased and cancelled ............             --                --         (12,134,410)
Net income ..................................        8,860,801              --           8,860,801
                                                 -------------     -------------     -------------
BALANCE, DECEMBER 31, 1999 ..................    $  20,246,075     $  (1,861,677)    $ 229,691,213
                                                 =============     =============     =============

<FN>
         *Includes 339,806 Class A Common Shares.
         **Net of treasury stock.
</FN>
</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                      F-5
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                        FOR THE YEARS ENDED DECEMBER 31,
                                                                        --------------------------------
                                                                    1999              1998               1997
                                                                    ----              ----               ----
<S>                                                            <C>               <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income .............................................    $   8,860,801     $   9,443,756     $   3,053,077
   Adjustments to reconcile net income to net cash
     provided by operating activities:
        Depreciation and amortization ....................         5,936,944         3,033,569           294,563
        Amortization of deferred compensation ............           848,343           135,014              --
        Undistributed joint venture income ...............          (674,788)       (3,515,359)          (15,135)
        Undistributed minority interest ..................            54,749            77,550              --
        Share grants .....................................            85,333           775,257           896,679
        Gain on sale of investments ......................              --            (138,770)             --
        Changes in assets and liabilities:
           Restricted cash ...............................          (459,242)         (311,940)       (2,175,910)
           Prepaid and other assets ......................          (498,434)       (6,525,355)       (3,164,296)
           Accrued expenses and other liabilities ........          (297,112)        4,031,091         7,116,138
                                                               -------------     -------------     -------------
        Net cash provided by operating activities ........        13,856,594         7,004,813         6,005,116
                                                               -------------     -------------     -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
   Investments in real estate assets ......................      (18,974,593)     (125,514,325)      (85,551,813)
   Investments in joint ventures:
        Capital contributions .............................      (16,967,948)      (33,511,554)      (13,955,069)
        Returns of capital ................................        6,091,481              --                --
   Investments in notes receivable ........................      (49,295,088)      (67,230,199)     (162,845,982)
   Repayments of notes receivable .........................      112,741,492        55,008,523       105,440,515
   Proceeds from sale of real estate assets ...............        7,238,329        64,132,507              --
                                                               -------------     -------------     -------------
        Net cash provided by (used in) investing activities       40,833,673      (107,115,048)     (156,912,349)
                                                               -------------     -------------     -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from credit facilities ........................       37,000,000        86,500,000        64,400,000
   Repayment of credit facilities .........................      (54,000,000)      (77,000,000)      (56,900,000)
   Proceeds from bridge loan ..............................             --                --           6,000,000
   Repayment of bridge loan ...............................             --                --          (6,000,000)
   Proceeds from mortgage notes payable ...................             --          71,400,000        34,500,000
   Repayment of mortgage notes payable ....................         (861,861)         (478,210)             --
   Equity contributions prior to Spin-off .................             --                --          17,060,633
   Equity contributions from minority interest ............             --                --              47,250
   Distributions to minority interest .....................           (1,498)          (84,730)             --
   Proceeds from common shares ............................             --                --         121,694,562
   Repurchase of common shares ............................      (12,209,079)             --                --
                                                               -------------     -------------     -------------
        Net cash (used in) provided by financing activities      (30,072,438)       80,337,060       180,802,445
                                                               -------------     -------------     -------------
Net increase (decrease) in cash and cash equivalents ......       24,617,829       (19,773,175)       29,895,212
Cash and cash equivalents, beginning of year ..............       10,122,037        29,895,212              --
                                                               -------------     -------------     -------------
Cash and cash equivalents, end of year ....................    $  34,739,866     $  10,122,037     $  29,895,212
                                                               =============     =============     =============
SUPPLEMENTAL INFORMATION:
   Cash paid during the year for interest .................    $  10,410,110     $   5,017,279     $   1,506,508
                                                               =============     =============     =============
   Cash paid during the year for income taxes .............    $   4,229,164     $   2,228,336     $   2,242,000
                                                               =============     =============     =============

SUPPLEMENTAL SCHEDULE OF NON-CASH
   INVESTING AND FINANCING ACTIVITIES:
   Shares issued in connection with acquisition of
        commercial office properties and notes receivable .    $        --       $ (39,362,500)    $  (2,250,000)
   Warrants issued in connection with joint venture
        investments .......................................    $    (480,992)    $    (750,000)    $  (6,198,345)
   Notes receivable contributed for joint venture interest.    $ (24,218,113)    $        --       $        --
</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                      F-6
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       ORGANIZATION AND BUSINESS

         Wellsford Real  Properties,  Inc. (and  subsidiaries,  collectively the
         "Company") was formed on January 8, 1997, as a corporate  subsidiary of
         Wellsford  Residential  Property  Trust  (the  "Trust").  The Trust was
         formed  in  1992  as  the  successor  to  Wellsford   Group  Inc.  (and
         affiliates) which was formed in 1986. On May 30, 1997, the Trust merged
         (the  "Merger")  with  Equity  Residential  Properties  Trust  ("EQR").
         Immediately prior to the Merger,  the Trust contributed  certain of its
         assets to the Company and the Company  assumed  certain  liabilities of
         the Trust.  Immediately after the contribution of assets to the Company
         and  immediately  prior to the  Merger,  the Trust  distributed  to its
         common  shareholders all the outstanding shares of the Company owned by
         the  Trust  (the  "Spin-off").  On  June  2,  1997,  the  Company  sold
         12,000,000  shares  of its  common  stock in a private  placement  (the
         "Private  Placement") to a group of  institutional  investors at $10.30
         per share, the Company's then book value per share.

         The Company is a real estate merchant banking firm headquartered in New
         York  City  which  acquires,   develops,  finances  and  operates  real
         properties  and organizes and invests in private and public real estate
         companies.  The Company has established three strategic  business units
         ("SBUs")  within which it executes its business  plan:  (i)  commercial
         property  operations  which  are  held  in  the  Company's  subsidiary,
         Wellsford  Commercial  Properties Trust, through its ownership interest
         in Wellsford/Whitehall Group, L.L.C. ("Wellsford/Whitehall"); (ii) debt
         and other equity  activities;  and (iii) property  development and land
         operations.

         See Note 10 for additional information regarding the Company's industry
         segments.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         PRINCIPLES OF CONSOLIDATION AND FINANCIAL STATEMENT  PRESENTATION.  The
         accompanying  consolidated financial statements include the accounts of
         Wellsford Real Properties,  Inc. and its  majority-owned and controlled
         subsidiaries. Investments in entities where the Company does not have a
         controlling interest, including Wellsford/Whitehall,  are accounted for
         under the equity method of accounting.  These investments are initially
         recorded  at  cost  and are  subsequently  adjusted  for the  Company's
         proportionate  share  of the  investment's  income  (loss),  additional
         contributions or distributions.  All significant inter-company accounts
         and  transactions  among  Wellsford  Real  Properties,   Inc.  and  its
         subsidiaries have been eliminated in consolidation.

         The accompanying  consolidated  financial statements include the assets
         and  liabilities  contributed  to and assumed by the  Company  from the
         Trust,  from the time such  assets and  liabilities  were  acquired  or
         incurred,  respectively,  by the Trust. Such financial  statements have
         been prepared using the historical  basis of the assets and liabilities
         and the  historical  results of  operations  related  to the  Company's
         assets and liabilities.

         CASH AND CASH  EQUIVALENTS.  The Company considers all demand and money
         market accounts and short term  investments in government funds with an
         original maturity of three months or less at the date of purchase to be
         cash and cash equivalents.

         REAL ESTATE AND DEPRECIATION AND  AMORTIZATION.  Costs directly related
         to the  acquisition,  development  and  improvement  of real estate are
         capitalized,  including  interest and other costs  incurred  during the
         construction  period.  Ordinary repairs and maintenance are expensed as
         incurred.

                                      F-7
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Tenant  improvements  and  leasing  commissions  related to  commercial
         properties are  capitalized and amortized over the terms of the related
         leases.  Costs  incurred to acquire  investments  in joint ventures are
         capitalized  and if ascribed to tangible  assets are amortized over the
         life of the related  assets and if ascribed  to  intangible  assets are
         amortized  over a ten-year  period.  Depreciation  is computed over the
         expected useful lives of depreciable property on a straight-line basis,
         principally 27.5 years for residential  buildings and improvements,  40
         years  for   commercial   properties  and  five  to  twelve  years  for
         furnishings and equipment.

         Depreciation and  amortization  expense was  approximately  $6,155,000,
         $3,157,000  and  $295,000  in 1999,  1998 and 1997,  respectively,  and
         included  $1,510,000,  $390,000 and $295,000 of amortization of certain
         assets  capitalized  to the Company's  Investment in Joint  Ventures in
         1999, 1998 and 1997, respectively.

         The Company  reviews its real estate  assets and  investments  in joint
         ventures (collectively its "long-lived assets") for impairment whenever
         events or changes in circumstances indicate that the carrying amount of
         an asset may not be  recoverable.  During the year ended  December  31,
         1999,  the Company  determined  that one of its  long-lived  assets was
         impaired due to lower than expected  operating  results and accordingly
         wrote the asset down by  approximately  $912,000 to its estimated  fair
         value by recording additional  depreciation and amortization expense in
         the  accompanying  consolidated  financial  statements.  Fair value was
         based on estimated  future cash flows to be generated by the long-lived
         asset,  discounted  at a market  rate.  There  were no such  impairment
         provisions recorded during the years ended December 31, 1998 or 1997.

         MORTGAGE  NOTE  RECEIVABLE  IMPAIRMENT.  The  Company  considers a note
         impaired if, based on current  information  and events,  it is probable
         that all  amounts  due under the note  agreement  are not  collectable.
         Impairment  is  measured  based upon the fair  value of the  underlying
         collateral.  No  impairment  has been  recorded  during the years ended
         December 31, 1999, 1998 and 1997.

         INCOME  RECOGNITION.  Commercial  properties are leased under operating
         leases.  Rental revenue is recognized on a straight-line basis over the
         terms of the  respective  leases.  Residential  communities  are leased
         under operating leases with terms of generally six to 14 months. Rental
         revenue  is  recognized  monthly as it is  earned.  Interest  income is
         recorded on an accrual  basis over the life of the loan.  Sales of real
         estate  assets are  recognized  at closing,  subject to receipt of down
         payments  and  other   requirements   in  accordance   with  applicable
         accounting guidelines.

         SHARE BASED  COMPENSATION.  Statement of Financial  Accounting Standard
         ("SFAS") 123 "Accounting for  Stock-Based  Compensation"  establishes a
         fair value based  method of  accounting  for share  based  compensation
         plans,  including  share  options.  However,  registrants  may elect to
         continue accounting for share option plans under Accounting  Principles
         Board  Opinion  ("APB")  25, but are  required to provide pro forma net
         income and  earnings per share  information  "as if" the new fair value
         approach had been adopted.  Because the Company has elected to continue
         to account for its share based  compensation  plans under APB 25, there
         has been no impact on the Company's  consolidated  financial statements
         resulting from SFAS 123.

         Shares issued pursuant to the Company's deferred  compensation plan are
         recorded at the market price on the date of issuance and amortized over
         the respective  vesting periods.  Such amortization does not impact the
         Company's results of operations.


                                      F-8
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         INCOME  TAXES.  The Company  accounts  for income  taxes under SFAS 109
         "Accounting   for  Income  Taxes."   Deferred  income  tax  assets  and
         liabilities are determined  based upon  differences  between  financial
         reporting  and tax bases of assets  and  liabilities  and are  measured
         using the  enacted  tax rates and laws that will be in effect  when the
         differences are expected to reverse.

         The components of the income tax provision are as follows:

<TABLE>
<CAPTION>

                                               FOR THE YEARS ENDED DECEMBER 31,
                                               --------------------------------
                                             1999           1998             1997
                                             ----           ----             ----
<S>                                      <C>            <C>             <C>
         Current federal tax ........    $   700,000    $ 2,756,165     $ 1,776,595
         Current state and local tax         930,000        909,197         456,838
         Deferred federal tax .......        240,000       (693,965)        (16,239)
         Deferred state and local tax         80,000       (121,099)         (4,187)
                                         -----------    -----------     -----------
                                         $ 1,950,000    $ 2,850,298     $ 2,213,007
                                         ===========    ===========     ===========
</TABLE>

         The  reconciliation  of  income  tax  computed   at  the  U.S.  federal
         statutory rate to income tax expense is as follows:

<TABLE>
<CAPTION>

                                                                  FOR THE YEARS ENDED DECEMBER 31,
                                            -----------------------------------------------------------------------------
                                                     1999                       1998                       1997
                                            ----------------------      ---------------------      ----------------------
                                            AMOUNT         PERCENT      AMOUNT        PERCENT      AMOUNT         PERCENT
                                            ------         -------      ------        -------      ------         -------
<S>                                      <C>               <C>       <C>              <C>       <C>               <C>
Tax at U.S. statutory rate ..........    $ 3,785,000       35.00%    $ 4,302,919      35.00%    $ 1,454,084       35.00%
State taxes, net of federal benefit .        660,000        6.11%        944,153       7.68%        374,711        9.02%
Change in valuation allowance .......     (2,425,000)     (22.43%)    (2,345,007)    (19.07%)       381,490        9.18%
Non-deductible/non-taxable items, net        (70,000)      (0.64%)        12,355       0.10%          2,722        0.07%
Effect of change in state tax rate ..           --          --           (64,122)     (0.53%)          --          --
                                         -----------       -----     -----------      -----     -----------       -----
                                         $ 1,950,000       18.04%    $ 2,850,298      23.18%    $ 2,213,007       53.27%
                                         ===========       =====     ===========      =====     ===========       =====
</TABLE>

         The Company has net operating loss ("NOL")  carryforwards,  for Federal
         income tax purposes,  resulting  from the  Company's  merger with Value
         Property  Trust  ("VLP") in 1998.  The NOLs  aggregate  $70,374,315  at
         December  31,  1999,  expire in the  years  2005  through  2012 and are
         subject to an annual and aggregate  limit on  utilization of NOLs after
         an ownership  change,  pursuant to Section 382 of the Internal  Revenue
         Code.

                                      F-9
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         Deferred  income  taxes  reflect  the  net  tax  effects  of  temporary
         differences  between the carrying  amount of assets and liabilities for
         financial  reporting  purposes  and the  amounts  used for  income  tax
         purposes.  Significant  components of the Company's deferred tax assets
         and liabilities are as follows:

<TABLE>
<CAPTION>

                                                                                 DECEMBER 31,
                                                                                 ------------
         Deferred Tax Assets                                                1999             1998
         -------------------                                                ----             ----
<S>                                                                    <C>              <C>
         Net operating loss .......................................    $ 23,927,267     $ 32,674,669
         Deferred compensation arrangements .......................       2,779,540        2,496,027
         AMT credit carryforward ..................................         549,799          377,612
         Deferred interest deduction ..............................         378,779             --
         Other ....................................................         628,077          407,844
                                                                       ------------     ------------
                                                                         28,263,462       35,956,152
         Valuation allowance ......................................     (18,984,217)     (28,132,547)
                                                                       ------------     ------------
         Total deferred tax assets ................................       9,279,245        7,823,605
                                                                       ------------     ------------
         Deferred Tax Liabilities
         ------------------------
         Acquisition of Value Property Trust ......................      (1,992,584)      (2,236,945)
         Wellsford/Whitehall net income in excess of taxable income      (2,411,104)        (595,506)
         Other ....................................................        (410,112)        (149,066)
                                                                       ------------     ------------
         Total deferred tax liabilities ...........................      (4,813,800)      (2,981,517)
                                                                       ------------     ------------
         Net deferred tax asset ...................................    $  4,465,445     $  4,842,088
                                                                       ============     ============
</TABLE>

         SFAS 109  requires a valuation  allowance  to reduce the  deferred  tax
         assets if, based on the weight of the evidence,  it is more likely than
         not that some  portion or all of the  deferred  tax assets  will not be
         realized. Accordingly, management has determined that a $18,984,517 and
         $28,132,547   valuation  allowance  at  December  31,  1999  and  1998,
         respectively,  is  necessary  to reduce the  deferred tax assets to the
         amount  that will  more  likely  than not be  realized.  The  valuation
         allowance   relates  to  the  NOL   carryforwards   and  the   deferred
         compensation  arrangements.  The $9,148,030  reduction in the valuation
         allowance in 1999 is primarily due to the  utilization of the available
         NOL carryforwards for Federal income tax purposes and the determination
         by the Company during 1999 that the NOL carryforwards  acquired as part
         of the VLP merger,  for the most part,  are not  available at the state
         and  local  tax  level.  There  was a  corresponding  reduction  in the
         computation of the gross deferred tax asset as is indicated above.

         PER SHARE DATA. Basic earnings per common share are computed based upon
         the weighted  average  number of common shares  outstanding  during the
         period,  including Class A common shares.  Diluted  earnings per common
         share are based upon the  increased  number of common shares that would
         be outstanding  assuming the exercise of dilutive  common share options
         and warrants.

                                      F-10
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         The  following  table details  the  computation  of earnings per share,
         basic and diluted:

<TABLE>
<CAPTION>

         (amounts in thousands, except per share amounts)

                                                                FOR THE YEARS ENDED DECEMBER 31,
                                                                --------------------------------
                                                                  1999       1998       1997
                                                                  ----       ----       ----
<S>                                                             <C>        <C>        <C>
Numerator for net income per common share, basic and diluted    $ 8,861    $ 9,444    $ 3,053
                                                                =======    =======    =======
Denominator:
   Denominator for net income per common share, basic--
        Weighted average common shares .....................     20,642     19,886     16,922
   Effect of dilutive securities:
        Employee stock options .............................         15        196        169
        Warrants ...........................................       --          297        257
                                                                -------    -------    -------
   Denominator for net income per common share, diluted--
        Weighted average common shares .....................     20,657     20,379     17,348
                                                                =======    =======    =======
Net income per common share, basic .........................    $  0.43    $  0.47    $  0.18
                                                                =======    =======    =======
Net income per common share, diluted .......................    $  0.43    $  0.46    $  0.18
                                                                =======    =======    =======
</TABLE>

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

         RECLASSIFICATION.  Amounts in  certain accounts have been  reclassified
         to conform to the current year presentation.

3.       RESTRICTED CASH

         Restricted cash primarily consists of deferred compensation arrangement
         deposits  and  debt  service  and  construction  reserve  balances.  At
         December 31, 1999 and 1998, deferred compensation  arrangement deposits
         amounted to approximately $6,335,000 and $5,965,000,  respectively, and
         reserve balances  amounted to approximately  $2,132,000 and $2,043,000,
         respectively.  Deferred  compensation  arrangement  deposits  are  made
         solely  by,  and at the  discretion  of,  the  Company's  officers  who
         participate in the plan.


                                      F-11
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

4.       NOTES RECEIVABLE

         At  December  31, 1999 and 1998,  notes  receivable  consisted  of the
         following:

<TABLE>
<CAPTION>

                                                                                      BALANCE AT DECEMBER 31,
                                STATED                                                -----------------------
   NOTES RECEIVABLE (A)      INTEREST RATE     MATURITY DATE      PAYMENT TERMS        1999            1998
   --------------------      -------------     -------------      -------------        ----            ----
<S>                          <C>              <C>                <C>               <C>             <C>
277 Park Loan ...........           12.00%    May 2007           Interest only     $ 25,000,000    $ 25,000,000
Patriot Loan ............    LIBOR + 4.75%    July 2002          Interest only        5,000,000            --
Abbey Credit Facility ...    LIBOR + 4.00%    September 2000     Interest only        4,251,486      46,019,350
Safeguard Credit Facility    LIBOR + 4.00%    April 2001 (B)     Interest only        2,900,000       5,912,500
DeBartolo Loan ..........            8.54%    July 2008 (B)      20 year amort.            --        17,677,943
Woodlands Loan ..........    LIBOR + 4.40%    July 2000 (C)      Interest only             --        15,000,000
REIT Bridge Loan ........           12.00%    August 1999 (D)    Interest only             --        15,000,000
Other ...................    Various          Various            Various                108,101          96,706
                                                                                   ------------    ------------
                                                                                   $ 37,259,587    $124,706,499
                                                                                   ============    ============
- ----------
<FN>
     (A)  For additional  information  regarding notes receivable,  see Footnote
          10, "Segment Information, Debt and Equity Investments."
     (B)  In March 1999,  these notes were  contributed  to the Company's  joint
          venture  investment,   Belford  Capital  Holdings,   L.L.C.  ("Belford
          Capital").
     (C)  Repaid in December 1999.
     (D)  In January 1999, the interest rate and maturity date of this loan were
          modified  to 12.00%  from 9.88% and August  1999 from  February  1999,
          respectively. This loan was repaid in July 1999.
</FN>
</TABLE>

5.       DEBT

         At December 31, 1999 and  1998,  the  Company's  debt  consisted of the
         following:

<TABLE>
<CAPTION>

                                                                              BALANCE AT DECEMBER 31,
                                                                              -----------------------
            DEBT                    MATURITY DATE   STATED INTEREST RATE      1999             1998
            ----                    -------------   --------------------      ----             ----
<S>                                 <C>              <C>                  <C>             <C>
WRP Bank Facility ..............    May 2000         LIBOR + 1.75% (A)    $       --      $ 17,000,000
Wellsford Finance Bank Facility     January 2002     LIBOR + 2.75% (A)            --              --
Palomino Park Bonds (B) ........    December 2035         Variable (C)      14,755,000      14,755,000
Blue Ridge Mortgage ............    January 2008             6.92% (D)      33,762,791      34,144,108
Red Canyon Mortgage ............    December 2008            6.68% (D)      26,683,184      27,000,000
Wellsford Capital Mortgage (E) .    October 2001     LIBOR + 2.75% (A)      28,000,000      28,000,000
Sonterra Mortgage ..............    March 2008               6.87% (D)      16,113,953      16,277,682
                                                                          ------------    ------------
                                                                          $119,314,928    $137,176,790
                                                                          ============    ============
- ----------
<FN>
     (A)  Applicable  LIBOR rates  approximated  6.30% and 4.94% at December 31,
          1999 and 1998, respectively.
     (B)  Mortgage secures tax-exempt bonds.
     (C)  Rate  approximates  the  Standard  & Poor's / J.J.  Kenney  index  for
          short-term  high grade  tax-exempt  bonds  (average  rate for 1999 was
          approximately 3.4%).
     (D)  Principal payments are made based on a 30-year amortization schedule.
     (E)  Secured by the seven properties acquired in the VLP Merger.
</FN>
</TABLE>

         In December 1995, the Trust marketed and sold $14,755,000 of tax-exempt
         bonds to fund  construction  at Palomino  Park.  At December  31, 1999,
         $647,000 of the bond proceeds  were being held in escrow  pending their
         use for the funding of development  or other  bond-related  costs.  The
         bonds are secured by a letter of credit from a bank.  An  affiliate  of
         EQR has  made  its own  credit  available  to the bank in the form of a
         guaranty.  The Company incurs annual fees of approximately $214,000 for
         these enhancements.

                                      F-12
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         DEBT (CONTINUED)

         In May 1997, the Company obtained a $50,000,000 two-year line of credit
         (extendable  for one year) from Fleet National Bank and Morgan Guaranty
         Trust  Company  of New York  (the "WRP  Bank  Facility").  The WRP Bank
         Facility  is  secured  by  a  capital  contribution  commitment  and  a
         $25,000,000 note receivable.  In May 1999, the Company modified the WRP
         Bank Facility to extend the maturity date to May 2000. The modified WRP
         Bank  Facility  bears  interest  at LIBOR + 1.75%  and the  Company  is
         obligated to pay a fee equal to  three-eighths  of one percent (0.375%)
         per annum on the average daily amount of the unused  portion of the WRP
         Bank Facility until maturity.  Prior to the  modification,  the Company
         was obligated to pay a fee equal to one-quarter of one percent  (0.25%)
         per annum on the average daily amount of the unused  portion of the WRP
         Bank  Facility.  The Company does not expect to borrow funds under this
         facility prior to its expiration.

         In January 1999, a  wholly-owned  subsidiary of the Company  obtained a
         $35,000,000 loan facility (the "Wellsford Finance Facility") from Fleet
         National  Bank,  which can  potentially  be increased to $50,000,000 to
         finance  note  receivable  investments  under  its  debt  program.  The
         Wellsford  Finance  Facility  bears interest at LIBOR + 2.75% and has a
         term of three  years.  The Company is  obligated  to pay a fee equal to
         one-quarter  of one  percent  (0.25%)  per annum on the  average  daily
         amount of the unused  portion of the Wellsford  Finance  Facility until
         maturity.  The  facility  contains  various  loan  covenants  including
         covenants  which are  restrictive  under  existing  competitive  market
         conditions.  Accordingly,  the facility terms require  modification for
         the Company to fully  utilize the  facility.  As of December  31, 1999,
         there was no outstanding balance under the Wellsford Finance Facility.

         The  Company's  long-term  debt  maturities for the next five years and
         thereafter are as follows:
<TABLE>
<CAPTION>

         FOR THE YEARS ENDED DECEMBER 31,      AMOUNT
         --------------------------------      ------
<S>                                         <C>
         2000.............................  $    894,256
         2001.............................    28,960,676
         2002.............................     1,028,540
         2003.............................     1,101,199
         2004.............................     1,175,895
         Thereafter.......................    86,154,362
</TABLE>

         The  Company   capitalizes   interest   related  to   buildings   under
         construction  and  renovation  to the extent  such  assets  qualify for
         capitalization.  Total  interest  capitalized  during  the years  ended
         December 31, 1999, 1998 and 1997 was approximately $1,071,000, $803,000
         and $1,158,000, respectively.

6.       TRANSACTIONS WITH AFFILIATES

         The Company earned  approximately  $517,000,  $36,000 and $2,137,000 in
         interest income and $600,000,  $300,000 and $100,000 in management fees
         during the years ended December 31, 1999, 1998 and 1997,  respectively,
         from  Wellsford/Whitehall.  Approximately $463,000 and $300,000 was due
         to the Company from  Wellsford/Whitehall  for  interest and  management
         fees at December 31, 1999 and 1998, respectively.

         In  September  1999,  the  Company  purchased  a  commercial  liability
         insurance policy for all of the Company's assets,  through an affiliate
         of one of its joint venture partners in Wellsford/Whitehall.  The total
         expense related to this policy was approximately $45,000 in 1999.

                                      F-13
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         TRANSACTIONS WITH AFFILIATES (CONTINUED)

         The seven VLP  properties  are  managed by an  affiliate  of one of the
         Company's  joint venture  partners in  Wellsford/Whitehall.  Management
         fees  incurred  during the years ended December 31, 1999 and 1998, were
         approximately  $140,000 and $115,000,  respectively.  Simultaneous with
         the VLP merger transaction in February 1998, the Company sold 13 of the
         20 VLP  properties  to another  affiliate  of one of its joint  venture
         partners  in  Wellsford/Whitehall  for an  aggregate  of  approximately
         $64,000,000.

         As part of the  terms of the  Merger,  two of the  Company's  executive
         officers  are on the  board  of  directors  of EQR.  In  addition,  the
         president of EQR is a member of the Company's  board of directors.  EQR
         has a 20%  interest  in the  Company's  residential  project in Denver,
         Colorado.

         During 1999, the Company, through one of its joint venture investments,
         has agreed to invest up to $6,500,000 in a real estate market  research
         internet  company,  Reis  Reports,  Inc.  ("Reis"),  a provider of real
         estate  market  information  to  institutional  investors.  The primary
         shareholder  of Reis is the  brother  of the  Company's  chairman,  who
         recused himself from the Reis investment decisions.

7.       SHAREHOLDERS' EQUITY

         The Company has issued  shares to  executive  officers  through  annual
         bonus  and  deferred  compensation  awards,  as well as certain  shares
         issued  at  the   date  of  the  Merger,   pursuant  to  the  Company's
         non-qualified  deferred  compensation  plan.   At December 31, 1999, an
         aggregate of  416,759  shares,  which had an aggregate  market value of
         approximately  $4,560,000  at the  respective  dates of issuance,  have
         been  classified  as  Treasury  Stock  in  the  Company's  consolidated
         financial  statements.   Such  shares are held in a Rabbi Trust and are
         accounted for  pursuant to existing  accounting  literature.  The bonus
         awards vest  immediately and the deferred compensation awards vest over
         various  periods  ranging from two to five years as long as the officer
         is still  employed by the Company;  any unvested  shares at termination
         are purchased at $0.01 per share.   A summary of activity for the three
         years ended December 31, 1999 follows:

<TABLE>
<CAPTION>

                                                              FOR THE YEARS ENDED DECEMBER 31,
                                       ------------------------------------------------------------------------
                                               1999                        1998                   1997
                                       -----------------------       ------------------     -------------------
                                       NUMBER         VALUE AT       NUMBER    VALUE AT     NUMBER     VALUE AT
                                         OF           DATE OF          OF       DATE OF       OF        DATE OF
                                       SHARES         ISSUANCE       SHARES    ISSUANCE     SHARES     ISSUANCE
                                       ------         --------       ------    --------     ------     --------
<S>                                   <C>         <C>              <C>        <C>           <C>       <C>
Shares issued pursuant to plan,
    January 1 ...................     489,671                       92,126                  11,172
Shares issued as bonus awards ...        --                         93,317    $    8.875    38,096    $   15.75
Shares issued as deferred
    compensation awards .........      25,882     $ 10.00/$8.50    304,228    $    8.875    42,858    $   15.75
Shares re-acquired at termination
    of employment ...............     (79,034)    $ 8.875/$15.75      --                      --
Shares released at termination of
    employment ..................     (19,760)    $ 8.875/$15.75      --                      --
                                      -------                      -------                  ------
Balance at December 31 ..........     416,759                      489,671                  92,126
                                      =======                      =======                  ======
Shares vested at December 31 ....     235,749                      151,159                  49,268
                                      =======                      =======                  ======
</TABLE>

         During the years ended  December 31, 1999,  1998 and 1997,  the Company
         recorded  costs  of  approximately  $848,000,  $963,000  and  $600,000,
         respectively, pursuant to the issuances under the deferred compensation
         arrangements.  Such amounts are included in General and  Administrative
         expenses in the Company's consolidated financial statements.

                                      F-14
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SHAREHOLDERS' EQUITY (CONTINUED)

         In July 1999, the Company  purchased 7,197 common shares at the current
         market price of $10.375 per share from an officer who resigned.

         The  Company   implemented  two  separate  programs  to  repurchase  an
         aggregate of  2,000,000  outstanding  shares of its common stock during
         1999.   One program  allows the Company to repurchase  common shares on
         the open market,  while the odd-lot  share program  offered  identified
         eligible  shareholders  owning fewer than 100 shares the opportunity to
         sell all of their shares back to the Company.   These programs resulted
         in 1,476,493  shares being  repurchased  and  cancelled by December 31,
         1999, at an average purchase price of $8.18 per common share.

         The Company issued an aggregate of 8,730 and 6,353 common shares during
         1999 and 1998, as part of the non-cash compensation arrangements to the
         non-employee  members of the Company's  Board of Directors,  which were
         valued  at  an   aggregate  of   approximately   $85,000  and  $81,000,
         respectively.

         In February 1998, the  Company  issued  3,350,000  shares of its common
         stock in connection with the VLP Merger.

         The Company has issued a total of 4,404,197 warrants, including 123,967
         issued during 1999, to purchase shares of common stock to certain joint
         venture partners through December 31, 1999,  including 4,256,197 to one
         of its joint venture partners in Wellsford/Whitehall and 148,000 to its
         partners in the Creamer Vitale  Wellsford joint venture.  Such warrants
         are exercisable over a five-year period.

         The Company has the option to put to an affiliate of EQR, until May 30,
         2000,  up to  $25,000,000  of the  Company's  Series  A 8%  Convertible
         Redeemable Preferred Stock ("Series A Preferred"),  each share of which
         is  convertible  into shares of common stock at a price of $11.124 (the
         "EQR Preferred  Commitment").  If at May 30, 2000, the affiliate of EQR
         has purchased less than  $25,000,000 of Series A Preferred,  it has the
         option to call the remainder of the  $25,000,000 not purchased prior to
         that time.  The Company  expects EQR to purchase the full amount of the
         Series A Preferred.

         Approximately  $13,145,000,  $3,523,000  and  $15,000 of the  Company's
         retained  earnings at December 31, 1999,  1998 and 1997,  respectively,
         relate to the Company's joint venture investments.

         The Company did not declare or distribute  any  dividends  during 1999,
         1998 or 1997.

         On February 25, 2000, the Company  repurchased  2,573,632 shares of its
         outstanding   Common   Stock  from  an   institutional   investor   for
         approximately $20,589,000, or $8.00 per common share.

8.       SHARE OPTION PLANS

         The  Company  has adopted  certain  incentive  plans for the purpose of
         attracting  and  retaining  the  Company's   directors,   officers  and
         employees.  The Company has  established  share  option and  management
         incentive plans (the "Incentive Plans") which reserved 5,076,235 common
         shares for issuance under the Incentive  Plans.  Options  granted under
         the Incentive Plans expire ten years from the date of grant,  vest over
         periods ranging  generally from six months to five years, and generally
         contain the right to receive reload options under certain conditions.

                                      F-15
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SHARE OPTION PLANS (CONTINUED)

         The  following  table  presents the changes in options  outstanding  by
         year, as well as other plan data:

<TABLE>
<CAPTION>

                                                 1999                        1998                      1997
                                         -----------------------   ------------------------    -----------------------
                                                       WEIGHTED-                  WEIGHTED-                  WEIGHTED-
                                                        AVERAGE                    AVERAGE                    AVERAGE
                                                       EXERCISE                   EXERCISE                   EXERCISE
                                         OPTIONS         PRICE      OPTIONS         PRICE      OPTIONS         PRICE
                                         -------         -----      -------         -----      -------         -----
<S>                                   <C>             <C>          <C>           <C>          <C>           <C>
Outstanding at January 1 ..........     3,558,610     $   12.79    2,947,610     $   12.20         --       $   --
Replacement options from Trust ....          --           --            --           --       1,326,235         10.30
Granted ...........................       412,250          8.66      636,000         15.58    1,622,375         13.89
Exercised .........................          --                         --           --            --           --
Forfeited .........................      (381,500)        15.04      (25,000)        13.65       (1,000)        10.30
Expired ...........................          --           --            --           --            --           --
                                      -----------                 ----------                 ----------
Outstanding at December 31 ........     3,589,360         12.08    3,558,610         12.79    2,947,610         12.20
                                      ===========                 ==========                 ==========
Options exercisable at December 31      1,345,649         12.11      572,117         12.36      115,545         10.30
                                      ===========                 ==========                 ==========
Weighted average fair value of
    options granted (per  option) .   $      5.14                 $     5.63                 $     7.31
                                      ===========                 ==========                 ==========
Weighted average remaining
    contractual life at December 31     7.9 years                  7.7 years                  7.6 years
</TABLE>


         Pursuant  to SFAS 123,  described  in Note 2, the pro forma net  income
         available  to common  shareholders  as if the fair  value  approach  to
         accounting for  share-based  compensation  had been applied (as well as
         the assumptions to calculate fair value using the Black-Scholes  option
         pricing model) is as follows:

<TABLE>
<CAPTION>

(amounts in thousands, except per share amounts)

                                                 FOR THE YEARS ENDED DECEMBER 31,
                                                 --------------------------------
                                              1999             1998             1997
                                              ----             ----             ----
<S>                                      <C>               <C>              <C>
Net income - as reported ............    $      8,861      $     9,444      $      3,053
Expense .............................           2,112            2,024               601
                                         ------------      -----------      ------------
Net income - pro forma ..............    $      6,749      $     7,420      $      2,452
                                         ============      ===========      ============
Net income per common share, basic:
    As reported .....................    $       0.43      $      0.47      $       0.18
                                         ============      ===========      ============
    Pro forma .......................    $       0.33      $      0.37      $       0.14
                                         ============      ===========      ============
Net income per common share, diluted:
    As reported .....................    $       0.43      $      0.46      $       0.18
                                         ============      ===========      ============
    Pro forma .......................    $       0.33      $      0.36      $       0.14
                                         ============      ===========      ============
Assumptions:
    Expected volatility ranges.......       36% to 37%       26% to 38%        20% to 29%
    Expected life....................        10 years         10 years          10 years
    Risk-free interest rate ranges...   4.68% to 6.08%   4.89% to 5.79%    5.84% to 6.27%
    Expected dividend yield..........         --               --                --
</TABLE>


                                      F-16
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SHARE OPTION PLANS (CONTINUED)

         The  Black-Scholes  option  pricing  model  was  developed  for  use in
         estimating  the fair  value of traded  options  which  have no  vesting
         restrictions and are fully  transferable.  In addition,  option pricing
         models require the input of highly subjective assumptions including the
         expected share price volatility.  Because the Company's  employee share
         options  have  characteristics  significantly  different  from those of
         traded options, and because changes in the subjective input assumptions
         can materially affect the fair value estimate, in management's opinion,
         the  existing  models  do not  necessarily  provide a  reliable  single
         measure of the fair value of its employee share options.

9.       COMMITMENTS AND CONTINGENCIES

         The Company has entered  into  employment  agreements  with five of its
         officers.  Such  agreements are for terms which expire between 2000 and
         2002,  and provide  for  aggregate  minimum  annual  fixed  payments of
         approximately $1,061,000, $818,000 and $601,000 in 2000, 2001 and 2002,
         respectively.

         As a commercial real estate owner,  the Company and its principal joint
         venture are subject to potential  environmental  costs. At December 31,
         1999,  management  of the  Company  is not  aware of any  environmental
         concerns  that would have a material  adverse  effect on the  Company's
         financial condition, results of operations or cash flows.

         From time-to-time, legal actions are brought against the Company in the
         ordinary course of business. In the opinion of management, such matters
         will not have a material effect on the Company's  financial  condition,
         results of operations or cash flows.

         In 1997  the  Company  adopted  a  defined  contribution  savings  plan
         pursuant to Section 401 of the Internal Revenue Code. Under such a plan
         there  are no prior  service  costs.  All  employees  are  eligible  to
         participate   in  the  plan  after  one  year  of   service.   Employer
         contributions  are made based on a discretionary  amount  determined by
         the Company's  management.  Employer  contributions,  if any, are based
         upon the amount  contributed  by an  employee.  During the years  ended
         December  31,  1999  and  1998,  the  Company  made   contributions  of
         approximately $43,000 and $12,000, respectively.

         The  Company is a tenant  under  operating  leases for its New York and
         Denver offices. Rent expense was approximately  $812,000,  $233,000 and
         $112,000 for the years ended December 31, 1999,  1998 and 1997.  Future
         minimum lease payments under operating  leases at December 31, 1999 are
         as follows:
<TABLE>
<CAPTION>

         FOR THE YEARS ENDED DECEMBER 31,       AMOUNT
         --------------------------------       ------
<S>                                          <C>
         2000.............................   $  763,881
         2001.............................      753,081
         2002.............................      753,081
         2003.............................      753,081
         2004.............................      815,262
         Thereafter.......................    3,125,171
</TABLE>

                                      F-17
<PAGE>
              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         COMMITMENTS AND CONTINGENCIES (CONTINUED)

         The Company and its joint venture  partner,  WHWEL Real Estate  Limited
         Partnership  ("Whitehall"),  an  affiliate  of The Goldman  Sachs Group
         Inc., each have made limited guarantees for certain debt obligations on
         behalf of  Wellsford/Whitehall.  The  Company and  Whitehall  each have
         guaranteed  joint  and  severally  up to a 50%  share of the  principal
         amount of  $24,500,000  and 50% share of interest  on the  $375,000,000
         term  and  mezzanine  loans  in  the  event  of  certain   defaults  or
         non-compliance by Wellsford/Whitehall.

         At December  31,  1999,  the Company  had the  following  discretionary
         capital  commitments.   Draws  under  the  Abbey  Credit  Facility  and
         Safeguard  Credit  Facility  require  additional  collateral to be made
         available to the Company  which is subject to the  Company's  approval.
         Capital calls related to investments to be made by the Company's  joint
         ventures   are  also  subject  to  the   Company's   approval  of  such
         investments. The Company may make additional equity investments subject
         to board  approval if deemed prudent to do so to protect or enhance its
         existing  investment.  At  December  31,  1999,  discretionary  capital
         commitments are as follows:
<TABLE>
<CAPTION>

                      COMMITMENT                 AMOUNT
                      -----------                ------
<S>                                          <C>
         Abbey Credit Facility.............  $   8,980,000
         Safeguard Credit Facility.........     17,100,000
         Wellsford/Whitehall equity........     12,231,000
         Creamer Vitale Wellsford equity...     13,608,000
         Reis .............................      1,500,000
</TABLE>

                                      F-18
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

10.      SEGMENT INFORMATION

         The Company's  operations  are organized into three SBUs. The following
         table  presents  condensed  balance sheet and operating  data for these
         SBUs for 1999, 1998 and 1997:

<TABLE>
<CAPTION>

(amounts in thousands)

                                     COMMERCIAL    DEBT AND     DEVELOPMENT
                                      PROPERTY      EQUITY       AND LAND
                                     INVESTMENTS  INVESTMENTS   INVESTMENTS     OTHER*     CONSOLIDATED
                                     -----------  -----------   -----------     ------     ------------
<S>                                  <C>          <C>           <C>           <C>           <C>
DECEMBER 31, 1999
- -----------------
Real estate, net ................    $    --      $  38,103     $ 121,479     $    --       $ 159,582
Notes receivable ................         --         37,260          --            --          37,260
Investment in joint ventures ....       79,688       34,702          --            --         114,390
Cash and cash equivalents .......           67       28,694           172         5,807        34,740
Restricted cash and other assets          --          8,142         1,881        10,336        20,359
                                     ---------    ---------     ---------     ---------     ---------
Total assets ....................    $  79,755    $ 146,901     $ 123,532     $  16,143     $ 366,331
                                     =========    =========     =========     =========     =========
Mortgage notes payable ..........    $    --      $  28,000     $  91,315     $    --       $ 119,315
Credit facilities ...............         --           --            --            --            --
Accrued expenses and other
    liabilities .................         --          1,908         1,396        10,587        13,891
Minority interest ...............           46         --           3,388          --           3,434
Equity ..........................       79,709      116,993        27,433         5,556       229,691
                                     ---------    ---------     ---------     ---------     ---------
Total liabilities and equity ....    $  79,755    $ 146,901     $ 123,532     $  16,143     $ 366,331
                                     =========    =========     =========     =========     =========

YEAR ENDED DECEMBER 31, 1999
- ----------------------------
Rental income ...................    $    --      $   5,545     $  12,329     $    --       $  17,874
Interest income .................         --         11,707          --             589        12,296
                                     ---------    ---------     ---------     ---------     ---------
Total income ....................         --         17,252        12,329           589        30,170
                                     ---------    ---------     ---------     ---------     ---------
Operating expenses ..............         --          2,561         3,686          --           6,247
Depreciation and amortization ...          337        2,509         2,999           309         6,154
Interest ........................         --          4,346         4,827           226         9,399
General and administrative ......         --          1,131          --           5,995         7,126
                                     ---------    ---------     ---------     ---------     ---------
                                           337       10,547        11,512         6,530        28,926
                                     ---------    ---------     ---------     ---------     ---------
Gain on sale of investments .....         --           --            --            --            --
Income from joint ventures ......        7,183        2,439          --            --           9,622
Minority interest ...............         --             (1)          (54)         --             (55)
                                     ---------    ---------     ---------     ---------     ---------
Income (loss) before taxes ......    $   6,846    $   9,143     $     763     $  (5,941)    $  10,811
                                     =========    =========     =========     =========     =========
- ----------
<FN>
         *Includes  corporate  cash,  other assets,  accrued  expenses and other
         liabilities,  general and administrative expenses,  interest income and
         interest expense that has not been allocated to the operating segments.
</FN>
</TABLE>

                                      F-19
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

<TABLE>
<CAPTION>

(amounts in thousands)

                                     COMMERCIAL    DEBT AND     DEVELOPMENT
                                      PROPERTY      EQUITY       AND LAND
                                     INVESTMENTS  INVESTMENTS   INVESTMENTS     OTHER*     CONSOLIDATED
                                     -----------  -----------   -----------     ------     ------------
<S>                                  <C>          <C>           <C>           <C>           <C>

DECEMBER 31, 1998
- -----------------
Real estate, net ................    $    --      $  37,666     $ 112,657     $    --       $ 150,323
Notes receivable ................         --        124,707          --            --         124,707
Investment in joint ventures ....       69,529       11,248          --            --          80,777
Cash and cash equivalents .......           49        2,333           153         7,588        10,123
Other assets ....................         --          8,078         2,257         8,706        19,041
                                     ---------    ---------     ---------     ---------     ---------
Total assets ....................    $  69,578    $ 184,032     $ 115,067     $  16,294     $ 384,971
                                     =========    =========     =========     =========     =========
Mortgage notes payable ..........    $    --      $  28,000     $  92,177     $    --       $ 120,177
Credit facilities ...............         --           --            --          17,000        17,000
Accrued expenses and
    other liabilities ...........         --          2,660         2,451         7,677        12,788
Minority interest ...............           47         --           3,334          --           3,381
Equity ..........................       69,531      153,372        17,105        (8,383)      231,625
                                     ---------    ---------     ---------     ---------     ---------
Total liabilities and equity ....    $  69,578    $ 184,032     $ 115,067     $  16,294     $ 384,971
                                     =========    =========     =========     =========     =========

YEAR ENDED DECEMBER 31, 1998
- ----------------------------
Rental income ...................    $    --      $   4,761     $   8,366     $    --       $  13,127
Interest income .................         --         12,130           401           357        12,888
                                     ---------    ---------     ---------     ---------     ---------
Total income ....................         --         16,891         8,767           357        26,015
                                     ---------    ---------     ---------     ---------     ---------
Operating expenses ..............         --          2,087         2,399          --           4,486
Depreciation and amortization ...          175          842         2,040           100         3,157
Interest ........................         --            472         3,272           855         4,599
General and administrative ......         --            397          --           4,666         5,063
                                     ---------    ---------     ---------     ---------     ---------
Total expenses ..................          175        3,798         7,711         5,621        17,305
                                     ---------    ---------     ---------     ---------     ---------
Gain on sale of investments .....         --            139          --            --             139
Income from joint venture .......        2,812          711          --            --           3,523
Minority interest ...............         --            (50)          (28)         --             (78)
                                     ---------    ---------     ---------     ---------     ---------
Income (loss) before taxes ......    $   2,637    $  13,893     $   1,028     $  (5,264)    $  12,294
                                     =========    =========     =========     =========     =========

- ----------
<FN>
         *See footnote * on page F-19.
</FN>
</TABLE>

                                      F-20
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

<TABLE>
<CAPTION>

(amounts in thousands)

                                     COMMERCIAL    DEBT AND     DEVELOPMENT
                                      PROPERTY      EQUITY       AND LAND
                                     INVESTMENTS  INVESTMENTS   INVESTMENTS     OTHER*     CONSOLIDATED
                                     -----------  -----------   -----------     ------     ------------
<S>                                  <C>          <C>           <C>           <C>           <C>

DECEMBER 31, 1997
- -----------------
Real estate, net ................    $    --      $    --       $  58,741     $    --       $  58,741
Notes receivable ................         --         87,832        17,800          --         105,632
Investment in joint venture .....       44,780         --            --            --          44,780
Cash and cash equivalents .......         --           --            --          29,896        29,896
Other assets ....................         --          1,313         3,040         6,572        10,925
                                     ---------    ---------     ---------     ---------     ---------
Total assets ....................    $  44,780    $  89,145     $  79,581     $  36,468     $ 249,974
                                     =========    =========     =========     =========     =========
Mortgage notes payable ..........    $    --      $    --       $  49,255     $    --       $  49,255
Credit facilities ...............         --           --           7,500          --           7,500
Accrued expenses and other
    liabilities .................         --           --           1,838         7,925         9,763
Minority interest ...............         --           --           2,297          --           2,297
Equity ..........................       44,780       89,145        18,691        28,543       181,159
                                     ---------    ---------     ---------     ---------     ---------
Total liabilities and equity ....    $  44,780    $  89,145     $  79,581     $  36,468     $ 249,974
                                     =========    =========     =========     =========     =========

YEAR ENDED DECEMBER 31, 1997
- ----------------------------
Rental income ...................    $   1,291    $    --       $    --       $    --       $   1,291
Interest income .................         --          5,002         1,602         1,175         7,779
                                     ---------    ---------     ---------     ---------     ---------
Total income ....................        1,291        5,002         1,602         1,175         9,070
                                     ---------    ---------     ---------     ---------     ---------
Operating expenses ..............          365         --            --            --             365
Depreciation and amortization ...          188         --            --             106           294
Interest ........................         --           --            --            --            --
General and administrative ......         --           --            --           3,160         3,160
                                     ---------    ---------     ---------     ---------     ---------
Total expenses ..................          553         --            --           3,266         3,819
                                     ---------    ---------     ---------     ---------     ---------
Income from joint venture .......           15         --            --            --              15
                                     ---------    ---------     ---------     ---------     ---------
Income (loss) before taxes ......    $     753    $   5,002     $   1,602     $  (2,091)    $   5,266
                                     =========    =========     =========     =========     =========


- ----------
<FN>
         *See footnote * on page F-19.
</FN>
</TABLE>

                                      F-21
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         COMMERCIAL PROPERTY OPERATIONS - WELLSFORD/WHITEHALL
         ----------------------------------------------------

         The  Company's  commercial  property  operations  segment  consists  of
         Wellsford/Whitehall, which is accounted for on the equity method.

         At the time of the Spin-off,  the Company owned  six commercial  office
         buildings,  five of which  were then vacant, containing an aggregate of
         approximately 949,400 square feet which were  acquired for an aggregate
         of approximately $47,600,000 (the "WRP Commercial Properties").

         In August 1997, the Company, in a joint venture with Whitehall,  formed
         a private  real  estate  operating  company,  Wellsford/Whitehall.  The
         Company  contributed  the  WRP  Commercial   Properties  and  Whitehall
         contributed    four    commercial    properties   upon   formation   of
         Wellsford/Whitehall.  The  Company  manages  Wellsford/Whitehall  on  a
         day-to-day  basis,  and certain major decisions  require the consent of
         both   primary   partners.   The  Company  had  a  41.4%   interest  in
         Wellsford/Whitehall at December 31, 1999.

         The following  table  presents a condensed  balance sheet and operating
         data for the Wellsford/Whitehall segment:
<TABLE>
<CAPTION>

         (amounts in thousands)

               CONDENSED BALANCE SHEET DATA           DECEMBER 31,
               ----------------------------           ------------
                                                  1999            1998
                                                  ----            ----
<S>                                            <C>             <C>
         Real estate, net...................   $ 551,152       $ 493,207
                                               =========       =========
         Total assets.......................   $ 572,279       $ 511,381
                                               =========       =========
         Mortgage notes payable.............   $ 110,831       $  68,043
                                               =========       =========
         Credit facility....................   $ 238,661       $ 276,197
                                               =========       =========
         Equity.............................   $ 200,740       $ 151,866
                                               =========       =========
         Total liabilities and equity.......   $ 572,279       $ 511,381
                                               =========       =========

            CONDENSED OPERATING DATA         FOR THE YEARS ENDED DECEMBER 31,
            ------------------------         --------------------------------
                                             1999         1998         1997*
                                             ----         ----         -----
<S>                                        <C>          <C>          <C>
         Rental income.................... $  74,148    $  53,460    $  8,540
                                           =========    =========    ========
         Operating expenses............... $  27,431    $  20,279    $  3,494
                                           =========    =========    ========
         Depreciation and amortization.... $  11,702    $   7,387    $  1,220
                                           =========    =========    ========
         Interest......................... $  25,586    $  19,085    $  2,949
                                           =========    =========    ========
         Total expenses................... $  72,862    $  50,050    $  8,498
                                           =========    =========    ========
         Gain on sale of investments...... $  15,642    $   2,866    $     --
                                           =========    =========    ========
         Income before distributions...... $  17,457    $   6,439    $     30
                                           =========    =========    ========
- ----------
<FN>
         *From inception.
</FN>
</TABLE>

         As of December  31,  1999,  Wellsford/Whitehall  owned and  operated 41
         office  properties  totaling   approximately   4,920,000  square  feet,
         including   approximately   1,451,000  square  feet  under  renovation,
         primarily located in New Jersey, Massachusetts and Maryland.

                                      F-22
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         During   the  years   ended   December   31,   1999,   1998  and  1997,
         Wellsford/Whitehall participated in the following transactions:

<TABLE>
<CAPTION>

(amounts in millions, except square feet and per square foot amounts)

1999 ACTIVITY:
Purchases:

                                                     Gross
                                                   Leasable
                                                    Square   Number of               Cost per
      Month        Type           Location           Feet   Properties   Cost (1)  Square Foot
      -----        ----           --------           ----   ----------   --------  -----------
<S>            <C>             <C>                 <C>           <C>    <C>           <C>
May .........  Office/Flex     Warren, NJ          129,000       1      $   8.0       $ 62
June ........  Office          Boston, MA           64,000       1         10.2        159
June ........  Office          Boston, MA           68,000       1         13.1        193
July ........  Office/Land     Columbia, MD         97,000       1         10.7        110
July ........  Office          Owings Mills, MD     32,000       1          3.9        122
August ......  Land            Hanover, NJ         19.2 acres    1          2.0        --
August ......  Office          Hanover, NJ          96,000       1         13.3        139
September ...  Flex            Columbia, MD        144,000       1          3.8         26
November ....  Office          Rockville, MD       236,000       1         19.9         84
                                                   -------       -      -------
                            Total purchases        866,000       9      $  84.9        --
                                                   =======       =      =======
                      Total, excluding land        866,000       8      $  82.9         96
                                                   =======       =      =======

Sales:
                                                                            Sales Price
                                  Gross Leasable                               per
                                      Square         Number of                Square
      Month          Location          Feet         Properties   Sales Price   Foot         Gain
      -----          --------          ----         ----------   -----------   ----         ----
<S>              <C>                 <C>                 <C>      <C>          <C>        <C>
February ....    Wayne, NJ           2.58 acres (2)      1        $   0.3      $--        $   0.2
May .........    Boston, MA           65,000             1            8.1       125           2.3
August ......    Needham, MA         261,000             1           26.0       100           5.6
November ....    Washington, D.C.    225,000             1           43.4       193           7.5
                                     -------             -        -------                 -------
                      Total sales    551,000             4        $  77.8       --        $  15.6
                                     =======             =        =======                 =======
            Total, excluding land    551,000             3        $  77.5       141       $  15.4
                                     =======             =        =======                 =======
- ----------
<FN>

   (1)   The 1999  Wellsford/Whitehall  acquisitions described above were funded
         with proceeds from first  mortgage  financing on five of the properties
         and seller  financing  in the form of a second  mortgage  on one of the
         properties of $43,401,000 and additional  capital  contributions by the
         Company and Whitehall.
   (2)   Sale of vacant land.
</FN>

                                      F-23
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

1998 ACTIVITY:
Purchases:

                                                          Gross
                                                        Leasable                                 Cost per
                                                         Square         Number of                 Square
      Month        Type             Location              Feet         Properties      Cost (1)    Foot
      -----        ----             --------              ----         ----------      --------    ----
<S>              <C>          <C>                      <C>                 <C>      <C>           <C>
February ....    Office       Boston, MA                  65,000            1       $    5.5      $  85
February ....    Land         Somerset, NJ                19 acres          1            2.0        --
March .......    Office       Somerset, NJ                82,000            1            5.4         66
May .........    Office       Boston, MA                 977,000           13          148.7 (2)    152
May .........    Warehouse    Needham, MA                470,000            2           28.4         60
June ........    Office       Andover, MA                 63,000            1            7.4        117
June ........    Office       Basking Ridge, NJ          104,000            2           15.0        144
September ...    Office       Franklin Township, NJ      199,000            2           22.8        115
November ....    Office       Columbia, MD                38,000            1            2.6         68
December ....    Office       Ridgefield Park, NJ        147,000            1           19.3        131
                                                       ---------           --       --------
                                    Total purchases    2,145,000           25       $  257.1        --
                                                       =========           ==       ========
                              Total, excluding land    2,145,000           24       $  255.1        119
                                                       =========           ==       ========

Sale:
                                                                          Sales Price
                                   Gross Leasable                            per
                                       Square      Number of                Square
      Month           Location          Feet      Properties   Sales Price   Foot       Gain
      -----           --------          ----      ----------   -----------   ----       ----
<S>              <C>                 <C>              <C>      <C>          <C>        <C>
May .........    Wayne, NJ           69,000           1        $   5.0      $ 72       $  2.9

- ----------
<FN>
   (1)  The 1998  Wellsford/Whitehall  acquisitions  described above, other than
        the  May  Boston   transaction,   were  funded   primarily   by  capital
        contributions  from  the  Company  and  Whitehall,  and by  draws on the
        Wellsford/Whitehall Bank Facility.
   (2)  The Boston  portfolio of 13 office  buildings  was financed with (i) the
        assumption of $68,300,000 of mortgage debt,  (ii) a $35,800,000  draw on
        the Wellsford/Whitehall Bank Facility, (iii) the issuance of $19,000,000
        of  Wellsford/Whitehall  6% convertible  preferred units to the sellers,
        (iv)  $18,000,000 of capital  contributions by Whitehall and the Company
        and (v) the issuance of $7,600,000 of Wellsford/Whitehall common units.
</FN>

1997 ACTIVITY:
Purchases (1):

                                                     Gross
                                                   Leasable                             Cost per
                                                    Square     Number of                 Square
      Month        Type             Location         Feet     Properties    Cost (2)      Foot
      -----        ----             --------         ----     ----------    --------      ----
<S>              <C>          <C>                   <C>           <C>      <C>           <C>
September        Office       Somerset, NJ          181,000       1        $    18.1     $ 100
December         Office       Berkeley Hts, NJ      297,000       2             29.1        98
December         Industrial   Parsippany, NJ        244,000       1              7.1        29
                                                    -------       -        ---------
                               Total purchases      722,000       4        $    54.3        75
                                                    =======       =        =========

- ----------
<FN>
(1)     Exclusive of properties  contributed  by  the Company and Whitehall upon
        formation of the joint venture.
(2)     The  Wellsford/Whitehall  transactions  described  above  were  funded
        primarily by capital contributions from the Company and Whitehall, the
        assumption of $48,000,000 in mortgage debt which encumbered certain of
        the  properties  contributed  by Whitehall  and the proceeds of a term
        loan agreement (the "Wellsford/Whitehall  Bridge Loan") by the Company
        to Wellsford/Whitehall.
</FN>
</TABLE>

                                      F-24
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         In July 1998, Wellsford/Whitehall modified the Wellsford/Whitehall Bank
         Facility. Under the new terms, $300,000,000 represents a senior secured
         credit  facility  bearing  interest  at LIBOR + 1.65%  and  $75,000,000
         represents a secured  mezzanine  facility  bearing  interest at LIBOR +
         3.20%.  Both facilities  mature on December 15, 2000 and are extendable
         for one year by Wellsford/Whitehall.  As of December 31, 1999 and 1998,
         approximately   $238,700,000  and   $276,200,000,   respectively,   was
         outstanding under the Wellsford/Whitehall  Bank Facility (approximately
         $177,300,000  and  $207,300,000,  respectively,  of which was under the
         senior facility). At December 31, 1999,  Wellsford/Whitehall expects to
         borrow an additional  $8,000,000  for tenant  improvements  and leasing
         commissions  through  March 31, 2000,  when the ability to draw on this
         facility  expires  under the current  terms of the  Wellsford/Whitehall
         Bank Facility. The  Wellsford/Whitehall  Bank Facility contains certain
         financial covenants including limitations on distributions to members.

         The Company is entitled to receive incentive  compensation  payable out
         of  distributions  made by  Wellsford/Whitehall  (the "Promote")  after
         return of capital and minimum  annual  returns of at least 15% to 17.5%
         on such capital  balances to the Company and  Whitehall  (as defined in
         the    Wellsford/Whitehall    Operating   Agreement   (the   "Operating
         Agreement")).  Pursuant  to the  Operating  Agreement,  the  Company is
         required to distribute to officers and employees of Wellsford/Whitehall
         and the Company, 50% or, in some cases, 55% of the Promote it receives.
         To date, the Company has not earned or received any distribution of the
         Promote and there can be no assurance that such Promote will be earned.

         In   June   1999,    the    capital    commitment    requirements    of
         Wellsford/Whitehall  were  modified  from an aggregate of  $150,000,000
         ($75,000,000  by each  partner) to an  aggregate of  $250,000,000.  The
         Company's  total  portion  is  $85,000,000  of  which  $72,769,000  was
         contributed  as of December 31, 1999 and  Whitehall's  total portion is
         $165,000,000 of which  $101,604,000  was contributed as of December 31,
         1999.

         In connection  with the formation of  Wellsford/Whitehall,  the Company
         issued  warrants (the  "Whitehall  Warrants") to  Whitehall to purchase
         4,132,230 shares of the  Company's common stock at an exercise price of
         $12.10 per share.  The Whitehall  Warrants are exercisable until August
         28, 2002.  The exercise price for the Whitehall  Warrants is payable in
         cash or membership  units in  Wellsford/Whitehall.   As part of the new
         capital  commitment  from  Whitehall  in 1999,  the  Company  issued to
         Whitehall  additional warrants to purchase an additional 123,967 shares
         of the Company's common stock exercisable at $12.10  per share, payable
         in cash or in exchange for  membership  units  of  Wellsford/Whitehall,
         held by  Whitehall based upon  Wellsford/Whitehall's  value as defined.
         These additional warrants are exercisable for five  years and expire on
         May 28, 2004.  Whitehall may exchange an additional  $25,000,000 of the
         membership  units it  owns in  Wellsford/Whitehall  for  shares  of the
         Company's common stock or cash at the Company's sole  discretion, based
         upon the  price paid for such  membership  units and the current market
         value of the Company's common stock.  As of December 31, 1999, no units
         have been converted.

         The Company  has agreed with  Whitehall  to conduct  its  business  and
         activities  relating  to  office  properties  (but not  other  types of
         commercial  properties)  located in North  America  solely  through its
         interest in Wellsford/Whitehall except, in certain circumstances, where
         Wellsford/Whitehall has declined the investment opportunity.

                                      F-25
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         DEBT AND EQUITY ACTIVITIES--WELLSFORD CAPITAL
         ---------------------------------------------

         At December 31, 1999,  the  Company had  approximately  $65,000,000  of
         debt  related  investments,  including   approximately  $37,300,000  of
         direct  debt  investments  which bore  interest at an average  yield of
         approximately  11.31% and had  an average remaining term to maturity of
         approximately  4.8  years  and  $27,700,000  in  a  company  which  was
         organized to invest in debt instruments.   The Company also had venture
         capital  investments  of  approximately  $7,000,000  in a  real  estate
         related e-commerce  company and other real estate-related  ventures. In
         addition,  the  Company owned and operated seven commercial  properties
         totaling  approximately  597,000  square feet primarily  located in the
         Northeastern United States and California.

         277 PARK
         In April 1997,  the  Company  and Fleet  National  Bank  originated  an
         $80,000,000   loan  (the  "277  Park  Loan")  to  entities   which  own
         substantially  all of the equity interests (the "Equity  Interests") in
         the entity which owns a 1,750,000  square foot office building  located
         in New York City (the "277 Park  Property").  The Company has  advanced
         $25,000,000 pursuant to the 277 Park Loan. The 277 Park Loan is secured
         primarily by a pledge of the Equity  Interests  owned by the borrowers.
         The 277 Park Loan is subordinated to a 10-year $345,000,000  (amortized
         balance of  $332,580,000 at December 31, 1999) first mortgage loan (the
         "REMIC  Loan")  on the 277  Park  Property.  The 277  Park  Loan  bears
         interest  at the rate of 12.00%  per annum for the first  nine years of
         its term and at a floating  annual  rate during the tenth year equal to
         LIBOR + 5.15% or the Fleet  National  Bank base  rate  plus  5.15%,  as
         elected by the borrowers. The principal amount of the 277 Park Loan and
         all  accrued  interest  will be payable in May 2007;  the REMIC Loan is
         also due in May 2007.  The  Company  earned  approximately  $3,042,000,
         $3,042,000 and $2,000,000 per year in interest income, or 10.1%,  11.7%
         and 22.1% of its total  non-joint  venture  revenues  from the 277 Park
         Loan during 1999, 1998 and 1997, respectively.

         PATRIOT
         In September  1999,  the Company and Fleet  National Bank  originated a
         $10,000,000 second mortgage.  The Company has advanced $50,000,000 (its
         50% share)  pursuant  to the second  mortgage.  The second  mortgage is
         subordinate  to a $75,000,000  first mortgage with Fleet National Bank.
         The loan bears interest at LIBOR + 4.75% with payments of interest only
         through  August  2001 and  principal  and  interest  based on a 25-year
         amortization  through the loan's  maturity  in July 2002 (the  "Patriot
         Loan").  The  Patriot  Loan is secured by a fee  interest  in a 608,000
         square foot mixed-use property in Boston, Massachusetts.

         THE ABBEY COMPANY
         In August 1997,  the Company and Morgan  Guaranty  Trust Company of New
         York ("MGT")  originated a $70,000,000 credit facility secured by first
         mortgages  (the "Abbey  Credit  Facility")  to  affiliates of The Abbey
         Company, Inc. ("Abbey").  In May 1998, the Company and MGT expanded the
         Abbey Credit Facility to  $120,000,000.  In December 1998, Abbey repaid
         $20,000,000,   thereby   reducing  the  total   available   balance  to
         $100,000,000.  In September 1999, an additional $83,500,000 was repaid,
         thereby reducing the total available balance to $16,500,000.  The Abbey
         Credit  Facility will be made available to Abbey until  September 2000.
         Advances  under the  facility can be made for up to 65% of the value of
         the borrowing base  collateral  which consisted of first mortgage loans
         on three  properties (one each of office,  industrial and retail),  all
         cross-collateralized,  totaling  approximately  250,000  square feet at
         December 31, 1999.

                                      F-26
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         The  Company's  portion of the  outstanding  balance  is  approximately
         $4,300,000 and $46,000,000 at December 31, 1999 and 1998, respectively.
         Under the terms of its  participation  agreement  with MGT, the Company
         will fund a 50% junior  participation  on all advances  under the Abbey
         Credit  Facility.  The Company is  entitled to receive  interest on its
         advances under the Abbey Credit Facility at LIBOR + 4.00%.  The Company
         earned  approximately  $2,941,000,  $3,920,000  and $827,000,  or 9.8%,
         15.1% and 9.1% of its total non-joint  venture  revenues from the Abbey
         Credit Facility during 1999, 1998 and 1997, respectively.

         SAFEGUARD
         In December 1998,  the Company and MGT originated a $90,000,000  credit
         facility secured by first mortgages (the "Safeguard  Credit  Facility")
         to Safeguard  Capital Fund, L.P.  ("Safeguard").  The Safeguard  Credit
         Facility will be made available to Safeguard until April 2001. Advances
         under  the  facility  can be  made  for up to 75% of the  value  of the
         borrowing  base   collateral   which  consists  of  nine   self-storage
         properties,  all  cross-collateralized,  totaling approximately 608,000
         square feet at December 31, 1999. Under the terms of its  participation
         agreement with MGT, the Company will fund a 50% junior participation on
         all  advances  under the  Safeguard  Credit  Facility.  The  Company is
         entitled to receive interest on its advances under the Safeguard Credit
         Facility at LIBOR + 4.00%.

         Approximately  $5,900,000  had been  advanced by the Company  under the
         Safeguard  Credit  Facility  at  December  31,  1998,  with  additional
         advances made of approximately  $2,200,000 through March 1999, at which
         time the loan with a  balance  of  $8,100,000  was  contributed  to the
         Company's joint venture investment,  Belford Capital. This venture also
         assumed  the first  $25,000,000  of the  Company's  commitment  to fund
         additional  advances  under the Safeguard  Credit  Facility  (including
         amounts  advanced  through December 31, 1999). The Company retained the
         remaining $20,000,000  commitment,  of which $2,900,000 was advanced to
         Safeguard in September 1999 and was outstanding at December 31, 1999.

         DEBARTOLO
         In July 1998, the Company,  Bank One, N.A.  and several other financial
         institutions  originated a $175,000,000 loan,  in which the Company had
         an $18,000,000 participation (the "DeBartolo Loan"),  to entities owned
         by Simon  DeBartolo  Group,  L.P.   The  DeBartolo  Loan is  secured by
         partnership  units  in  Simon  DeBartolo  Group,  L.P.,  the  operating
         partnership  of a  real estate  investment  trust which owns mall space
         nationwide.   The DeBartolo Loan bears  interest at 8.547%,  is payable
         quarterly, pays principal based on a 20-year amortization  schedule and
         is due in July 2008.   In March 1999,  the  amortized  loan  balance of
         approximately $17,600,000 was contributed to Belford Capital.

                                      F-27
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         WOODLANDS
         In December  1997, the Company,  Fleet  National  Bank,  Morgan Stanley
         Senior  Funding,  Inc. and certain other lenders made  available to the
         owners  and  developers  of a 25,000  acre  master-planned  residential
         community located north of Houston (the "Woodlands Property"), loans in
         the aggregate  principal amount of $369,000,000 (the "Woodlands Loan").
         The  Woodlands  Loan  consisted  of a  revolving  credit  loan  in  the
         principal amount of $179,000,000 (the "Revolving Loan"), a secured term
         loan in the principal amount of $130,000,000 (the "Secured Loan"),  and
         a second secured term loan in the principal  amount of $60,000,000 (the
         "Second Secured Loan").  The Company advanced  $15,000,000  pursuant to
         the Second Secured Loan. The Second Secured Loan was subordinate to the
         Revolving  Loan and the Secured Loan and bore interest equal to LIBOR +
         4.40%.  The principal  amount of the Woodlands  Loan was repaid in full
         prior to December 31, 1999. The Company earned approximately $1,295,000
         and  $1,517,000,  or 4.3%  and  5.8%  of its  total  non-joint  venture
         revenues from the Woodlands Loan during 1999 and 1998, respectively.

         REIT BRIDGE LOAN
         In August 1998,  the Company,  Deutsche  Bank,  N.A. and certain  other
         lenders  originated a $100,000,000  unsecured loan in which the Company
         had a $15,000,000  participation (the "REIT Bridge Loan") to a publicly
         traded real estate investment trust which owns 22 regional malls, eight
         multifamily apartment properties and five office properties nationwide.
         This loan bore  interest at 9.875% and was due in February  1999,  with
         two three-month  extensions available to the borrower. In January 1999,
         the REIT Bridge Loan was modified to extend the maturity date to August
         1999 and  increase  the interest  rate to 12.00%.  The borrower  paid a
         1.50% loan fee at origination  and a 1.00% loan fee upon  modification.
         This loan was repaid in full in July 1999.

         BROOMFIELD
         In January 1999,  the Company  acquired a parcel of land in Broomfield,
         Colorado  for  approximately  $7,200,000  pursuant  to  an  outstanding
         standby commitment issued in 1998. In connection with this transaction,
         the Company collected  approximately  $400,000 of fees in 1998. In July
         1999,  the  Company  sold this  land for  $7,200,000  to a third  party
         ("Buyer")  and  simultaneously  collected an  additional  $1,100,000 in
         fees.  The Company then  purchased  $11,740,000  of  tax-exempt  notes,
         bearing  interest at 6.25% and due in December  1999.  These notes were
         issued by a quasi-governmental agency partially controlled by the Buyer
         and were  guaranteed by a AA rated bank.  The notes were repaid in full
         in December  1999.  The Company  earned  approximately  $1,555,000  and
         $401,000,  or 5.2% and 1.5% of its total non-joint venture revenues, on
         the Broomfield transaction during 1999 and 1998, respectively.

                                      F-28
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         BELFORD CAPITAL
         The Company  contributed  approximately  $24,200,000  and $4,900,000 in
         1999 and 1998,  respectively,  to a 51%  owned  joint  venture  special
         purpose finance company  ("SPFC"),  Belford  Capital,  with The Liberty
         Hampshire Company,  L.L.C. ("Liberty Hampshire") owning 10% and another
         entity owning the remaining 39%. The 1999 contribution was comprised of
         two of the Company's debt investments,  the $17,600,000  DeBartolo Loan
         and  the  $8,100,000   outstanding  balance  of  the  Safeguard  Credit
         Facility, net of $1,500,000 of cash received back from Belford Capital.
         The other partners contributed their respective shares of their capital
         contributions   in  cash.   Belford  Capital  also  assumed  the  first
         $25,000,000  of the Company's  commitment to fund the Safeguard  Credit
         Facility (including amounts advanced to date).

         LIBERTY HAMPSHIRE
         In July and August 1998, the Company  invested a total of approximately
         $2,100,000 for a 4.20% interest in Liberty Hampshire, which structures,
         establishes  and provides  management  and services for SPFCs formed to
         invest in financial assets.

         REIS REPORTS, INC.
         Belford  Capital has invested  $6,500,000 in Reis at December 31, 1999.
         The Company's share of this investment was approximately  $3,321,000 at
         December 31, 1999.

         The following  table  presents a condensed  balance sheet and operating
         data for Belford Capital (1998 amounts are unaudited):
<TABLE>
<CAPTION>

         (amounts in thousands)

                                                       DECEMBER 31,
                                                       ------------
              CONDENSED OPERATING DATA          1999                 1998
              ------------------------          ----                 ----
<S>                                         <C>                   <C>
         Investments......................  $     40,143          $     3,924
                                            ============          ===========
         Investment in Reis...............  $      6,500          $     5,000
                                            ============          ===========
         Total assets.....................  $     60,870          $     9,951
                                            ============          ===========
         Total equity.....................  $     60,639          $     9,928
                                            ============          ===========
         Total liabilities and equity.....  $     60,870          $     9,951
                                            ============          ===========


                                      FOR THE YEARS ENDED DECEMBER 31,
                                      --------------------------------
          CONDENSED OPERATING DATA         1999               1998*
          ------------------------         ----               -----

<S>                                    <C>                <C>
         Interest..................    $     3,243        $      126
         Interest from Reis........            506               205
                                       -----------        ----------
         Total revenue.............          3,749               331
         Total expenses............            812                 1
                                       -----------        ----------
         Net income................    $     2,937        $      330
                                       ===========        ==========
- ----------
<FN>
         *From inception of investment.
</FN>
</TABLE>

                                      F-29
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         CREAMER VITALE WELLSFORD/CLAIRBORNE INVESTORS
         In January 1998, the Company formed  Creamer Vitale  Wellsford,  L.L.C.
         ("Creamer  Vitale  Wellsford")  in  which  it  has a 49%  interest  and
         acquired  the same  interest  in a related  real  estate  advisory  and
         consulting firm.

         Creamer  Vitale   Wellsford,   together  with  Prudential  Real  Estate
         Investors ("PREI"),  an affiliate of Prudential Life Insurance Company,
         have established the Clairborne  Investors Mortgage  Investment Program
         ("Clairborne")  to  make  opportunistic   investments  and  to  provide
         liquidity to lenders and  participants  in mortgage loan  transactions.
         The  parties  have  agreed to  contribute  up to  $150,000,000  to fund
         acquisitions approved by the parties, of which PREI will fund 90% and a
         subsidiary of the Company will fund 10%.  Creamer Vitale Wellsford will
         originate, co-invest, and manage the investments of the program.

         The Company's  original  investment in these entities was $1,250,000 of
         cash and 148,000  five-year  warrants to purchase the Company's  common
         shares at $15.175 per share,  valued at approximately  $750,000 at that
         time. In November 1998, Clairborne acquired an approximate  $17,000,000
         participation  in a $56,000,000  mortgage,  bearing interest at LIBOR +
         1.75% and due in 3.5 years,  at a  significant  discount to face value.
         The  Company  funded  approximately  $1,400,000  of the  cost  of  this
         participation,  which was prepaid  entirely  at the face amount  during
         1999 by the borrower.

         VALUE PROPERTY TRUST
         In February 1998,  the Company  completed the merger with VLP (the "VLP
         Merger") for total consideration of approximately  $169,000,000,  which
         was accounted for as a purchase. Thirteen of the twenty VLP properties,
         which  were  under   contract  to  an  affiliate  of  Whitehall,   were
         subsequently  sold for an aggregate of approximately  $64,000,000.  The
         Company  retained seven of the VLP properties  with an allocated  value
         upon purchase of approximately  $38,300,000  containing an aggregate of
         approximately 597,000 square feet located primarily in the northeastern
         United States and California. VLP had cash of $60,800,000 and net other
         assets of $5,900,000 at the close of the transaction.

         Contractual  future  minimum  lease  payments  from  tenants of the VLP
         properties with operating leases for the next five years and thereafter
         are as follows:

<TABLE>
<CAPTION>

              FOR THE YEARS ENDED DECEMBER 31,               AMOUNT
              --------------------------------               ------
<S>                                                        <C>
         2000.....................................         $ 4,306,000
         2001.....................................           3,733,000
         2002.....................................           2,422,000
         2003.....................................           1,552,000
         2004.....................................             979,000
         Thereafter...............................           1,156,000
</TABLE>

                                      F-30
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         PROPERTY DEVELOPMENT AND LAND OPERATIONS--WELLSFORD DEVELOPMENT
         ---------------------------------------------------------------

         PALOMINO PARK
         The Company owns an  approximate  80% interest in Phases I, II, III, IV
         and V of a 1,800-unit class A multifamily development ("Palomino Park")
         in a suburb of Denver,  Colorado.  EQR owns the remaining 20% interest.
         The Company has a related  $14,755,000 tax exempt mortgage note payable
         which requires  interest only payments at a variable rate (average rate
         for 1999 was approximately 3.4%) until it matures in December 2035 (the
         "Palomino  Park  Bonds").  The tax  exempt  mortgage  note  payable  is
         security for tax-exempt  bonds,  which are backed by a letter of credit
         from a AA rated financial institution.  The Company and an affiliate of
         EQR have guaranteed the  reimbursement of the financial  institution in
         the event that the letter of credit is drawn upon (the latter guarantee
         being the "EQR Enhancement").

         In December 1997, Phase I, known as Blue Ridge, was completed at a cost
         of  approximately  $41,500,000.  At that time,  the Company  obtained a
         $34,500,000  permanent  loan (the "Blue Ridge  Mortgage")  secured by a
         first  mortgage  on Blue  Ridge.  The Blue  Ridge  Mortgage  matures in
         January  2008 and bears  interest  at a fixed rate of 6.92%.  Principal
         payments are based on a 30-year amortization schedule.

         In November  1998,  Phase II, known as Red Canyon,  was  completed at a
         cost of approximately  $33,900,000.  At that time, the Company acquired
         the Red  Canyon  improvements  and the  related  construction  loan was
         repaid with the  proceeds  of a  $27,000,000  permanent  loan (the "Red
         Canyon  Mortgage")  secured by a first mortgage on Red Canyon.  The Red
         Canyon Mortgage  matures in December 2008 and bears interest at a fixed
         rate of 6.68%.  Principal payments are based on a 30-year  amortization
         schedule.

         The  estimated   total  costs  of  the  remaining   three   multifamily
         development phases at Palomino Park and related infrastructure costs at
         completion of these phases,  including the Company's gross  investment,
         which  is  included  in  construction  in  progress  on  the  Company's
         consolidated  financial  statements,  of  approximately  $30,748,000 at
         December 31, 1999, are as follows:

<TABLE>
<CAPTION>

                                                    ESTIMATED           ESTIMATED
                    NAME              UNITS        TOTAL COST        COMPLETION DATE
                    ----              -----        ----------        ---------------
<S>                                  <C>        <C>                 <C>
         Phase III ("Silver Mesa") .   264      $   40,000,000      July 2000
         Phase IV ("Green River") ..   424          55,000,000      Fourth Quarter 2001
         Phase V ("Gold Peak") .....   352          42,000,000      Fourth Quarter 2002
                                     -----      --------------
                                     1,040      $  137,000,000
                                     =====      ==============
</TABLE>

         The  third  and  fourth  phases of this  project  are  being  developed
         pursuant to fixed-price contracts. The Company is committed to purchase
         100% of the improvements upon completion and the achievement of certain
         occupancy levels of these phases. In addition, the Company is obligated
         to fund  the first 20% of development costs on these phases as they are
         incurred.

                                      F-31
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SEGMENT INFORMATION (CONTINUED)

         In May  1997,  the  Company  acquired  the  land  for  Silver  Mesa for
         approximately  $2,100,000.  In May 1998, the Company  acquired the land
         for Green River for approximately  $3,200,000. In May 1999, the Company
         acquired  the  land  for  Gold  Peak  for   approximately   $2,600,000.
         Construction in progress  related to these three phases,  including the
         cost of land, was approximately $30,748,000 at December 31, 1999.

         SONTERRA
         From the time of the Spin-off,  the Company held a $17,800,000 mortgage
         on, and option to purchase,  a 344-unit  class A residential  apartment
         complex ("Sonterra at Williams Centre") located in Tucson, Arizona.

         In January 1998, the Company exercised its option and acquired Sonterra
         at   Williams   Centre   for   approximately   $20,500,000,   including
         satisfaction  of the mortgage.  In February 1998, the Company closed on
         $16,400,000  of first mortgage  financing (the "Sonterra  Mortgage") on
         this  property,  bearing  interest at 6.87% and maturing in March 2008.
         Principal payments are based on a 30-year amortization schedule.

                                      F-32
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

11.      FAIR VALUE OF FINANCIAL INSTRUMENTS

         The following  table presents the historical cost and fair value of the
         Company's financial instruments at December 31, 1999 and 1998:
<TABLE>
<CAPTION>

(amounts in thousands)

                         HISTORICAL COST AT DECEMBER 31,   FAIR VALUE AT DECEMBER 31,
                         -------------------------------   --------------------------
NOTES RECEIVABLE (A)            1999        1998              1999          1998
- --------------------            ----        ----              ----          ----
<S>                           <C>         <C>               <C>           <C>
Fixed rate:
   277 Park Loan ..........   $ 25,000    $ 25,000          $ 25,508 (C)  $ 27,580 (C)
   REIT Bridge Loan .......       --        15,000              --          15,000 (G)
   DeBartolo Loan .........       --        17,678              --          16,916 (C)
                              --------    --------          --------      --------
Total fixed rate notes ....     25,000      57,678            25,508        59,496
                              --------    --------          --------      --------
Floating rate:
   Patriot Loan ...........      5,000        --               5,000 (D)     --
   Abbey Credit Facility ..      4,251      46,019             4,251 (D)    46,019 (D)
   Safeguard Loan .........      2,900       5,913             2,900 (D)     5,913 (D)
   Woodlands Loan .........       --        15,000              --          15,000 (D)
   Other ..................        109          96               109 (D)        96 (D)
                              --------    --------          --------      --------
Total floating rate notes .     12,260      67,028            12,260        67,028
                              --------    --------          --------      --------
Total notes receivable ....   $ 37,260    $124,706          $ 37,768      $126,524
                              ========    ========          ========      ========

         DEBT (B)
         --------
WRP Bank Facility .........   $   --      $ 17,000          $   --        $ 17,000 (E)
Wellsford Finance Bank
     Facility .............       --          --                --           --
Wellsford Capital Mortgage      28,000      28,000            28,000 (E)    28,000 (E)
Palomino Park Bonds .......     14,755      14,755            14,755 (E)    14,755 (E)
                              --------    --------          --------      --------
Total floating rate debt ..     42,755      59,755            42,755        59,755
                              --------    --------          --------      --------
Blue Ridge Mortgage .......     33,763      34,144            34,813 (F)    34,144 (H)
Red Canyon Mortgage .......     26,683      27,000            28,063 (F)    27,000 (I)
Sonterra Mortgage .........     16,114      16,278            16,615 (F)    16,278 (H)
                              --------    --------          --------      --------
Total fixed rate debt .....     76,560      77,422            79,491        77,422
                              --------    --------          --------      --------
Total debt ................   $119,315    $137,177          $122,246      $137,177
                              ========    ========          ========      ========

</TABLE>

- ----------
[FN]

     (A)  For more  information, see Footnote 4.
     (B)  For more information, see Footnote 5.
     (C)  The fair value of the Company's  fixed rate  investment was determined
          by reference to various market data.
     (D)  The  fair  value  of  the  Company's   floating  rate  investments  is
          considered to be their carrying amount.
     (E)  The fair value of the Company's floating rate debt is considered to be
          its carrying amount.
     (F)  The fair  value of the  Company's  fixed rate debt was  determined  by
          reference to various market data.
     (G)  The fair value of this  short-term  investment is considered to be its
          carrying amount.
     (H)  The fair  value of this  mortgage  is  considered  to be its  carrying
          amount  since it is similar in both  terms and  collateral  to the Red
          Canyon  Mortgage,  which reflects  current market  conditions (see (I)
          below).
     (I)  The fair  value of this  mortgage  is  considered  to be its  carrying
          amount as it is a recently executed transaction  reflective of current
          market conditions.
</FN>

                                      F-33
<PAGE>

              WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

12.      SUMMARIZED CONSOLIDATED QUARTERLY INFORMATION (UNAUDITED)

         Summarized  consolidated  quarterly financial information for the years
         ended December 31, 1999 and 1998 is as follows:

<TABLE>
<CAPTION>

              1999                                           FOR THE THREE MONTHS ENDED
              ----                         -------------------------------------------------------------
                                           MARCH 31          JUNE 30       SEPTEMBER 30      DECEMBER 31
                                           --------          -------       ------------      -----------
<S>                                      <C>              <C>              <C>              <C>
Revenue .............................    $  7,951,667     $  8,580,213     $  6,873,537     $  6,764,625
Expenses ............................       5,489,340        7,303,956        7,102,567        9,030,581
Income from joint ventures ..........       1,016,794        1,905,519        3,160,343        3,539,296
Minority interest ...................          (7,872)          (9,566)         (43,405)           6,094
                                         ------------     ------------     ------------     ------------
Income before taxes .................       3,471,249        3,172,210        2,887,908        1,279,434
Income tax expense (credit) .........         863,000          731,000          702,000         (346,000)
                                         ------------     ------------     ------------     ------------
Net income ..........................    $  2,608,249     $  2,441,210     $  2,185,908     $  1,625,434
                                         ============     ============     ============     ============
Net income per common share, basic*      $       0.13     $       0.12     $       0.11     $       0.08
                                         ============     ============     ============     ============
Net income per common share, diluted*    $       0.13     $       0.12     $       0.11     $       0.08
                                         ============     ============     ============     ============
Weighted average number of common
    shares outstanding, basic .......      20,750,411       20,763,378       20,697,390       20,367,236
                                         ============     ============     ============     ============
Weighted average number of common
    shares outstanding, diluted .....      20,773,391       20,797,955       20,723,010       20,375,850
                                         ============     ============     ============     ============


              1998                                           FOR THE THREE MONTHS ENDED
              ----                         -------------------------------------------------------------
                                           MARCH 31          JUNE 30       SEPTEMBER 30      DECEMBER 31
                                           --------          -------       ------------      -----------
<S>                                      <C>              <C>              <C>              <C>
Revenue .............................    $  5,959,302     $  6,090,863     $  6,444,143     $  7,521,273
Expenses ............................       3,481,015        4,144,236        4,783,648        4,896,920
Income from joint ventures ..........         265,866        2,268,076          333,679          655,451
Gain on sale of investment ..........            --               --               --            138,770
Minority interest ...................         (18,864)         (16,436)          (6,434)         (35,816)
                                         ------------     ------------     ------------     ------------
Income before taxes .................       2,725,289        4,198,267        1,987,740        3,382,758
Income tax expense (credit)..........       1,248,000        1,984,000       (1,029,000)         647,298
                                         ------------     ------------     ------------     ------------
Net income ..........................    $  1,477,289     $  2,214,267     $  3,016,740     $  2,735,460
                                         ============     ============     ============     ============
Net income per common share, basic*      $       0.08     $       0.11     $       0.15     $       0.13
                                         ============     ============     ============     ============
Net income per common share, diluted*    $       0.08     $       0.10     $       0.15     $       0.13
                                         ============     ============     ============     ============
Weighted average number of common
    shares outstanding, basic .......      18,376,910       20,349,688       20,349,688       20,441,157
                                         ============     ============     ============     ============
Weighted average number of common
    shares outstanding, diluted .....      19,337,976       21,210,805       20,503,990       20,450,680
                                         ============     ============     ============     ============
- ----------
<FN>
         *Aggregate  quarterly  earnings per share  amounts may not equal annual
         amounts presented elsewhere in these consolidated  financial statements
         due to rounding differences.
</FN>
</TABLE>

                                      F-34
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                        PAGE NO.
                                                                        --------
Report of Independent Auditors............................................F-36

Consolidated Balance Sheets...............................................F-37

Consolidated Statements of Income.........................................F-38

Consolidated Statements of Changes in Members' Equity.....................F-39

Consolidated Statements of Cash Flows.....................................F-40

Notes to Consolidated Financial Statements................................F-42


                                      F-35
<PAGE>

                         REPORT OF INDEPENDENT AUDITORS

To the Members of
Wellsford/Whitehall Group, L.L.C. and Subsidiaries:

We   have   audited   the   accompanying    consolidated   balance   sheets   of
Wellsford/Whitehall Group, L.L.C. (formerly  Wellsford/Whitehall  Properties II,
L.L.C.) and  subsidiaries  (the "Company") as of December 31, 1999 and 1998, and
the related  consolidated  statements of income,  changes in members' equity and
cash flows for the years  ended  December  31, 1999 and 1998, and for the period
from  August  28,  1997  (Inception)  to  December  31,  1997.  These  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Wellsford/Whitehall  Group,  L.L.C.  and  subsidiaries  at December 31, 1999 and
1998, and the consolidated  results of their operations and their cash flows for
the years  ended  December 31, 1999 and 1998, and for the period from August 28,
1997 (Inception) to December 31, 1997, in conformity with accounting  principles
generally accepted in the United States.

ERNST & YOUNG LLP


New York, New York
February 15, 2000

                                      F-36
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                DECEMBER 31,
                                                                ------------
                                                           1999              1998
                                                           ----              ----
<S>                                                   <C>               <C>
ASSETS
Real estate assets, at cost:
   Land ..........................................    $  64,399,873     $  61,131,765
   Buildings and improvements ....................      392,057,176       387,897,683
                                                      -------------     -------------
                                                        456,457,049       449,029,448
      Less accumulated depreciation ..............      (17,650,723)       (8,484,889)
                                                      -------------     -------------
                                                        438,806,326       440,544,559
   Construction in progress ......................      112,345,379        52,662,902
                                                      -------------     -------------
                                                        551,151,705       493,207,461

Cash and cash equivalents ........................        8,468,462         6,410,614
Restricted cash ..................................        5,495,300         2,174,026
Deferred  costs, less accumulated amortization ...        1,932,440         3,764,980
Receivables, prepaids and other assets ...........        5,230,859         5,823,846
                                                      -------------     -------------
Total assets .....................................    $ 572,278,766     $ 511,380,927
                                                      =============     =============
LIABILITIES AND MEMBERS' EQUITY
Liabilities:
   Mortgages payable .............................    $ 110,830,847     $  68,043,333
   Secured senior credit facility ................      177,260,995       207,289,846
   Secured mezzanine credit facility .............       61,400,270        68,907,482
   Accrued expenses and other liabilities ........       14,166,844        11,224,384
   Distributions payable .........................        5,599,034         3,298,814
   Ground lease obligation .......................        1,108,099              --
   Security deposits .............................        1,173,082           751,234
                                                      -------------     -------------
Total liabilities ................................      371,539,171       359,515,093
                                                      -------------     -------------

Commitments and contingencies ....................             --                --

Members' equity:
   Membership units, $.01 par value per unit .....          132,111            99,403
   Paid in capital ...............................      181,841,448       130,032,663
   Series A convertible preferred membership units       19,000,000        19,000,000
   Retained earnings/(deficit) ...................         (233,964)        2,733,768
                                                      -------------     -------------
Total members' equity ............................      200,739,595       151,865,834
                                                      -------------     -------------
Total liabilities and members' equity ............    $ 572,278,766     $ 511,380,927
                                                      =============     =============

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                      F-37
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME

                                                                                  FOR THE PERIOD FROM
                                                FOR THE YEARS ENDED DECEMBER 31,    AUGUST 28, 1997
                                                --------------------------------    (INCEPTION) TO
                                                      1999             1998        DECEMBER 31, 1997
                                                      ----             ----        -----------------
<S>                                              <C>              <C>                <C>
Revenues:
   Rental income ............................    $ 73,355,970     $ 52,514,859       $  8,334,619
   Interest and other income ................       1,319,987        1,108,437            193,086
                                                 ------------     ------------       ------------
          Total revenues ....................      74,675,957       53,623,296          8,527,705
                                                 ------------     ------------       ------------
Expenses:
   Property operations and maintenance ......      18,141,650       13,379,303          2,346,644
   Real estate taxes ........................       7,891,159        5,550,662            970,501
   Depreciation and amortization ............      11,701,917        7,387,077          1,219,849
   Property and asset management ............       1,398,399        1,348,552            175,873
   Interest .................................      25,586,242       19,085,016          2,949,280
   General and administrative ...............       8,142,147        3,299,496            835,349
                                                 ------------     ------------       ------------
          Total expenses ....................      72,861,514       50,050,106          8,497,496
                                                 ------------     ------------       ------------
Income available before gains on dispositions
   and preferred distributions ..............       1,814,443        3,573,190             30,209
Gains on dispositions .......................      15,642,149        2,866,183               --
                                                 ------------     ------------       ------------
Income available for members before
   preferred distributions ..................      17,456,592        6,439,373             30,209
Preferred distributions .....................      (1,140,000)        (728,333)              --
                                                 ------------     ------------       ------------
Net income available for members ............    $ 16,316,592     $  5,711,040       $     30,209
                                                 ============     ============       ============
Net income per membership unit, basic .......    $       1.42     $       0.69       $       0.01
                                                 ============     ============       ============
Net income per membership unit, diluted .....    $       1.39     $       0.69       $       0.01
                                                 ============     ============       ============
Weighted average number of  membership
   units outstanding, basic .................      11,526,864        8,291,273          5,277,314
                                                 ============     ============       ============
Weighted average number of membership units
   outstanding, diluted .....................      12,545,264        8,291,273          5,277,314
                                                 ============     ============       ============
</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                      F-38
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
              CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY
      FOR THE PERIOD FROM AUGUST 28, 1997 (INCEPTION) TO DECEMBER 31, 1999

<TABLE>
<CAPTION>

                                                                                 SERIES A
                                                                               CONVERTIBLE
                                       MEMBERSHIP UNITS                         PREFERRED           RETAINED         TOTAL
                                       ----------------          PAID-IN        MEMBERSHIP          EARNINGS/       MEMBERS'
                                      UNITS        AMOUNT        CAPITAL           UNITS            (DEFICIT)        EQUITY
                                      -----        ------        -------           -----            ---------        ------
<S>                                <C>           <C>         <C>              <C>               <C>               <C>
Initial equity contributions -
    August 28, 1997 (Inception)     5,000,000    $ 50,000    $  49,950,000    $        --       $        --       $  50,000,000
Additional equity contributions     1,485,508      14,855       24,080,079             --                --          24,094,934
Net income .....................         --          --               --               --              30,209            30,209
                                   ----------    --------    -------------    -------------     -------------     -------------
December 31, 1997 ..............    6,485,508      64,855       74,030,079             --              30,209        74,125,143

Issuance of membership units in
   connection with contribution
   of assets ...................      468,557       4,686        7,595,309       19,000,000              --          26,599,995
Additional equity contributions     2,986,260      29,862       48,407,275             --                --          48,437,137
Net income .....................         --          --               --            728,333         5,711,040         6,439,373
Distributions ..................         --          --               --           (728,333)       (3,007,481)       (3,735,814)
                                   ----------    --------    -------------    -------------     -------------     -------------
December 31, 1998 ..............    9,940,325      99,403      130,032,663       19,000,000         2,733,768       151,865,834

Additional equity contributions,
   net .........................    3,270,756      32,708       51,808,785             --                --          51,841,493
Net income .....................         --          --               --          1,140,000        16,316,592        17,456,592
Distributions ..................         --          --               --         (1,140,000)      (19,284,324)      (20,424,324)
                                   ----------    --------    -------------    -------------     -------------     -------------
December 31, 1999 ..............   13,211,081    $132,111    $ 181,841,448    $  19,000,000     $    (233,964)    $ 200,739,595
                                   ==========    ========    =============    =============     =============     =============

</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                      F-39
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                                             FOR THE PERIOD FROM
                                                           FOR THE YEARS ENDED DECEMBER 31,    AUGUST 28, 1997
                                                           --------------------------------    (INCEPTION) TO
                                                                1999              1998        DECEMBER 31, 1997
                                                                ----              ----        -----------------
<S>                                                        <C>               <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Basic Earnings ........................................    $  17,456,592     $   6,439,373     $      30,209
Adjustments to reconcile basic earnings to net cash
   provided by operating activities:
     Gain on disposal of real estate assets ...........      (15,642,149)       (2,866,183)             --
     Depreciation and amortization ....................       11,701,917         7,387,077         1,233,889
     Amortization of deferred financing costs .........        2,826,429         1,672,413              --
     Deferred rental revenue ..........................       (1,217,697)       (1,476,178)         (380,103)
     Decrease (increase) in assets:
        Receivables, prepaids and other assets ........           40,372          (851,453)          192,076
     Increase in liabilities:
        Accrued expenses and other liabilities ........          777,086         4,828,066         1,285,498
        Security deposits .............................          421,848           157,140              --
                                                           -------------     -------------     -------------
     Net cash provided by operating activities ........       16,364,398        15,290,255         2,361,569
                                                           -------------     -------------     -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Acquisitions of real estate assets ....................      (74,232,052)     (163,082,206)      (46,768,417)
Prepaid acquisition costs .............................             --          (1,124,579)             --
Disposal of real estate assets, net of selling expenses       71,957,877         4,561,013              --
Improvements to real estate assets ....................      (39,730,980)      (22,066,915)      (15,519,011)
                                                           -------------     -------------     -------------
     Net cash used in investing activities ............      (42,005,155)     (181,712,687)      (62,287,428)
                                                           -------------     -------------     -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from term loans ..............................             --          23,587,620       107,925,000
Proceeds from credit facilities .......................             --          67,037,844        38,984,000
Proceeds from mortgage loans ..........................       35,645,000              --             375,602
Proceeds from unsecured loan ..........................             --                --          48,025,000
Proceeds from secured senior credit facility ..........        5,913,930       207,289,846              --
Proceeds from secured mezzanine credit facility .......        1,478,482        68,907,482              --
Repayment of term loans ...............................             --        (131,512,620)             --
Repayment of credit facilities ........................             --        (106,021,844)             --
Repayment of mortgage loans ...........................         (623,205)         (297,483)      (48,468,556)
Repayment of unsecured loan ...........................             --          (4,283,925)     (105,440,515)
Repayment of secured senior credit facility ...........      (35,942,780)             --                --
Repayment of secured mezzanine credit facility ........       (8,985,695)             --                --
Increase in restricted cash ...........................       (3,321,274)       (2,174,026)             --
Deferred financing and organization costs .............         (183,242)         (578,244)       (4,774,774)
Preferred distributions ...............................       (1,140,000)         (437,000)             --
Member distributions ..................................      (16,984,104)             --                --
Initial cash contribution .............................             --                --           2,083,427
Equity contributions, net .............................       51,841,493        48,437,137        24,094,934
                                                           -------------     -------------     -------------
Net cash provided by financing activities .............       27,698,605       169,954,787        62,804,118
                                                           -------------     -------------     -------------
Net  increase in cash and cash equivalents ............        2,057,848         3,532,355         2,878,259
Cash and cash equivalents, beginning of period ........        6,410,614         2,878,259              --
                                                           -------------     -------------     -------------
Cash and cash equivalents, end of period ..............    $   8,468,462     $   6,410,614     $   2,878,259
                                                           =============     =============     =============

</TABLE>

                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                      F-40
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)
<TABLE>
<CAPTION>

                                                                                             FOR THE PERIOD FROM
                                                           FOR THE YEARS ENDED DECEMBER 31,    AUGUST 28, 1997
                                                           --------------------------------    (INCEPTION) TO
                                                                1999              1998        DECEMBER 31, 1997
                                                                ----              ----        -----------------

<S>                                                        <C>               <C>               <C>
SUPPLEMENTAL DISCLOSURE:
Cash paid for interest.................................    $  28,615,307     $  18,296,284     $   2,953,786
                                                           =============     =============     =============
SUPPLEMENTAL DISCLOSURE OF NONCASH
   INVESTING AND FINANCING ACTIVITIES:
Initial contribution of real estate assets.............                                        $ 157,927,131
Initial contribution of other assets...................                                              968,786
Assumption of unsecured loan...........................                                          (61,699,440)
Assumption of mortgage.................................                                          (48,092,954)
Assumption of other liabilities........................                                           (1,186,950)
Initial equity contribution............................                                          (50,000,000)
                                                                                               -------------
Initial cash contribution..............................                                        $  (2,083,427)
                                                                                               =============
Membership units issued in exchange for contribution
     of real estate assets.....................                              $   7,599,995
Series A convertible preferred membership units issued
     in exchange for contribution of real estate assets                         19,000,000
Assumption of mortgage loan............................                         68,340,816
Purchase of real estate assets.........................                       (94,940,811)
                                                                             -------------
                                                                             $      --
                                                                             =============
Seller financing - 2nd Mortgage - One Mall.............    $   2,750,000
Assumption of Mortgage IDS Loan - One Mall.............        5,015,719
Capitalized Lease Obligation - Airport Park...........         1,108,099
                                                           -------------
                                                           $   8,873,818
                                                           =============


</TABLE>


                 SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                      F-41
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       ORGANIZATION AND BUSINESS

         Wellsford/Whitehall  Group, L.L.C. and subsidiaries (the "Company") was
         formed  in   May  1999  by  the  then  members  of  Wellsford/Whitehall
         Properties II, L.L.C.  ("Properties").   Properties was a joint venture
         between Wellsford  Commercial  Properties Trust ("WCPT"), a  subsidiary
         of Wellsford Real Properties,  Inc. ("WRP"), WHWEL Real  Estate Limited
         Partnership  ("Whitehall"),  an affiliate  of  The Goldman  Sachs Group
         Inc., and the Saracen Members (the  "Members").   Properties  (formerly
         Wellsford/Whitehall  Properties,  L.L.C.) was formed on August 28, 1997
         as a private real estate operating company.

         On May 28, 1999 the Whitehall  interests were partially  transferred to
         two of its affiliates and all the Members  assigned their  interests in
         Properties to the Company.  No other changes occurred in the operations
         of the owned  properties  at that time.  The Company will  terminate on
         December 31, 2045, unless sooner by the written consent of the Members.

         On May 15, 1998 thirteen  office  buildings  located in suburban Boston
         with an aggregate value of approximately  $148,700,000 were contributed
         to Properties for a combination of cash, Series A convertible preferred
         membership units and membership units (the "Saracen  Transaction").  In
         connection with this transaction,  several  shareholders of the Saracen
         Companies (the "Saracen Members") were issued both Series A convertible
         preferred  membership units and membership units and Properties assumed
         a  mortgage  loan on six of the  properties  aggregating  approximately
         $68,300,000.

         The Company  seeks to acquire  commercial  properties  and create value
         through   adaptive  reuse.   The  Company   believes  that  appropriate
         well-located commercial properties which are currently  underperforming
         can be  acquired  on  advantageous  terms  and  repositioned  with  the
         expectation  of  achieving  enhanced  returns  which are  greater  than
         returns which could be achieved by acquiring stabilized properties. The
         Company's   current  target  markets  include  New  York,  New  Jersey,
         Connecticut,  Boston,  Philadelphia,  Baltimore and the Washington D.C.
         metropolitan   areas.  WCPT  manages  the  Company  through  WRP  on  a
         day-to-day  basis, and certain major and operational  decisions require
         the consent of the  Members.  WCPT  intends to qualify as a real estate
         investment trust ("REIT").

         As of December  31,  1999,  the  Company  owned and  operated 41 office
         properties  totaling  approximately  4,920,000  square feet,  including
         approximately  1,451,000 square feet under renovation.   The properties
         are located in Northern  New Jersey (19),  Downtown and Suburban Boston
         (17), and Suburban Baltimore (5).

                                      F-42
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         PRINCIPLES OF CONSOLIDATION.  The accompanying  consolidated  financial
         statements  include the  accounts  of the Company and its  wholly-owned
         subsidiaries and Properties and its wholly-owned subsidiaries for their
         respective periods of ownership. All significant inter-company accounts
         and   transactions   among  the  Company  and   Properties   and  their
         subsidiaries have been eliminated in the consolidation.

         CASH AND CASH EQUIVALENTS.   The Company considers all demand and money
         market accounts  and short term investments in government funds with an
         original  maturity of  three  months or less when  purchased to be cash
         and cash equivalents.

         RESTRICTED  CASH.  Restricted cash primarily  consists of  debt service
         reserve balances.

         REAL ESTATE AND  DEPRECIATION.  Real estate  assets are stated at cost.
         Costs  directly  related to the  acquisition  and  improvement  of real
         estate are  capitalized,  including  the  purchase  price,  legal fees,
         acquisition costs, interest, property taxes and other operational costs
         during the period of development and until the lease up of the acquired
         development properties.

         Ordinary  repairs  and  maintenance  items are  expensed  as  incurred.
         Replacements and betterments are capitalized and depreciated over their
         estimated useful lives. Tenant improvements and leasing commissions are
         capitalized and amortized over the terms of the related leases.

         Depreciation  is  computed  over  the  expected  useful  lives  of  the
         depreciable property on a straight-line basis, principally 40 years for
         commercial properties and 5 to 12 years for furnishings and equipment.

         Statement of Financial Accounting Standard ("SFAS") 121 "Accounting for
         the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be
         Disposed of"  requires  that  long-lived  assets to be held and used be
         reviewed for  impairment  whenever  events or changes in  circumstances
         indicate that the carrying  amount of an asset may not be  recoverable.
         SFAS  121  has  not  had an  impact  on the  accompanying  consolidated
         financial statements.

         DEFERRED COSTS.  Deferred costs consist  primarily of costs incurred to
         obtain financing.  Such deferred financing costs are amortized over the
         expected  term  of  the  respective  agreement;  such  amortization  is
         included  in  interest   expense  in  the   accompanying   Consolidated
         Statements of Income.

         FAIR  VALUE  OF  FINANCIAL   INSTRUMENTS.   The   Company's   financial
         instruments  consist of cash and cash  equivalents  and long term debt.
         The  Company  believes  that  the  carrying  amount  of cash  and  cash
         equivalents  approximates  fair value due to the short maturity of this
         item. In addition, the Company believes that the carrying values of its
         senior secured credit facility,  its secured  mezzanine credit facility
         and  certain  mortgages  approximate  fair  values  because  such  debt
         consists of variable  rate debt that reprices  frequently.  The Company
         believes  that the  carrying  values of the  remainder  of the mortgage
         loans approximate fair values based upon various market data analysis.

                                      F-43
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

         INTEREST-RATE  SWAP AGREEMENT.  To reduce the impact of certain changes
         in interest  rates on its long-term  debt, the Company has entered into
         an interest-rate  swap agreement  during 1998. This agreement  involves
         the exchange of amounts  based on a variable  interest rate for amounts
         based on a fixed  interest rate over the life of the agreement  without
         an exchange of the  notional  amount upon which the payments are based.
         The  differential  to be paid or received as interest  rates  change is
         settled  quarterly and recognized as an adjustment to interest  expense
         (the accrual accounting  method).  The fair value of the swap agreement
         and changes in the fair value as a result of changes in market interest
         rate are not recognized in the accompanying financial statements. There
         have been no gains or  losses  on  termination  of  interest-rate  swap
         agreements in 1999 or 1998.

         PROFIT  AND  REVENUE  RECOGNITION.  Sales  of real  estate  assets  are
         recognized  at  closing,  subject to the receipt of down  payments  and
         other requirements in accordance with applicable accounting guidelines.

         Commercial properties are leased under operating leases. Rental revenue
         is recognized on a straight-line basis over the terms of the respective
         leases.

         INCOME TAXES.  The Company is a limited  liability  company as were the
         predecessor  companies.  In accordance  with the tax law regarding such
         entities,  each of the Company's membership unit holders is responsible
         for reporting  their share of the Company's  taxable  income or loss on
         their  separate tax returns.  Accordingly,  the Company has recorded no
         provision for federal, state or local income taxes.

         PER UNIT DATA.  Net income per  membership  unit is computed based upon
         the weighted average number of membership units outstanding  during the
         period.  The assumed  conversion of the Series A convertible  preferred
         membership  units is dilutive in 1999 and  anti-dilutive  in 1998.  The
         Company had no dilutive securities during 1997.

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

         RECLASSIFICATIONS.  Certain  reclassifications  have  been  made to the
         prior period presentation to conform with the current year.

         RECENTLY  ISSUED  ACCOUNTING  PRONOUNCEMENTS.  In June  1998,  SFAS 133
         "Accounting  for Derivative  Instruments  and Hedging  Activities"  was
         issued.  SFAS 133 was required to be adopted in years  beginning  after
         June 15, 2000.  SFAS 133 permits early  adoption as of the beginning of
         any fiscal  quarter  after its issuance.  The Company  expects to adopt
         SFAS 133  effective  January 1, 2000.  The Company does not  anticipate
         that the  adoption  of SFAS  133 will  have a  material  impact  on its
         consolidated financial position or consolidated results of operations.

                                      F-44
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

3.       COMMERCIAL PROPERTIES

         The Company owns the  following  commercial  properties at December 31,
         1999 and 1998:

         Properties Collateralizing Bank Facility*
         -----------------------------------------
         (amounts in thousands, except square foot amounts)

<TABLE>
<CAPTION>

                                                                                         YEAR
                                                        SQUARE FEET (UNAUDITED)       CONSTRUCTED/       GROSS INVESTMENT
                                                        -----------------------      REHABILITATED       ----------------
         PROPERTY                    LOCATION             1999         1998           (UNAUDITED)        1999        1998
         --------                    --------             ----         ----           -----------        ----        ----
<S>                              <C>                    <C>          <C>            <C>              <C>          <C>
Pointview Corporate Center ..    Wayne, NJ                515,000      515,000         1976/1998     $  38,935    $  32,369
1800 Valley Road ............    Wayne, NJ                 56,000       56,000           1980            4,070        4,122
Greenbrook Corporate Center..    Fairfield, NJ            201,000      201,000           1987           24,617       24,472
Chatham Executive Center ....    Chatham, NJ               63,000       63,000         1972/1997        10,840       10,855
300 Atrium Drive ............    Somerset, NJ             150,000      150,000           1983           18,976       18,489
400 Atrium Drive ............    Somerset, NJ             355,000      355,000           1985           35,519       32,795
500 Atrium Drive ............    Somerset, NJ             169,000      169,000           1984           21,239       20,721
700 Atrium Drive ............    Somerset, NJ             181,000      181,000           1985           18,167       18,167
1275 K Street ...............    Washington, DC              --        225,000           1983             --         35,422
Mountain Heights Center I ...    Berkeley Hts, NJ         183,000      183,000      1968/1986/1998      25,544       25,394
Mountain Heights Center II ..    Berkeley Hts, NJ         115,000      115,000      1968/1986/1998      18,086        9,802
Morris Technology Center ....    Parsippany, NJ           244,000      244,000      1963/1977/1998      14,757        8,417
15 Broad Street .............    Boston, MA                  --         65,000         1920/1984          --          5,599
600 Atrium Drive (land) .....    Somerset, NJ                 N/A          N/A            N/A            2,336        2,075
Garden State Exhibit Center .    Somerset, NJ              82,000       82,000         1968/1989         5,841        5,832
150 Wells Avenue ............    Newton, MA                11,000       11,000           1987            1,273        1,273
72 River Park ...............    Needham, MA               22,000       22,000           1983            2,630        2,630
70 Wells Avenue .............    Newton, MA                29,000       29,000           1979            3,930        3,930
160 Wells Avenue ............    Newton, MA                19,000       19,000         1970/1997         3,421        3,421
2331 Congress Street ........    Portland, ME              24,000       24,000           1980            2,158        2,158
60/74 Turner Street .........    Waltham, MA               16,000       16,000           1970            2,153        2,153
100 Wells Avenue ............    Newton, MA                21,000       21,000           1978            2,548        2,548
333 Elm Street ..............    Dedham, MA                48,000       48,000           1983            5,836        5,814
Dedham Place ................    Dedham, MA               160,000      160,000           1987           27,190       27,189
128 Technology Center .......    Waltham, MA              218,000      218,000           1986           36,186       36,138
201 University Avenue .......    Westwood, MA              82,000       82,000           1982           10,227        9,677
7/57 Wells Avenue ...........    Newton, MA                88,000       88,000           1982           12,390       12,089
75/85/95 Wells Avenue .......    Newton, MA               242,000      242,000        1976/1986         40,315       40,127
117 Kendrick Street .........    Needham, MA              209,000      209,000           1963           22,247       13,292
140 Kendrick Street .........    Needham, MA                 --        261,000           1963             --         16,266
Shattuck Office Center ......    Andover, MA               63,000       63,000           1985            7,646        7,597
180/188 Mt Airy Road ........    Basking Ridge, NJ        104,000      104,000           1980           15,782       15,649
377/379 Campus Drive ........    Franklin Twp, NJ         199,000      199,000           1984           22,934       22,934
6301 Stevens Forest Lane ....    Columbia, MD              38,000       38,000           1980            4,519        2,640
One Mall North ..............    Columbia, MD              97,000         --          1978/1998         10,733         --
105 Challenger Road .........    Ridgefield Park, NJ      147,000      147,000           1992           21,002       19,636
                                                        ---------    ---------                         -------      -------
                                                        4,151,000    4,605,000                         494,047      501,692
                                                        =========    =========                         =======      =======

</TABLE>

                                      F-45
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         COMMERCIAL PROPERTIES (CONTINUED)

         Properties Collateralizing Other Mortgages or Unencumbered
         ----------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                         YEAR
                                                        SQUARE FEET (UNAUDITED)       CONSTRUCTED/       GROSS INVESTMENT
                                                        -----------------------      REHABILITATED       ----------------
         PROPERTY                    LOCATION             1999         1998           (UNAUDITED)        1999        1998
         --------                    --------             ----         ----           -----------        ----        ----
<S>                              <C>                    <C>          <C>            <C>             <C>           <C>
150 Mount Bethel Road .......    Warren, NJ               129,000         --             1981            8,037         --
79 Milk Street ..............    Boston, MA                64,000         --          1920/1998         10,408         --
24 Federal Street ...........    Boston, MA                68,000         --          1921/1997         13,895         --
McDonough Crossroads ........    Owings Mills, MD          32,000         --             1988            3,893         --
Airport Park ................    Hanover Twp, NJ           96,000         --             1979           12,554         --
Airport Park-Land** .........    Hanover Twp, NJ              N/A         --             N/A             2,089         --
Oakland Ridge** .............    Columbia, MD             144,000         --             1972            3,962         --
401 North Washington** ......    Rockville, MD            236,000         --             1972           19,917         --
                                                        ---------    ---------                      ----------    ---------
                                                          769,000         --                            74,755         --
                                                        ---------    ---------                      ----------    ---------
Total Commercial Properties .....................       4,920,000    4,605,000                      $  568,802    $ 501,692
                                                        =========    =========                      ==========    =========
- ----------
<FN>
         *In addition,  333 Elm Street, Dedham Place, 128 Technology Center, 201
         University Avenue, 7/57 Wells Avenue and 75/85/95 Wells Avenue are also
         encumbered by the Nomura Loan.
         **Unencumbered.
</FN>
</TABLE>

         No individual  tenant  aggregated  greater than 7% of rental revenue in
         1999 and 9% in 1998.

         The Company capitalizes  interest related to buildings under renovation
         to the extent such assets  qualify for  capitalization.  Total interest
         incurred and capitalized was $28,627,209 and $5,867,396 and $20,385,672
         and $2,973,069 respectively,  for the years ended December 31, 1999 and
         December 31, 1998 and $4,207,793 and $1,258,513,  respectively, for the
         period  from  August 28, 1997  (Inception)  to  December  31, 1997 (the
         "Period").

         The Company sold the following buildings and properties:

<TABLE>
<CAPTION>

                                                                 YEAR ENDED DECEMBER 31,
                                                                 -----------------------
                                                                   1999           1998
                                                                   ----           ----
<S>                                                            <C>            <C>
Number of buildings (including a small land parcel in 1999)              4              1
                                                               ===========    ===========
Net sales proceeds (approximate) ..........................    $71,958,000    $ 4,561,000
                                                               ===========    ===========
Gains on sales ............................................    $15,642,149    $ 2,866,183
                                                               ===========    ===========
</TABLE>

4.       LEASES

         Office space in the  properties  is generally  leased to tenants  under
         lease  terms  which  provide  for the  tenants  to pay base  rents plus
         increases in operating expenses in excess of specified amounts.

                                      F-46
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         LEASES (CONTINUED)

         Non-cancelable  operating  leases with tenants  expire on various dates
         through 2015.  The future  minimum lease  payments to be received under
         leases existing as of December 31, 1999 are as follows:

<TABLE>
<CAPTION>

         (amounts in thousands)

                                PROPERTIES COLLATERALIZING
       FOR THE YEARS            --------------------------
           ENDED                     BANK
        DECEMBER 31,     TOTAL     FACILITY      OTHER
        ------------     -----     --------      -----
<S>                    <C>         <C>         <C>
         2000 .....    $ 64,178    $ 59,292    $  4,886
         2001 .....      62,764      58,636       4,128
         2002 .....      59,931      56,765       3,166
         2003 .....      44,390      41,803       2,587
         2004 .....      26,592      24,850       1,742
         Thereafter      57,676      55,925       1,751
                       --------    --------    --------
         Total ....    $315,531    $297,271    $ 18,260
                       ========    ========    ========
</TABLE>

         The above  future  minimum  lease  payments do  not  include  specified
         payments  for  tenant   reimbursements  of   operating  expenses  which
         amounted to  approximately $6,543,000,  $4,878,000 and $602,000 for the
         years ended December 31, 1999 and 1998 and the Period, respectively.

5.       GROUND LEASE

         The leasehold  interests in two buildings  totaling 291,000 square feet
         and 15.22 acres of developable  land are subject to ground  leases.  At
         December 31, 1999,  future  minimum  rental  payments  under the leases
         which  expire in October  2066,  April 2077 and  January  2084,  are as
         follows:

<TABLE>
<CAPTION>

         (amounts in thousands)

        FOR THE YEARS ENDED DECEMBER 31,   AMOUNT
        --------------------------------   ------
<S>                                       <C>
         2000 ..........................  $   214
         2001 ..........................      215
         2002 ..........................      216
         2003 ..........................      218
         2004 ..........................      231
         Thereafter ....................   27,749
                                          -------
         Total .........................  $28,843
                                          =======
</TABLE>

6.       LONG TERM DEBT

         The Company's long term debt consisted of the following:

<TABLE>
<CAPTION>

         (amounts in thousands)
                                                                DECEMBER 31,
                                                                ------------
             DEBT                       MATURITY DATE         1999        1998
             ----                       -------------         ----        ----
<S>                                  <C>                    <C>         <C>
Secured Senior Credit Facility ..    December 2000          $177,261    $207,290
Secured Mezzanine Credit Facility    December 2000            61,400      68,907
Nomura Loan .....................    February 2027            67,469      68,043
Other Mortgage Loans ............    May 2002 - May 2019      43,362        --
                                                            --------    --------
                                                            $349,492    $344,240
                                                            ========    ========
</TABLE>

                                      F-47
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         LONG TERM DEBT (CONTINUED)

         The Company's transactions described in Note 1 were funded primarily by
         capital  contributions  from  WCPT  and  Whitehall,   by  approximately
         $47,600,000  in  debt  which  encumbered   certain  of  the  properties
         contributed  by Whitehall  (the "Atrium Loan") which was assumed by the
         Company, and by a mortgage ("Mortgage") between the Company and WRP.

         The Atrium  Loan bore  interest at LIBOR + 3.00% and was due on May 15,
         2000. The lender on this loan was Goldman Sachs Mortgage Company.  This
         loan was repaid in December 1997.

         Pursuant to an unsecured loan, WRP had agreed to loan the Company up to
         approximately  $86,300,000  bearing  interest  at  LIBOR + 3.00%  until
         November  1997 and at LIBOR + 4.00%  until  maturity  in June 1998 (the
         "Unsecured Loan").  This loan,  aggregating  $4,283,925 at December 31,
         1997, was repaid in June 1998.  Interest  expense on the Unsecured Loan
         was $145,321 and $2,137,488 in 1998 and the Period, respectively.

         In December  1997, the Company  obtained a  $375,000,000  loan facility
         (the "Prior Bank Facility")  consisting of a secured term loan facility
         ("Secured  Term Loan") of up to  $225,000,000  and a secured  revolving
         credit  facility  ("Secured   Revolving  Credit  Facility")  of  up  to
         $150,000,000. The term loan facility bore interest at LIBOR + 1.60% and
         had a term of four years;  the revolving  credit facility bore interest
         at LIBOR + 2.50% and had a term of three years. Interest expense on the
         Prior Bank Facility was $7,456,062 in 1998.

         In July 1998,  the Company  modified the Prior Bank Facility with Fleet
         National  Bank and  Goldman  Sachs  Mortgage  to provide  for a secured
         senior credit  facility  ("Secured  Senior  Credit  Facility") of up to
         $300,000,000  and  a  secured   mezzanine  credit  facility   ("Secured
         Mezzanine  Credit  Facility") of up to $75,000,000  (collectively,  the
         "Bank Facility").  The loans bear interest at LIBOR + 1.65% and LIBOR +
         3.20%, respectively, are due on December 15, 2000 and may be renewed by
         the  Company  for an  additional  twelve  months,  subject  to  certain
         conditions.  The  proceeds  from the Bank  Facility  were used to repay
         amounts  outstanding  under the Prior Bank  Facility.  At December  31,
         1999,  the Company  expected  to borrow an  additional  $8,000,000  for
         tenant  improvements  and leasing  commisions,  through March 31, 2000,
         when the  ability to draw on this  facility  expires  under the current
         terms of the Bank  Facility.  Interest  expense on the  Secured  Senior
         Credit  Facility  and  the  Secured   Mezzanine   Credit  Facility  was
         $15,293,524  and $6,088,260,  respectively,  in 1999 and $6,643,428 and
         $2,697,381, respectively, in 1998. The 30-day LIBOR was 6.30% and 4.94%
         at December 31, 1999 and 1998, respectively.

         WRP and  Whitehall  each  have  made  limited  guarantees  of the  Bank
         Facility  on  behalf  of the  Company.  WRP  and  Whitehall  each  have
         guaranteed  joint  and  severally  up to a 50%  share of the  principal
         amount of  $24,500,000  and 50% share of interest  on the  $375,000,000
         term  and  mezzanine  loans  in  the  event  of  certain   defaults  or
         non-compliance by the Company.

         In  connection  with the Saracen  transaction,  the  Company  assumed a
         mortgage loan held by Nomura Asset Capital  Corporation in the original
         amount of approximately $68,341,000 (the "Nomura Loan"). The loan bears
         interest at a rate of 8.03% and requires  monthly payments of principal
         and interest until maturity in February 2027.

                                      F-48
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         LONG TERM DEBT (CONTINUED)

         During 1999, the Company  obtained six mortgages to acquire and improve
         five properties including one second mortgage provided by the seller on
         one property (the "Other  Mortgage  Loans").  The interest rates on the
         Other  Mortgage  Loans  range  from the LIBOR + 2.05% to 10.50% and the
         maturity dates range from May 30, 2002 to May 31, 2019.

         The  Bank  Facility  and the  Nomura  Loan  contain  various  customary
         covenants  including the ratio of liabilities  to assets,  debt service
         coverage,  minimum equity,  and the amount of distributions that can be
         paid to Members  among other  covenants.  As of  December  31, 1999 and
         1998, the Company was in compliance  with the terms of covenants  under
         all loan agreements.

         The aggregate  maturities for the Company's  long-term debt obligations
         for each of the next five years and thereafter are as follows:

<TABLE>
<CAPTION>

         (amounts in thousands)

                                     SECURED     SECURED
                                     SENIOR     MEZZANINE                 OTHER
   FOR THE YEARS                     CREDIT      CREDIT      NOMURA      MORTGAGE
 ENDED DECEMBER 31,       TOTAL     FACILITY    FACILITY      LOAN        LOANS
 ------------------       -----     --------    --------      ----        -----
<S>                     <C>         <C>         <C>         <C>         <C>
2000 ...............    $239,373    $177,261    $ 61,400    $    607    $    105
2001 ...............         788        --          --           674         114
2002 ...............      28,200        --          --           731      27,469
2003 ...............       9,228        --          --           793       8,435
2004 ...............       3,742        --          --           845       2,897
Thereafter .........      68,161        --          --        63,819       4,342
                        --------    --------    --------    --------    --------
Total ..............    $349,492    $177,261    $ 61,400    $ 67,469    $ 43,362
                        ========    ========    ========    ========    ========
</TABLE>

         To reduce  the  impact of certain  changes  in  interest   rates on its
         long-term  debt,  the  Company has an interest rate swap agreement (see
         Note 2) and an interest rate protection  agreement.   The interest rate
         swap agreement fixes  LIBOR at 5.90% for up to  $220,000,000  until May
         2000.  The interest rate  protection  agreement caps LIBOR at 7.69% for
         up to  $64,000,000  until June 15, 2000.  The cost of the interest rate
         protection  agreement  is  being  amortized  over  its  life.   The net
         settlement  amount  of  the  interest-rate   swap   agreement  and  the
         amortization  of  the  interest  rate  protection  agreement  which  is
         recorded  as  an  adjustment  of  interest  expense  in 1999  and  1998
         aggregated  approximately  $1,354,000 and $459,000,  respectively.   At
         December 31, 1999 and 1998,  the fair value of  the interest  rate swap
         agreement was approximately $202,000 and ($2,700,000), respectively.

7.       TRANSACTIONS WITH AFFILIATES

         In connection  with  the formation of the Company,  WRP issued warrants
         (the  "Warrants") to Whitehall to  purchase  4,132,230  shares of WRP's
         common  stock at an exercise  price of $12.10 per share.   The Warrants
         are  exercisable  until  August 28, 2002.   The exercise  price for the
         Warrants is payable in cash or  membership  units in the  Company.   As
         part of the new  capital  commitment from Whitehall in 1999, WRP issued
         to Whitehall  additional  warrants to  purchase an  additional  123,967
         shares of WRP's  common stock exercisable at $12.10 per share,  payable
         in cash or in exchange for  membership  units of  the Company,  held by
         Whitehall based upon the Company's value as defined.   These additional
         warrants are exercisable for five years and expire on May 28, 2004.

                                      F-49
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)
v
         TRANSACTIONS WITH AFFILIATES (CONTINUED)

         Under the terms of the current joint  venture,  WCPT or WRP is entitled
         to an administrative  fee of $600,000 per year for the reimbursement of
         salaries and costs  incurred  relating to the operation of the Company.
         Such fees were  $600,000 and $300,000 for the years ended  December 31,
         1999 and 1998, respectively, and $100,000 for the Period.

         The Company incurred  aggregate  interest to WRP on short term advances
         during the year ended December 31, 1999 of approximately  $517,000. The
         interest rate charged was LIBOR + 5.00%.

         See Note 6 for additional related party interest information.

         An affiliate of Whitehall  performed asset management  services for the
         Company for which the Company incurred fees of  approximately  $133,000
         for the year ended December 31, 1998.  This contract  expired  February
         25, 1998.

         Affiliates  of the  Saracen  Members  performed  asset  management  and
         property  management  services for the Company.  These fees amounted to
         approximately  $649,000 for the year ended December 31, 1998. Fees paid
         during 1999 amounted to $495,000 which included asset  management  fees
         through  January 21,  1999,  when the asset  management  agreement  was
         terminated.  Upon termination,  the Company agreed to pay $1,000,000 in
         2004 plus quarterly interest at 10% per annum paid currently.

         At December 31, 1998, the Company has $408,023 of receivables  from its
         Members,  which amount is included in  receivables,  prepaids and other
         assets on the accompanying consolidated balance sheets. At December 31,
         1999, the Company had aggregate  accrued expenses and other liabilities
         approximating  $462,791  due to Members  or  affiliated  companies  for
         unpaid fees, interest and other items.

         Affiliates  of the Saracen  Members  lease space at 7/57 Wells  Avenue.
         Revenue  related to these leases for the years ended  December 31, 1999
         and 1998, amounted to $43,650 and $67,572, respectively.

8.       MEMBERS' EQUITY

         WRP,  through  WCPT,  is entitled  to receive  incentive  compensation,
         payable  out of  distributions,  made by the  Company  to  WCPT and the
         Whitehall  members (the "Promote") after  return of capital and minimum
         annual  returns of at least 15% to 17.5% on  such  capital  balances to
         WCPT and Whitehall (as  defined in the  Company's  Operating  Agreement
         (the "Operating Agreement")).  Pursuant to the Operating Agreement, WRP
         is required to  distribute  to certain  officers  and  employees of the
         Company  and  WRP  50%,  and  in  some  cases,  55% of the  Promote  it
         receives.   To date, WRP has not earned or received any distribution of
         the Promote.

         At December 31, 1999, WCPT and the Whitehall entities have committed to
         make  additional  equity  contributions  through December  31, 2000, of
         approximately  $12,231,000  and  $63,396,000,   respectively,  for  new
         acquisitions, renovations, and working capital.

         Whitehall may  exchange an  additional  $25,000,000  of the  membership
         units it owns in the Company for shares of  WRP's  common stock or cash
         at  WRP's  sole  discretion,  based  upon  the   price  paid  for  such
         membership  units and  the current  market value of WRP's common stock.
         Such transaction  would  have no net impact on the number of membership
         units outstanding.

                                      F-50
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         MEMBERS' EQUITY (CONTINUED)

         At the formation of the Company, 2,505,000 membership units were issued
         to WCPT,  representing  its 50.1%  interest,  and 2,495,000  units were
         issued to Whitehall,  representing its 49.9% interest. Subsequently, an
         additional  2,958,413 and  4,784,111  units were issued to WCPT and the
         Whitehall  entities  (719,385 and  2,551,371,  respectively,  in 1999),
         respectively,  in connection with net additional capital  contributions
         used to fund acquisitions and renovations.

         In connection with the Saracen  Transaction,  468,557  membership units
         and 760,000 Series A convertible preferred membership units were issued
         to the Saracen Members.  The membership units were issued at a price of
         $16.22  per  membership  unit.  The  Series  A  convertible   preferred
         membership  units are convertible  into membership  units at a price of
         $18.65 per  membership  unit.  These units also provide for  cumulative
         dividend  payments of the greater of (a) 6% or (b) the dividend payable
         to  membership  unit  holders,  calculated  on an as  converted  basis,
         payable  quarterly in arrears,  and have a  liquidation  preference  of
         $25.00 per Series A convertible  preferred membership unit plus accrued
         and unpaid distributions.

         The number of membership units issued and outstanding are as follows:

<TABLE>
<CAPTION>

                                               DECEMBER 31,
                                    ----------------------------------
                                    1999           1998           1997
                                    ----           ----           ----
<S>                               <C>           <C>           <C>
         WCPT ...............     5,463,413     4,744,028     3,248,062
         Whitehall ..........     7,279,111     4,727,740     3,237,446
         Saracen Members ....       468,557       468,557          --
                                 ----------     ---------     ---------
         Total ..............    13,211,081     9,940,325     6,485,508
                                 ==========     =========     =========
</TABLE>

         Distributions  of  $3,007,481  were  declared on  November  19, 1998 to
         membership unit holders on record as of that date. These  distributions
         were paid  during  the first  quarter  1999.  During  1999,  additional
         distributions  of  $19,284,324  were  declared,   of  which  $5,323,534
         remained unpaid at December 31, 1999.

9.       COMMITMENTS AND CONTINGENCIES

         Under   the  terms  of the  joint  venture  agreement  either  WCPT  or
         Whitehall  may  require  the  Company  to  sell   any  and  all  of its
         properties.

         As a commercial real estate owner,  the Company is subject to potential
         environmental costs. At December 31, 1999, management of the Company is
         not aware of any  environmental  concerns  that  would  have a material
         adverse  effect  on the  Company's  consolidated  financial  condition,
         consolidated results of operations or consolidated cash flows.

         From time to time, legal actions are brought against the Company in the
         ordinary course of business. In the opinion of management, such matters
         will not have a material effect on the Company's consolidated financial
         condition,  consolidated  results of  operations or  consolidated  cash
         flows.

         The  Company  has  management  agreements  with  unaffiliated  property
         management  companies  to  manage  the  operations  of the  properties.
         Management  fees  are  generally  based  on 2% to 3% of  gross  rentals
         collected and are generally terminable on 30 days notice.

                                      F-51
<PAGE>

               WELLSFORD/WHITEHALL GROUP, L.L.C. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (CONTINUED)

         COMMITMENTS AND CONTINGENCIES (CONTINUED)

         The Company  participates  in WRP's defined  contribution  savings plan
         which was established  pursuant to Section 401 of the Internal  Revenue
         Code. All of the Company's  employees are eligible to participate after
         90 days of  service.  Employer  contributions  are  made  based  upon a
         discretionary amount determined by the Company's  management.  Employer
         contributions,  if any,  are based  upon the amount  contributed  by an
         employee.  During 1999 and 1998,  the  Company  made  contributions  of
         approximately $20,000 and $14,000, respectively.

10.      YEAR 2000 (UNAUDITED)

         During 1999,  management of the Company  developed a plan to modify its
         information  technology ("IT"),  primarily its accounting software,  to
         recognize  the  year  2000  ("Y2K").  A Y2K  compliant  version  of the
         accounting software was obtained,  along with certain upgraded computer
         equipment to accommodate the new software.  Installation and testing of
         the new system  software and hardware was  completed  during the fourth
         quarter  of 1999.  Total  project  costs for WRP and the  Company  were
         approximately $100,000, which were funded from operations.

         Management  had extensive  discussions  with its  third-party  property
         management  companies (the "Managers") to ensure that those parties had
         appropriate  plans to allay any issues  that may  impact the  Company's
         operations.  These issues included both accounting/management  software
         and  non-IT  technology  systems  such as  fire  safety,  security  and
         elevator  systems.  The analysis of the Company's systems was completed
         September  30,  1999 and it was  determined  that no  material  adverse
         consequences  were  likely to result  from Y2K  issues.  Under the most
         reasonably  likely worst case scenario,  wherein the Managers failed to
         update their software and non-IT  systems,  the Company had the ability
         to convert its accounting and management systems to a spreadsheet-based
         system on a temporary  basis and to utilize its  building  engineers to
         manually override any non-IT systems which failed.

         Furthermore,  Management had contacted its key vendors, tenants, banks,
         joint  venture  partners,  creditors,  and debtors and had obtained Y2K
         compliance  certifications (either verbal or written) from the majority
         of them.

         Subsequent to December 31, 1999,  the Company did not encounter any Y2K
         related  problems from its  accounting  software or hardware,  from the
         operations  of its  properties,  or from other  companies  on which the
         Company's  systems and operations  rely,  primarily its banks,  payroll
         processing company, joint venture partners, creditors, and debtors.

                                      F-52
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES

                                  SCHEDULE III
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                DECEMBER 31, 1999
             (AMOUNTS IN THOUSANDS, EXCEPT SQUARE FOOTAGE AND UNITS)
<TABLE>
<CAPTION>

                                                                  Number of                            Initial Cost
                                                                   Units/                     --------------------------------
                                          Date         Year        Square    Depreciable               Buildings and
           Description                  Acquired       Built       Footage      Life          Land      Improvements     Total
           -----------                  --------       -----       -------      ----          ----      ------------     -----
<S>                                   <C>              <C>         <C>       <C>            <C>           <C>          <C>
DEVELOPMENT
   Blue Ridge - Garden Apts .......
      Denver, CO ..................   December 1997    1997          456     27.5 years     $  5,225      $ 36,339     $ 41,564
   Red Canyon - Garden Apts .......
      Denver, CO ..................   November 1998    1998          304     27.5 years        5,060        28,844       33,904
   Sonterra - Garden Apts .........
      Tucson, AZ ..................   January 1998     1995          344     27.5 years        3,075        17,272       20,347
                                                                 -------                    --------      --------     --------
TOTAL DEVELOPMENT .................                                1,104                      13,360        82,455       95,815
                                                                 =======                    --------      --------     --------

OFFICE, RETAIL AND INDUSTRIAL
   Hoes Lane - Office
      Piscataway, NJ ..............   February 1998    1987       37,632     40 years            289         1,652        1,941
   Bradford Plaza - Retail
      West Chester, PA ............   February 1998    1990      123,885     40 years          1,692         9,628       11,320
   Chestnut Street - Office
      Philadelphia, PA ............   February 1998    1857 (B)   50,053     40 years            533         3,018        3,551
   Keewaydin Drive - Industrial
      Salem, NH ...................   February 1998    1973      125,230     40 years            502         2,847        3,349
   Turnpike Street - Industrial
      Canton, MA ..................   February 1998    1980       43,160     40 years            359         3,037        3,396
   Two Executive - Office
      Cherry Hill, NJ .............   February 1998    1970      102,310     40 years            517         3,013        3,530
   Bay City Holdings - Office
      Santa Monica, CA ............   February 1998    1985      114,375     40 years          1,561         9,640       11,201
                                                                 -------                    --------      --------     --------
TOTAL OFFICE, RETAIL AND INDUSTRIAL                              596,645                       5,453        32,835       38,288
                                                                 =======                    --------      --------     --------
TOTAL .............................                                                         $ 18,813      $115,290     $134,103
                                                                                            ========      ========     ========


                                        Cost
                                     Capitalized               Total Cost
                                     Subsequent       -------------------------------
                                         to                   Buildings and               Accumulated
            Description              Acquisition      Land     Improvements     Total    Depreciation      Encumbrances
            -----------              -----------      ----     ------------     -----    ------------      ------------
<S>                                   <C>           <C>          <C>          <C>          <C>          <C>
DEVELOPMENT
   Blue Ridge - Garden Apts .......
      Denver, CO ..................   $    100      $  5,225     $ 36,442     $ 41,667     $  2,650     $    33,763
   Red Canyon - Garden Apts .......
      Denver, CO ..................       (198)        5,060       28,647       33,707        1,129          26,683
   Sonterra - Garden Apts .........
      Tucson, AZ ..................       --           3,075       17,320       20,395        1,260          16,114
                                      --------      --------     --------     --------     --------     -----------
TOTAL DEVELOPMENT .................        (98)       13,360       82,409       95,769        5,039          76,560
                                      --------      --------     --------     --------     --------     -----------

OFFICE, RETAIL AND INDUSTRIAL
   Hoes Lane - Office
      Piscataway, NJ ..............        300           289        1,952        2,241           95           1,340 (A)
   Bradford Plaza - Retail
      West Chester, PA ............         54         1,692        9,683       11,375          444           8,400 (A)
   Chestnut Street - Office
      Philadelphia, PA ............         96           533        3,114        3,647          144           2,000 (A)
   Keewaydin Drive - Industrial
      Salem, NH ...................        341           502        3,205        3,707          133           2,420 (A)
   Turnpike Street - Industrial
      Canton, MA ..................        118           359        3,155        3,514          142           1,940 (A)
   Two Executive - Office
      Cherry Hill, NJ .............        444           517        3,457        3,974          159           2,300 (A)
   Bay City Holdings - Office
      Santa Monica, CA ............        (10)        1,561        9,630       11,191          428           9,600 (A)
                                      --------      --------     --------     --------     --------     -----------
TOTAL OFFICE, RETAIL AND INDUSTRIAL      1,343         5,453       34,196       39,649        1,545          28,000
                                      --------      --------     --------     --------     --------     -----------
TOTAL .............................   $  1,245      $ 18,813     $116,605     $135,418     $  6,584     $   104,560
                                      ========      ========     ========     ========     ========     ===========
- ----------
<FN>
     (A)  These encumbrances are cross  collateralized  under a blanket mortgage
          in the amount of $28,000 at December 31, 1999. Individual amounts have
          been  allocated  based upon the mortgage  agreement.
     (B)  Renovated in 1986 and 1990.
</FN>
</TABLE>

                                      S-1
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES

                                  SCHEDULE III
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                DECEMBER 31, 1999
                             (AMOUNTS IN THOUSANDS)

     The following is a  reconciliation  of real estate  assets and  accumulated
depreciation:

<TABLE>

                                                             FOR THE YEARS ENDED DECEMBER 31,
                                                             --------------------------------
                                                            1999           1998          1997
                                                            ----           ----          ----
<S>                                                     <C>             <C>           <C>
REAL ESTATE
    Balance at beginning of period .................    $ 134,239       $  41,564     $    --
    Additions:
        Acquisitions ...............................        7,238         156,533        85,552
        Capital improvements .......................        1,179             136          --
                                                        ---------       ---------     ---------
                                                          142,656         198,233        85,552
    Less:
        Cost of real estate sold ...................       (7,238)        (63,994)      (43,988)
                                                        ---------       ---------     ---------
    Balance at end of period .......................    $ 135,418 (A)   $ 134,239     $  41,564
                                                        =========       =========     =========

ACCUMULATED DEPRECIATION
    Balance at beginning of period .................    $   2,707       $    --       $    --
    Additions:
        Charged to operating expense ...............        3,877           2,707          --
                                                        ---------       ---------     ---------
                                                            6,584           2,707          --
    Less:
        Accumulated depreciation on real estate sold         --              --            --
                                                        ---------       ---------     ---------
    Balance at end of period .......................    $   6,584 (A)   $   2,707     $    --
                                                        =========       =========     =========
- ----------
<FN>

(A)  The aggregate depreciated cost for federal income tax purposes approximated
     $121,900 at December 31, 1999.
</FN>
</TABLE>

                                      S-2
<PAGE>

                WELLSFORD REAL PROPERTIES, INC. AND SUBSIDIARIES

                                   SCHEDULE IV
                          MORTGAGE LOANS ON REAL ESTATE
                                DECEMBER 31, 1999
                             (AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>


     NOTES RECEIVABLE        TYPE OF SECURITY      INTEREST RATE    MATURITY DATE     PAYMENT TERMS
     ----------------        ----------------      -------------    -------------     -------------
<S>                          <C>                   <C>              <C>               <C>
277 Park Loan ...........    Office (B)                   12.00%    May 2007 (C)      Interest Only
Abbey Credit Facility ...    Mixed (D)             LIBOR + 4.00%    September 2000    Interest Only
Safeguard Credit Facility    StorageFacility (F)   LIBOR + 4.00%    April 2001        Interest Only
Patriot Games ...........    Office (H)            LIBOR + 4.75%    July 2002         Interest Only
REMICs ..................    Coops/Condos          Various          Various           Various
TOTAL ...................


                                                                    TOTAL PRINCIPAL
                                                                       SUBJECT TO
                                                           CARRYING    DELINQUENT
     NOTES RECEIVABLE        PRIOR LIENS   FACE AMOUNT     AMOUNT(A)    PAYMENTS
     ----------------        -----------   -----------     ---------    --------
<S>                           <C>         <C>            <C>            <C>
277 Park Loan ...........     $345,000    $ 25,000       $ 25,000       $   --
Abbey Credit Facility ...         --        46,019 (E)      4,251           --
Safeguard Credit Facility         --         2,900 (G)      2,900           --
Patriot Games ...........         --         5,000          5,000           --
REMICs ..................         --           248            109             21
                              --------    --------       --------       --------
TOTAL ...................     $345,000    $ 79,167       $ 37,260 (I)   $     21
                              ========    ========       ========       ========
- ----------
<FN>
(A)  The aggregate  carrying  amount for federal income tax purposes is equal to
     the total face amount reflected in this schedule.
(B)  This loan is secured by certain equity  interests in an entity which owns a
     52-story, 1.75 million square foot office building in New York, NY.
(C)  This loan  precludes  prepayments  until  May 2003.  From May 2003 to April
     2006, a prepayment penalty based on a yield maintenance formula (as defined
     in the related  documents)  is  applicable.  From May 2006 to maturity,  no
     prepayment penalty is applicable.
(D)  This loan is secured by first mortgage liens on one office,  one retail and
     one  industrial  building  totaling  249,709  square  feet  located in Palm
     Springs, Santa Maria and Long Beach, CA .
(E)  The  maximum  balance of the  Company's  50%  portion of this  facility  is
     $60,000.
(F)  This loan is secured by first mortgage  liens on 2 self-storage  facilities
     totaling 141,721 square feet located in Marrero and New Orleans, LA.
(G)  The maximum balance of the Company's portion of this facility is $20,000.
(H)  This loan is  secured  by a fee  interest  in an office  property  totaling
     607,668 square feet located in Boston, MA.
(I)  Reconciliation of carrying amount:
         Balance at January 1, 1997 .................    $  17,800
         Additions:
            New loans ...............................      164,645
            Funding of credit facilities ............       28,627
         Deductions:
            Collection of principal .................     (105,440)
                                                         ---------
         Balance at January 1, 1998 .................      105,632
         Additions:
            New loans ...............................       40,604
            Funding of credit facilities ............       33,305
            Amortization of discount ................          410
         Deductions:
            Collection of principal .................      (55,244)
                                                         ---------
         Balance at January 1, 1999 .................      124,707
         Additions:
            New loans ...............................       49,295
            Amortization of discount ................          217
         Deductions:
            Collection of principal .................     (112,741)
            Contributions for joint venture interests      (24,218)
                                                         ---------
         Balance at December 31, 1999 ...............    $  37,260
                                                         =========
</FN>
</TABLE>

                                      S-3
<PAGE>



                      AMENDMENT NO. 2 TO WARRANT AGREEMENT

     This AMENDMENT NO. 2 (this "Amendment") to the Warrant Agreement,  dated as
of August 28, 1997,  as amended , is made and entered into as of May 28, 1999 by
and between Wellsford Real Properties,  Inc., a Maryland  corporation  (together
with its successors and permitted  assigns,  the  "Company"),  and United States
Trust Company of New York (together  with its successors and permitted  assigns,
the "Warrant Agent").

                                 R E C I T A L S
                                 ---------------

     WHEREAS,  the  Company and the  Warrant  Agent are parties to that  certain
Warrant  Agreement,   dated  as  of  August  28,  1997  (the  "Original  Warrant
Agreement"),  pursuant  to which the  Company  had issued to WHWEL  Real  Estate
Limited  Partnership,  a Delaware limited  partnership  ("WHWEL"),  five million
(5,000,000) warrants (the "Warrants") to purchase shares of the Company's common
stock;

     WHEREAS,  the Company  and the  Warrant  Agent  entered  into that  certain
Amendment  No.  1 to  Warrant  Agreement,  dated  as of July  16,  1998  ("First
Amendment";  the Original  Warrant  Agreement as amended by the First Amendment,
the "Warrant Agreement"),  to reflect the transactions whereby WHWEL,  Wellsford
Commercial  Properties  Trust, a Maryland real estate  investment trust ("WCPT")
and other parties formed  Wellsford/Whitehall  Properties II, L.L.C., a Delaware
limited liability company ("WWP II");

     WHEREAS,  WHWEL, W/W Group Holdings,  L.L.C., a Delaware limited  liability
company  ("Holding Co."),  WXI/WWG Realty,  L.L.C., a Delaware limited liability
company,  WCPT and other members of WWPII have formed,  and contributed  certain
assets  to,   Wellsford/Whitehall  Group,  L.L.C.   (collectively,   the  "Group
Transactions");

     WHEREAS, in connection with the Group Transactions, WHWEL desires to assign
its interest in the Warrants to Holding Co.; and

     WHEREAS,  the  parties  hereto  desire to amend the  Warrant  Agreement  to
reflect the transactions described above and certain other matters.

     NOW, THEREFORE, in consideration of the mutual covenants and agreements set
forth  below,  and  other  good and  valuable  consideration,  the  receipt  and
sufficiency  of which are hereby  acknowledged,  the Company  and Warrant  Agent
hereby agree as follows:

     1.  Definitions.  All  capitalized  terms used and not defined herein shall
have the meanings given to such terms in the Warrant Agreement.

                              Exhibit 4.41 Page 1
<PAGE>

     2.  Amendment  to  Warrant  Agreement.

     (a) The terms "Initial Holder", "Membership Unit", and "Wellsford/Whitehall
II LLC Agreement",  as defined in Section 1 of the Warrant  Agreement,  shall be
deleted in their entirety and replaced with the following terms and definitions:

     (i) "'Initial Holder' shall mean Holding Co."

     (ii)   "'Membership   Unit'  shall  have  the  meaning  set  forth  in  the
Wellsford/Whitehall Group LLC Agreement."

     (iii)  "'Wellsford/Whitehall  Group LLC Agreement'  shall mean that certain
Limited Liability Company Operating Agreement of Wellsford/Whitehall Group dated
as of May ___,  1999, as such  agreement may be amended or modified from time to
time."

     All  further  references  in the  Warrant  Agreement  to the term  "Initial
Holder",  "Membership Unit" and  "Wellsford/Whitehall II LLC Agreement" shall be
deemed  to  refer  to  the  terms  "Initial   Holder",   "Membership  Unit"  and
"Wellsford/Whitehall Group LLC Agreement",  respectively,  as each is defined in
this Amendment.

     (b) The following defined terms and definitions shall
be  inserted  into  Section  1 of the  Warrant  Agreement  in their  appropriate
alphabetical order:

     (i) "'Deemed Value Per Membership Unit' shall have the meaning set forth in
the Wellsford/Whitehall Group LLC Agreement."

     (ii)  "'Holding  Co.' shall  mean W/W Group  Holdings,  L.L.C.,  a Delaware
limited liability company."

     (iii)  "'Registration  Rights Agreement' shall mean the Registration Rights
Agreement  dated as of May ___, 1999, by and between the Company and the Initial
Holder, as such agreement may be amended or modified from time to time."

                              Exhibit 4.41 Page 2
<PAGE>

     (iii)  "'Wellsford/Whitehall  Group' shall mean Wellsford/Whitehall  Group,
L.L.C., a Delaware limited liability company."

     (c) The  following  defined  terms and  definitions  shall be deleted  from
Section 1 of the Warrant  Agreement:  "Company Shares",  "Demand  Registration",
"Eligible Common Stock",  "Eligible  Securities",  "Favorable Term",  "Piggyback
Registration",  "Prospectus",  "Registration Demand", "Registration Procedures",
"Registration  Rights",  "Registration  Statement",  "Representative",  "Saracen
Members",  "Saracen  Registration  Rights Agreement",  "selling holder",  "Shelf
Registration",  "Shelf  Registration  Statement",  "Subsequent  Warrant Holder",
"Takedown", "underwriter" and "underwriting or agency agreement".

     (d) The last  sentence of Article 1 is hereby  deleted in its  entirety and
replaced with the following language:

     "Certain terms used principally in Article 6 are defined in that Section."

     (e)  Section  3.1(b) of the  Warrant  Agreement  is hereby  deleted  in its
entirety and replaced with the following:

     "(b) When exercised in accordance with subparagraph (c) below, each Warrant
shall  entitle  the Holder to  purchase,  and the  Company  shall be required to
deliver, a number of shares of Common Stock equal to the Shares Amount in effect
on the day such Warrant is exercised in accordance  with Section  3.1(c),  at an
exercise  price (the  "Exercise  Price") of, at the sole election of the Holder,
either (x) a number of Membership  Unit(s) equal to the quotient (rounded to the
nearest one  ten-thousandth  (0.0001)) of (i) $10.00  divided by (ii) the Deemed
Value Per Membership  Unit or (y) $10.00 in cash;  provided,

                              Exhibit 4.41 Page 3
<PAGE>

however,  that the Company may, at its sole election,  pay to the Holder of each
Warrant so exercised in respect of any one or more of such  Warrants  cash in an
amount  equal to the Cash  Amount  in lieu of  delivering  the  shares of Common
Stock. When multiple  Warrants are exercised,  the Exercise Price may consist of
cash,  Membership Units or any combination  thereof. For the avoidance of doubt,
the Holder may procure  Membership  Units for the payment of the Exercise  Price
from its Affiliates or other third-parties.  Notwithstanding the foregoing,  the
Holder may not elect to deliver  Membership Units as the Exercise Price upon the
exercise of any Warrant before August 28, 1999."

     (f) Article 7 of the  Warrant  Agreement  is hereby  amended to read in its
entirety as follows:

                                    ARTICLE 7

                       REGISTRATION RIGHTS AND PROCEDURES

     Section 7.1. The Company  acknowledges  that it is subject to the terms and
conditions of the Registration Rights Agreement.

     (g) Article 8 of the  Warrant  Agreement  is hereby  amended to read in its
entirety as follows:

                                    ARTICLE 8

     Intentionally Deleted

     (h) Section 13.9 of the Warrant  Agreement is hereby amended to read in its
entirety as follows:

     Section  13.9  Remedies.  In the event of a breach by the  Company  or by a
Holder of any of their  obligations  under this  Agreement,  each  Holder or the
Company,  as the case may be, in  addition to being  entitled  to  exercise  all
rights  granted by law,  including

                              Exhibit 4.41 Page 4
<PAGE>

recovery of damages,  will be  entitled  to specific  performance  of its rights
under this  Agreement.  The Company and each Holder agree that monetary  damages
would not be adequate  compensation  for any loss incurred by reason of a breach
by it of any of the provisions of this Agreement and hereby further agrees that,
in the event of any action for specific  performance  in respect of such breach,
it shall waive the defense that a remedy at law would be adequate.

     3. Persons  Benefitting.  This Amendment shall be binding upon and inure to
the  benefit  of  any  Holders  (each  of  whom  is  an  intended   third  party
beneficiary),   the  Company  and  the  Warrant  Agent,   and  their  respective
successors,  assigns,  beneficiaries,  executors and administrators.  Nothing in
this  Amendment is intended or  construed to confer upon any Person,  other than
the Company,  the Warrant Agent and the Holders (and such  successors,  assigns,
beneficiaries,  executors and administrators),  any right, remedy or claim under
or by reason this Amendment or any part hereof.

     4. Continued Force and Effect.  The Warrant  Agreement,  as amended by this
Amendment,  and each and every provision,  covenant,  representation,  warranty,
condition and right contained therein,  as amended by this Amendment,  is hereby
ratified and affirmed as of the date  hereof,  and shall  continue in full force
and effect.

     5.   Counterparts.   This   Amendment  may  be  executed  in  one  or  more
counterparts,  each of which shall constitute an original and all of which, when
taken together, shall constitute one agreement.

     6.  Headings and  Captions.  All  headings  and captions  contained in this
Amendment  hereto are  inserted for  convenience  only and shall not be deemed a
part of this Amendment.

     7. Governing Law. THIS AMENDMENT AND ALL RIGHTS ARISING  HEREUNDER SHALL BE
GOVERNED BY THE INTERNAL LAWS OF THE STATE OF NEW YORK.

                              Exhibit 4.41 Page 5
<PAGE>

                            [SIGNATURE PAGE FOLLOWS]

                              Exhibit 4.41 Page 6
<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Amendment to be
duly executed, as of the day and year first above written.

                         WELLSFORD REAL PROPERTIES, INC.



                         By:   /s/ Edward Lowenthal
                               --------------------
                               Name: Edward Lowenthal
                               Title:   President

                         UNITED STATES TRUST COMPANY OF
                           NEW YORK, Warrant Agent

                         By:   /s/ Cynthia Chaney
                               ------------------
                               Name: Cynthia Chaney
                               Title:   Assistant Vice President


                              Exhibit 4.41 Page 7
<PAGE>



                                WARRANT AGREEMENT


     This  WARRANT  AGREEMENT is made and entered into as of May 28, 1999 by and
between Wellsford Real Properties,  Inc., a Maryland corporation  (together with
its successors and permitted  assigns,  the "Company"),  and United States Trust
Company of New York (together with its  successors  and permitted  assigns,  the
"Warrant Agent").

                                 R E C I T A L S
                                 ---------------

     WHEREAS,  W/W Group Holdings,  L.L.C., a Delaware limited liability company
("Holding  Co."),  WHWEL Real Estate  Limited  Partnership,  a Delaware  limited
partnership  ("WHWEL"),  WXI/WWG Realty,  L.L.C., a Delaware  limited  liability
company,   Wellsford  Commercial   Properties  Trust,  a  Maryland  real  estate
investment trust ("WCPT"), and other parties have agreed to form, and contribute
certain  assets  to,  Wellsford/Whitehall  Group,  L.L.C.,  a  Delaware  limited
liability  company  ("Wellsford/Whitehall  Group"),  subject  to the  concurrent
issuance  by the  Company  to  WHWEL of one  hundred  fifty  thousand  (150,000)
warrants to purchase shares of the Company's Common Stock;

     WHEREAS,  WHWEL has directed the Company to issue such 150,000  warrants to
Holding Co.; and

     WHEREAS,  the Company  desires  the  Warrant  Agent to act on behalf of the
Company,  and the  Warrant  Agent is so willing to act, in  connection  with the
issuance, transfer or exercise of Warrants and other matters as provided herein.

     NOW, THEREFORE, in consideration of the mutual agreements
hereinafter contained,  and other good and valuable  consideration,  the receipt
and  sufficiency of which are hereby  acknowledged,  the parties hereto agree as
follows:

                                    ARTICLE 1

                                   DEFINITIONS

     Section 1.1.  Definitions.  For purposes of this  Agreement,  the following
terms shall have the following respective meanings:

     "Affiliate"  of  any  Person  shall  mean  any  other  Person  directly  or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such Person.  For purposes of this definition,  "control" when used
with respect to any Person means the power to direct the management and policies
of such Person, directly or indirectly,  whether through the ownership of

                              Exhibit 4.42 Page 1
<PAGE>

voting  securities,  by contract or otherwise,  and the terms  "controlling" and
"controlled" have meanings correlative to the foregoing.

     "Agreement"  shall  mean this  Warrant  Agreement,  as it may be amended or
modified from time to time.

     "Articles of Incorporation"  shall mean the Company's Articles of Amendment
and Restatement, as amended from time to time.

     "Business  Day"  shall mean any day other  than a  Saturday,  Sunday or any
other day on which banks in New York are authorized or required to close.

     "Cash  Amount" shall mean,  with respect to any Warrant,  an amount of cash
equal to the product of (i) the Closing Price of the Common Stock as of the date
of exercise of such Warrant  multiplied  by (ii) the Shares  Amount in effect on
such date.

     "Close of Business" shall mean, for any day, 5:00 P.M., New York City time,
on such date.

     "Closing  Price" shall mean the last reported sale price regular way on the
day in question or, in case no such sale takes place on such day, the average of
the reported  closing bid and asked prices  regular way of the Common Stock,  in
each case on the American  Stock Exchange  ("AMEX"),  or, if the Common Stock is
not  listed or  admitted  to  trading  on the AMEX,  on the  principal  national
securities  exchange or quotation  system on which the Common Stock is listed or
admitted  to  trading or quoted,  or, if not  listed or  admitted  to trading or
quoted on any national  securities  exchange or quotation system, the average of
the closing  bid and asked  prices of the Common  Stock in the  over-the-counter
market on the day in  question  as reported  by the  National  Quotation  Bureau
Incorporated, or a similarly generally accepted reporting service, or, if not so
available in such manner,  as  furnished by any AMEX member firm  selected  from
time to time by the board of directors  of the Company for the  purpose.  In the
case of a closing  price of Common Stock on the AMEX,  such price shall mean the
closing price reported in the AMEX composite  transactions  reporting system (as
reported in the New York City  edition of The Wall Street  Journal or, if not so
reported, another authoritative source).

     "Common  Stock" shall mean the common stock,  par value $.01 per share,  of
the Company and any other stock of the Company  into which such common stock may
be  converted  or  reclassified  (other  than  stock of the  Company  into which
unissued  Common Stock has been  reclassified)  or that may be issued in respect
of, in exchange for, or in  substitution  of, such common stock by reason of any
stock  splits,   stock  dividends,   distributions,   mergers,   consolidations,
recapitalizations  or other like  events.  For purposes of Section 6.1, the term
"Common Stock" shall include the Class A common stock, $.01 par value per share,
of the Company.

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

     "current  market  price"  shall  have the  meaning  set  forth  in  Section
6.1(a)(vii).

                              Exhibit 4.42 Page 2
<PAGE>

     "Deemed  Value Per  Membership  Unit"  shall have the  meaning set forth in
Section 1 of the Wellsford/Whitehall Group LLC Agreement.

     "Exchange Act" shall mean the Securities Exchange Act of 1934, as amended.

     "Exercise Price" shall have the meaning set forth in Section 3.1(b).

     "Expiration  Date"  shall  mean the fifth  anniversary  of the date of this
Agreement,  provided  that if such date is not a Business Day, the next Business
Day thereafter.

     "Holders"  shall  mean,  collectively,  the  holders  from  time to time of
Warrant Certificates and "Holder" shall mean any such holder.

     "Holding  Co." shall have the meaning set forth in the second  paragraph of
this Agreement.

     "Initial Holder" shall mean Holding Co.

     "Membership   Unit"   shall   have   the   meaning   set   forth   in   the
Wellsford/Whitehall Group LLC Agreement.

     "Partial Spin-Off" shall have the meaning set forth in Section 6.1(a)(iv).

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

     "Registration   Rights  Agreement"  shall  mean  the  Registration   Rights
Agreement,  dated as of May ___,  1999,  between  the  Company  and the  Initial
Holder, as such agreement may be amended or modified from time to time .

     "SEC" shall mean the Securities and Exchange Commission.

     "SEC  Reports"  shall  mean  the  annual  and  quarterly  reports  and  the
information,  documents,  and other reports that the Company is required to file
with the SEC pursuant to Section 13(a) or 15(d) of the Exchange Act.

     "Securities Act" shall mean the Securities Act of 1933, as amended.

     "Shares Amount" shall mean, with respect to any Warrant, 0.826446 shares of
Common Stock, subject to all adjustments made pursuant to Article 6 hereof on or
prior to the date of exercise of such Warrant.

     "Trading Day" shall mean a day on which the principal  national  securities
exchange  on which the shares of Common  Stock are listed or admitted to trading
is open for the  transaction  of

                              Exhibit 4.42 Page 3
<PAGE>

business or, if the shares of Common Stock are not listed or admitted to trading
on any national securities exchange, any Business Day.

     "Transfer Agent" shall have the meaning set forth in Section 11.1.

     "Underlying  Common  Stock"  shall mean all shares of Common  Stock  either
issuable upon the exercise of the Warrants or  previously  issued upon the prior
exercise of the Warrants.

     "Warrants" shall mean the warrants issued by the Company on the date hereof
pursuant to this  Agreement,  and any additional  warrants  issued in accordance
with this Agreement.

     "Warrant  Certificates"  shall mean the  certificates  substantially in the
form of Exhibit A evidencing the Warrants.

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

     "WCPT"  shall have the  meaning set forth in the second  paragraph  of this
Agreement.

     "Wellsford/Whitehall  Group" shall mean the meaning set forth in the second
paragraph of this Agreement.

     "Wellsford/Whitehall  Group LLC Agreement" shall mean the limited liability
company  agreement of  Wellsford/Whitehall  Group dated as of May, ___ 1999,  as
such agreement may be amended or modified from time to time.

     Certain terms used principally in Article 6 are defined in that Section.

                                    ARTICLE 2

                           ORIGINAL ISSUE OF WARRANTS

     Section 2.1. Form of Warrant Certificates. Warrant Certificates shall be in
registered form only, substantially in the form attached hereto as Exhibit A and
dated the date on which countersigned by the Warrant Agent.

     Pending the  preparation  of  definitive  Warrant  Certificates,  temporary
Warrant  Certificates  may  be  issued,  which  may  be  printed,  lithographed,
typewritten,  mimeographed or otherwise produced, which will be substantially of
the  tenor of the  definitive  Warrant  Certificates  in lieu of which  they are
issued and which are not required to be countersigned by the Warrant Agent.

                  If temporary Warrant Certificates are issued, the Company will
cause definitive Warrant Certificates to be prepared without unreasonable delay.
After the preparation of definitive Warrant Certificates,  the temporary Warrant
Certificates shall be exchangeable for definitive Warrant  Certificates upon the
surrender of the temporary  Warrant  Certificates to the Warrant Agent,  without

                              Exhibit 4.42 Page 4
<PAGE>

charge  to  the  Initial  Holder.  Until  so  exchanged  the  temporary  Warrant
Certificates  shall in all respects be entitled to the same benefits  under this
Agreement as definitive Warrant Certificates.

     Section 2.2.  Execution and Delivery of Warrant Certificates.
                   ----------------------------------------------

     (a)   Simultaneously   with  the  execution  of  this  Agreement,   Warrant
Certificates evidencing one hundred fifty thousand (150,000) Warrants,  shall be
executed  on  behalf of the  Company  as  provided  in  paragraph  (b) below and
delivered to the Warrant Agent for  countersignature and the Warrant Agent shall
thereupon  countersign and deliver such Warrant  Certificates  to Whitehall.  In
addition, the Warrant Agent is irrevocably authorized to countersign and deliver
Warrant Certificates as required by Sections 3.1(e), 5.1 and 5.2.

     (b) Warrant  Certificates shall be executed on behalf of the Company by its
Chairman, Chief Executive Officer or President,  either manually or by facsimile
signature printed thereon.  Warrant  Certificates  shall be countersigned by the
Warrant Agent, either manually or by facsimile signature printed thereupon,  and
shall not be valid for any purpose unless so countersigned.  In case any officer
of the  Company  whose  signature  shall  have  been  placed  upon  any  Warrant
Certificate   shall   cease  to  be  such   officer   of  the   Company   before
countersignature  by the  Warrant  Agent and issue and  delivery  thereof,  such
Warrant  Certificates may,  nevertheless,  be countersigned by the Warrant Agent
and issued and  delivered  with the same force and effect as though  such person
had not ceased to be such officer of the Company.

                                    ARTICLE 3

                              EXERCISE OF WARRANTS

     Section 3.1.  Exercise Procedures.
                   -------------------

     (a) Each Warrant  shall be  exercisable  as provided in this Section 3 from
time  to time  on any  Business  Day  prior  to the  Close  of  Business  on the
Expiration Date.

     (b) When exercised in accordance with  subparagraph (c) below, each Warrant
shall  entitle  the Holder to  purchase,  and the  Company  shall be required to
deliver, a number of shares of Common Stock equal to the Shares Amount in effect
on the day such Warrant is exercised in accordance  with Section  3.1(c),  at an
exercise  price (the  "Exercise  Price") of, at the sole election of the Holder,
either (x) a number of Membership  Unit(s) equal to the quotient (rounded to the
nearest one  ten-thousandth  (0.0001)) of (i) $10.00  divided by (ii) the Deemed
Value Per Membership  Unit or (y) $10.00 in cash;  provided,  however,  that the
Company  may,  at its  sole  election,  pay to the  Holder  of each  Warrant  so
exercised in respect of any one or more of such Warrants cash in an amount equal
to the Cash  Amount in lieu of  delivering  the  shares of  Common  Stock.  When
multiple  Warrants  are  exercised,  the  Exercise  Price may  consist  of cash,
Membership  Units or any combination  thereof.  For the avoidance of doubt,  the
Holder may procure  Membership  Units for the payment of the Exercise Price from
its Affiliates or other third-parties. Notwithstanding the foregoing, the Holder
may not  elect to  deliver  Membership  Units  as the  Exercise  Price  upon the
exercise of any Warrant before August 28, 1999.

                              Exhibit 4.42 Page 5
<PAGE>

     (c) In order to exercise a Warrant,  the Holder must  surrender the Warrant
Certificate  evidencing  such  Warrant to the  Warrant  Agent,  with the form of
election on the reverse of or attached to the Warrant Certificate duly executed,
together  with any  required  payment  or  delivery,  as the case may be, of the
Exercise  Price,  to the Warrant  Agent at the  principal  office of the Warrant
Agent in New York,  New York.  In the event Holder  elects to tender  Membership
Units as provided in subparagraph  (b) above, all such Membership Units (and the
corresponding Interest (as defined in Wellsford/Whitehall  Group LLC Agreement))
shall be  assigned by the Warrant  Agent to the  Company.  In the event a Holder
elects to pay the cash  Exercise  Price as provided in  subparagraph  (b) above,
such Holder shall transfer to the Warrant Agent,  together with the  surrendered
Warrant Certificate, the required payment in full of the Exercise Price for each
Warrant which is exercised.  Any such payment of the Exercise  Price shall be by
certified or official  bank check or wire  transfer of same day funds,  and such
funds shall be  deposited  by the Warrant  Agent for the account of the Company,
unless otherwise instructed in writing by the Company.

     (d)  Upon  surrender  of a  Warrant  Certificate  in  conformity  with  the
foregoing, the Warrant Agent shall thereupon promptly notify the Company. In the
event  the  Company   elects  to  deliver  the  Shares  Amount  as  provided  in
subparagraph  (b)  above,  the  Company  shall  transfer  to the  Holder  of the
exercised Warrant share certificates  representing the shares of Common Stock to
which such Holder is entitled and the Holder shall be deemed to own and have all
the rights  associated  with any shares of Common  Stock to which it is entitled
pursuant to this  Agreement  upon the  surrender of any Warrant  Certificate  in
accordance  with this  Section  3.1. If the  Company  elects to deliver the Cash
Amount as provided in subparagraph  (b) above,  the Company shall deliver to the
Holder of the exercised  Warrant payment of the Cash Amount in same day funds to
the account  specified  on the form of election on the reverse of or attached to
the Warrant  Certificate.  The Holder  acknowledges  that the  Company  does not
currently  intend to issue  Common  Stock equal to 20% or more of its  currently
outstanding  Common Stock upon the exercise of any Warrants and, in the event of
such an exercise  that could  result in Common  Stock being  issued in excess of
such limit, the Company will instead deliver the Cash Amount.

     (e) If fewer than all the Warrants represented by a Warrant Certificate are
exercised, such Warrant Certificate shall be surrendered by the Warrant Agent to
the Company with instructions for the issuance of a new Warrant  Certificate and
the Company shall promptly execute such new Warrant Certificate for the Warrants
that were not exercised and deliver the same to the Warrant  Agent.  The Warrant
Agent shall promptly  countersign the new Warrant  Certificate,  register it and
deliver it to the registered Holder thereof.

                                    ARTICLE 4

                       COMPLIANCE WITH THE SECURITIES ACT

     Section 4.1.  Transfers.  The Initial Holder hereby  acknowledges  that the
Warrants  and the shares of Common  Stock  which may be  received by the Initial
Holder  upon  exercise  of any  Warrant  are and  will  be  subject  to  certain
restrictions   on  transfers  under  the  Securities  Act  and  the  regulations
promulgated thereunder.

                              Exhibit 4.42 Page 6
<PAGE>

     Section 4.2. Representations. The Initial Holder has been afforded full and
complete access to all  information and other materials  relating to the Company
and to the offer of the Warrants and has had the  opportunity  to have  answered
any questions it had concerning the Company and the offering of the Warrants.

     The Initial Holder hereby  represents that it is acquiring the Warrants for
its own account for investment and not with a view to the resale or distribution
of any interest therein.

                                    ARTICLE 5

                     REGISTRATION OF TRANSFERS AND EXCHANGES

     Section  5.1.  Generally.  The  Warrant  Certificates  shall be  issued  in
registered  form only.  The Company  shall cause to be kept at the office of the
Warrant Agent a register in which, subject to such reasonable  regulations as it
may prescribe,  the Company shall provide for the  registration of the transfers
or exchanges of the Warrant Certificates as herein provided.

     The Warrant Agent shall from time to time register the transfer or exchange
of any  outstanding  Warrant,  in the  records to be  maintained  by it for that
purpose,  upon surrender of such Warrant. Upon any such registration of transfer
or exchange,  a new Warrant Certificate shall be issued to the transferee in the
case of a transfer or to the Holder  making the  exchange,  and the  surrendered
Warrant  Certificate  shall be canceled by the Warrant Agent.  Canceled  Warrant
Certificates  shall be disposed of by the Warrant Agent in  accordance  with its
customary  procedures and the Warrant Agent shall deliver a certificate of their
destruction to the Company.

     All  Warrant  Certificates  issued  upon any  registration  of  transfer or
exchange  shall  be  valid  obligations  of the  Company,  evidencing  the  same
obligations,  and entitled to the same  benefits  under this  Agreement,  as the
Warrant Certificates surrendered for such registration of transfer or exchange.

     Every  Warrant  Certificate  surrendered  for  registration  of transfer or
exchange  shall (if so required  by the  Company or the  Warrant  Agent) be duly
endorsed,  or be  accompanied  by a  written  instrument  of  transfer  in  form
contained in Exhibit B hereto or such other form satisfactory to the Company and
the Warrant  Agent,  duly  executed by the Holder  thereof or his attorney  duly
authorized in writing.

     No  service  charge  shall  be made to a  Holder  for any  registration  of
transfer  or  exchange  of the  Warrant  Certificates.  The  Company may require
payment of a sum sufficient to cover any tax or other  governmental  charge that
may be imposed in connection  with any  registration  of transfer or exchange of
the Warrant Certificates.

     Any  Warrant  Certificate  when  duly  endorsed  in blank  shall be  deemed
negotiable  and when any Warrant  Certificate  shall have been so endorsed,  the
Holder  thereof may be treated by the Company,  the Warrant  Agent and all other
persons  dealing  therewith as the absolute owner thereof for

                              Exhibit 4.42 Page 7
<PAGE>

any purpose and as the Person entitled to either exercise the rights represented
thereby or to transfer the Warrants  represented  thereby on the register of the
Company   maintained  by  the  Warrant   Agent,   any  notice  to  the  contrary
withstanding;  but until such  transfer  on such  register,  the Company and the
Warrant  Agent may  treat the  registered  Holder  thereof  as the owner for all
purposes.

     Section 5.2. Mutilated,  Destroyed, Lost or Stolen Warrant Certificates. If
any mutilated  Warrant  Certificate  is  surrendered to the Warrant Agent or the
Company,  or if the Warrant Agent receives  evidence to its  satisfaction of the
destruction, loss or theft of any Warrant Certificate, and there is delivered to
the  Company  and  the  Warrant  Agent  such  security  or  indemnity  as may be
reasonably required by them to save each of them harmless,  then, in the absence
of notice to the Company or the Warrant Agent that such Warrant  Certificate has
been acquired by a bona fide  purchaser,  the Company shall execute and upon its
written request the Warrant Agent shall countersign and deliver, in exchange for
any such mutilated Warrant Certificate,  or in lieu of any such destroyed,  lost
or stolen Warrant Certificate, a new Warrant Certificate of like tenor and for a
like  aggregate  number  of  Warrants.  Upon  the  issuance  of any new  Warrant
Certificate under this Section 5.2, the Company may require the payment of a sum
sufficient to cover any tax or other governmental  charge that may be imposed in
relation thereto and other expenses  (including the reasonable fees and expenses
of the Warrant Agent) in connection therewith.

     Every new  Warrant  Certificate  executed  and  delivered  pursuant to this
Section 5.2 in lieu of any destroyed,  lost or stolen Warrant  Certificate shall
constitute an original contractual obligation of the Company, whether or not the
destroyed,  lost or stolen Warrant  Certificate shall be at any time enforceable
as provided  herein,  and shall be entitled  to the  benefits of this  Agreement
equally and  proportionately  with any and all other Warrant  Certificates  duly
executed  and  delivered  hereunder.  The  provisions  of this  Section  5.2 are
exclusive and shall preclude (to the extent lawful) all other rights or remedies
with respect to the replacement of mutilated,  destroyed, lost or stolen Warrant
Certificates.

                                    ARTICLE 6

                                   ADJUSTMENTS

     Section 6.1.      Adjustment upon Certain Transactions.
                       ------------------------------------

     (a) The Shares  Amount (and, by virtue  thereof,  the Cash Amount) shall be
subject to adjustment from time to time as follows:

     (i) In case the Company shall pay or make a dividend or other  distribution
on its Common Stock  exclusively in Common Stock or shall pay or make a dividend
or other distribution on any other class or series of stock of the Company which
dividend or distribution  includes Common Stock,  the Shares Amount in effect at
the  opening  of  business  on  the  date  following  the  date  fixed  for  the
determination  of  stockholders  entitled  to  receive  such  dividend  or other
distribution  shall be increased by multiplying such Shares Amount by a fraction
of  which  the  denominator  shall be the  number  of  shares  of  Common  Stock
outstanding  at the Close of Business  on the date fixed for such  determination
and the

                              Exhibit 4.42 Page 8
<PAGE>

numerator  shall be the sum of such  number of shares  plus the total  number of
shares constituting such dividend or other distribution, such increase to become
effective  immediately  after the opening of business on the day  following  the
date fixed for such  determination.  For the purposes of this  subparagraph (i),
the number of shares of Common Stock at any time  outstanding  shall not include
shares  held in the  treasury  of the  Company.  The  Company  shall not pay any
dividend or make any distribution on shares of Common Stock held in the treasury
of the Company.

     (ii) In case the Company shall pay or make a dividend or other distribution
on its Common Stock  consisting  exclusively of, or shall otherwise issue to all
holders of its Common Stock, rights or warrants entitling the holders thereof to
subscribe for or purchase  shares of Common Stock at a price per share less than
the current market price per share (determined as provided in subparagraph (vii)
of  this  Section  6.1(a))  of the  Common  Stock  on the  date  fixed  for  the
determination of stockholders  entitled to receive such rights or warrants,  the
Shares Amount in effect at the opening of business on the day following the date
fixed for such determination shall be increased by multiplying the Shares Amount
by a fraction of which the  denominator  shall be the number of shares of Common
Stock  outstanding  at  the  Close  of  Business  on the  date  fixed  for  such
determination  plus the number of shares of Common Stock which the  aggregate of
the offering  price of the total number of shares of Common Stock so offered for
subscription  or purchase  would  purchase at such current  market price and the
numerator shall be the number of shares of Common Stock outstanding at the Close
of Business on the date fixed for such  determination  plus the number of shares
of Common Stock so offered for subscription or purchase, such increase to become
effective  immediately  after the opening of business on the day  following  the
date fixed for such  determination.  For the purposes of this subparagraph (ii),
the number of shares of Common Stock at any time  outstanding  shall not include
shares held in the  treasury  of the  Company.  The Company  shall not issue any
rights or warrants in respect of shares of Common  Stock held in the treasury of
the  Company.  In case any rights or warrants  referred to in this  subparagraph
(ii) in  respect  of which an  adjustment  shall  have  been made  shall  expire
unexercised  within 60 days after the same shall have been distributed or issued
by the  Company,  the  Shares  Amount  shall be  readjusted  at the time of such
expiration  to the Shares Amount that would have been in effect if no adjustment
had been made on account of the  distribution or issuance of such expired rights
or warrants.

     (iii) In case outstanding shares of Common Stock shall be subdivided into a
greater  number of shares of Common  Stock,  the Shares  Amount in effect at the
opening of business  on the day  following  the day upon which such  subdivision
becomes effective shall be proportionately  increased,  and conversely,  in case
outstanding  shares of Common Stock shall each be combined into a smaller number
of  shares of Common  Stock,  the  Shares  Amount  in effect at the  opening  of
business  on the day  following  the day upon  which  such  combination  becomes
effective shall be proportionately decreased, such reduction or increase, as the
case may be, to become  effective  immediately  after the opening of business on
the day following the day upon which such  subdivision  or  combination  becomes
effective.  No reduction in the Shares Amount may occur except  pursuant to this
subparagraph (iii).

                              Exhibit 4.42 Page 9
<PAGE>

     (iv) Subject to the last two sentences of this  subparagraph  (iv), in case
the Company  shall,  by dividend or otherwise,  distribute to all holders of its
Common  Stock  evidences of its  indebtedness,  shares of any class or series of
stock,  cash or  assets  (including  securities,  but  excluding  any  rights or
warrants referred to in subparagraph  (ii) of this Section 6.1(a),  any dividend
or  distribution  paid  exclusively  in cash and any  dividend  or  distribution
referred to in subparagraph (i) of this Section 6.1(a)), the Shares Amount shall
be increased so that the same shall equal the number  determined by  multiplying
the Shares Amount in effect immediately prior to the effectiveness of the Shares
Amount increase  contemplated by this  subparagraph  (iv) by a fraction of which
the  denominator  shall be the current  market  price per share  (determined  as
provided in  subparagraph  (vii) of this Section  6.1(a)) of the Common Stock on
the date fixed for the payment of such  distribution (the "Reference Date") less
the fair market value (as  determined  in good faith by the Board of  Directors,
whose  determination  shall be  conclusive  and described in a resolution of the
Board of Directors),  on the Reference  Date, of the portion of the evidences of
indebtedness,  shares of stock, cash and assets so distributed applicable to one
share of Common Stock and the numerator  shall be such current  market price per
share of the Common Stock,  such increase to become effective  immediately prior
to the opening of business on the day following the Reference Date. If the Board
of Directors  determines the fair market value of any  distribution for purposes
of this  subparagraph  (iv) by  reference  to the actual or when issued  trading
market for any  securities  comprising  such  distribution,  it must in doing so
consider  the prices in such market over the same period used in  computing  the
current market price per share of Common Stock pursuant to subparagraph (vii) of
this Section  6.1(a).  For purposes of this  subparagraph  (iv), any dividend or
distribution  that  includes  shares of Common  Stock or rights or  warrants  to
subscribe for or purchase  shares of Common Stock shall be deemed  instead to be
(1) a dividend or distribution of the evidences of indebtedness, cash, assets or
shares of stock  other  than  such  shares  of  Common  Stock or such  rights or
warrants (making any Shares Amount increase required by this subparagraph  (iv))
immediately  followed by (2) a dividend or distribution of such shares of Common
Stock or such rights or warrants  (making any  further  Shares  Amount  increase
required by  subparagraph  (i) or (ii) of this  Section  6.1(a),  except (A) the
Reference Date of such dividend or distribution as defined in this  subparagraph
(iv)  shall  be  substituted  as  "the  date  fixed  for  the  determination  of
stockholders entitled to receive such dividend or other distribution,  "the date
fixed for the  determination of stockholders  entitled to receive such rights or
warrants"  and "the date fixed for such  determination"  within  the  meaning of
subparagraphs  (i) and (ii) of this Section  6.1(a) and (B) any shares of Common
Stock included in such dividend or distribution shall not be deemed "outstanding
at the Close of  Business on the date fixed for such  determination"  within the
meaning of subparagraph (i) of this Section 6.1(a)). Notwithstanding anything to
the  contrary  contained  in this  Article  6, the  Company  may one time in any
twelve-month  period  pay  a  dividend  or  distribution  on  its  Common  Stock
exclusively in the form of securities of (or other  ownership  interests in) any
subsidiary of the Company (a "Partial  Spin-Off")  without any adjustment to the
Shares Amount on account  thereof if the fair market value  (determined  in good
faith by the Board of Directors,  whose  determination  shall be conclusive  and
described in a resolution  of the Board of  Directors)  of the Partial  Spin-Off
distributed  per share of Common  Stock  outstanding  on the date fixed for such
determination  does  not  exceed  8% of  the  current  market  price  per  share
(determined  as provided in  subparagraph  (vii) of this

                              Exhibit 4.42 Page 10
<PAGE>

Section 6.1(a) of the Common Stock on the Trading Day next preceding the date of
declaration of such dividend).

     (v) In case the Company shall pay or make a dividend or other  distribution
on its Common Stock exclusively in cash (excluding, in the case of any quarterly
cash dividend on the Common Stock,  the portion thereof that does not exceed the
greater  of (x) the per  share  amount  of the  next  preceding  quarterly  cash
dividend on the Common  Stock (as adjusted to  appropriately  reflect any of the
events referred to in subparagraphs (i), (ii), (iii), (iv), (v) and (vi) of this
Section  6.1(a)),  and (y) the per share amount which,  when multiplied by four,
and added to the fair market value (as  determined  in the last sentence of (iv)
above) of any Partial Spin-Off  distributed per share of Common Stock during the
preceding twelve-month period, is equal to or less than 8% of the current market
price per share  (determined as provided in  subparagraph  (vii) of this Section
6.1(a))  of the  Common  Stock on the  Trading  Day next  preceding  the date of
declaration of such dividend),  the Shares Amount shall be increased so that the
same shall  equal the number  determined  by  multiplying  the Shares  Amount in
effect  immediately  prior to the  effectiveness  of the Shares Amount  increase
contemplated  by this  subparagraph  (v) by a fraction of which the  denominator
shall  be the  current  market  price  per  share  (determined  as  provided  in
subparagraph (vii) of this Section 6.1(a)) of the Common Stock on the date fixed
for the payment of such  distribution less the amount of cash so distributed and
not excluded as provided  above  applicable to one share of Common Stock and the
numerator  shall be such current  market price per share of Common  Stock,  such
increase to become effective immediately prior to the opening of business on the
day following the date fixed for the payment of such distribution.

     (vi) In case a tender  or  exchange  offer  made by the  Company  or by any
subsidiary of the Company for all or any portion of the  Company's  Common Stock
shall expire and such tender or exchange  offer shall involve the payment by the
Company or such subsidiary of  consideration  per share of Common Stock having a
fair market value (as determined in good faith by the Board of Directors,  whose
determination  shall be conclusive and described in a resolution of the Board of
Directors) at the last time (the "Expiration  Time") tenders or exchanges may be
made  pursuant to such tender or exchange  offer (as it shall have been amended)
that  exceeds  the current  market  price per share  (determined  as provided in
subparagraph  (vii) of this  Section  6.1(a)) of the Common Stock on the Trading
Day next succeeding the Expiration Time, the Shares Amount shall be increased so
that the same shall equal the number determined by multiplying the Shares Amount
in effect  immediately  prior to the effectiveness of the Shares Amount increase
contemplated  by this  subparagraph  (vi) by a fraction of which the denominator
shall be the  number  of  shares  of Common  Stock  outstanding  (including  any
tendered or exchanged  shares) at the Expiration  Time multiplied by the current
market price per share  (determined  as provided in  subparagraph  (vii) of this
Section  6.1(a)) of the Common  Stock on the  Trading  Day next  succeeding  the
Expiration  Time and the numerator shall be the sum of (x) the fair market value
(determined as aforesaid) of the aggregate consideration payable to stockholders
based on the acceptance (up to any maximum  specified in the terms of the tender
or exchange offer) of all shares validly tendered or exchanged and not withdrawn
as of the  Expiration  Time  (the  shares  deemed  so  accepted,  up to any such
maximum, being referred to as the "Purchased Shares") and (y) the product of the
number of shares of Common Stock  outstanding (less any Purchased Shares) at the

                              Exhibit 4.42 Page 11
<PAGE>

Expiration  Time and the current market price per share  (determined as provided
in subparagraph (vii) of this Section 6.1(a)) of the Common Stock on the Trading
Day next  succeeding  the  Expiration  Time,  such increase to become  effective
immediately prior to the opening of business on the day following the Expiration
Time.

     (vii) For the purpose of any computation under  subparagraph (ii), (iv) and
(v) of this Section 6.1(a), the "current market price" per share of Common Stock
on any date in question  shall be deemed to be the average of the daily  Closing
Prices for the five consecutive  Trading Days prior to and including the date in
question;  provided, however, that (1) if the "ex" date (as hereinafter defined)
for  any  event  (other  than  the  issuance  or  distribution   requiring  such
computation)  that  requires  an  adjustment  to the Shares  Amount  pursuant to
subparagraph  (i), (ii),  (iii),  (iv), (v) or (vi) above ("Other Event") occurs
after the fifth  Trading Day prior to the day in question  and prior to the "ex"
date for the issuance or distribution  requiring such  computation (the "Current
Event"),  the Closing Price for each Trading Day prior to the "ex" date for such
Other  Event  shall  be  adjusted  by  multiplying  such  Closing  Price  by the
reciprocal  of the  fraction  by which the Shares  Amount is so  required  to be
adjusted  as a result of such  Other  Event,  (2) if the "ex" date for any Other
Event  occurs  after the "ex" date for the Current  Event and on or prior to the
date in question,  the Closing  Price for each Trading Day on and after the "ex"
date for such Other Event shall be adjusted by multiplying such Closing Price by
the  fraction  by which the Shares  Amount is so  required  to be  adjusted as a
result of such Other  Event,  (3) if the "ex" date of any Other Event  occurs on
the "ex" date for the Current  Event,  one of those  events  shall be deemed for
purposes of clauses (1) and (2) of this  proviso to have an "ex" date  occurring
prior to the "ex"  date for the  other  event,  and (4) if the "ex" date for the
Current Event is on or prior to the date in question,  after taking into account
any  adjustment  required  pursuant to clause (2) of this  proviso,  the Closing
Price for each  Trading  Day on or after  such "ex" date  shall be  adjusted  by
adding  thereto the amount of any cash and the fair market  value on the date in
question  (as  determined  in good faith by the Board of  Directors  in a manner
consistent with any  determination  of such value for purposes of paragraph (iv)
or (v) of this Section  6.1(a),  whose  determination  shall be  conclusive  and
described  in a  resolution  of the Board of  Directors)  of the  portion of the
rights,  warrants,  evidences of  indebtedness,  shares of stock or assets being
distributed  applicable  to one share of Common  Stock.  For the  purpose of any
computation under  subparagraph (vi) of this Section 6.1(a),  the current market
price per share of Common  Stock on any date in  question  shall be deemed to be
the average of the daily  Closing  Prices for such date in question and the next
two succeeding Trading Days;  provided,  however,  that if the "ex" date for any
event (other than the tender or exchange offer requiring such  computation) that
requires an adjustment to the Shares Amount pursuant to subparagraph  (i), (ii),
(iii),  (iv), (v) or (vi) above occurs after the Expiration  Time for the tender
or  exchange  offer  requiring  such  computation  and on or prior to the second
Trading Day following  the date in question,  the Closing Price for each Trading
Day on and  after  the "ex"  date for such  other  event  shall be  adjusted  by
multiplying  such Closing Price by the fraction by which the Shares Amount is so
required to be adjusted as a result of such other  event.  For  purposes of this
paragraph,  the term "ex" date,  (1) when used with  respect to any  issuance or
distribution,  means the first date on which the Common Stock trades regular way
on the relevant  exchange or in the relevant market from which the Closing Price
was obtained  without the right to receive such  issuance or  distribution,  (2)
when used with respect to any  subdivision  or

                              Exhibit 4.42 Page 12
<PAGE>

combination of shares of Common Stock,  means the first date on which the Common
Stock  trades  regular way on such  exchange or in such market after the time at
which such subdivision or combination becomes effective,  and (3) when used with
respect  to any  tender or  exchange  offer,  means the first  date on which the
Common  Stock  trades  regular way on such  exchange or in such market after the
Expiration Time of such offer.

     (viii) The Company may make such increase in the Shares Amount, in addition
to those required by subparagraphs  (i), (ii), (iii), (iv), (v) and (vi) of this
Section  6.1(a),  as it considers to be advisable to avoid or diminish an income
tax to holders of Common Stock or rights to purchase Common Stock resulting from
any dividend or  distribution  of stock (or rights to acquire stock) or from any
event treated as such for income tax purposes. The Company from time to time may
increase the Shares Amount by any amount for any period of time if the period is
at least twenty days,  the increase is  irrevocable  during the period,  and the
Board of  Directors  of the Company  shall have made a  determination  that such
increase would be in the best interest of the Company, which determination shall
be conclusive. Whenever the Shares Amount is increased pursuant to the preceding
sentence,  the Company  shall mail to Holders a notice of the  increase at least
fifteen days prior to the date the increased  Shares  Amount takes  effect,  and
such notice shall state the increased Shares Amount and the period it will be in
effect.

     (ix) No  adjustment  in the Shares  Amount  shall be  required  unless such
adjustment  would  require an  increase or decrease of at least 1% in the Shares
Amount;  provided,  however,  that  any  adjustments  which  by  reason  of this
subparagraph (ix) are not required to be made shall be carried forward and taken
into account in any subsequent adjustment.

     (x) Whenever the Shares Amount is adjusted as herein provided:

     (1) the Company shall compute the adjusted  Shares Amount and shall prepare
a certificate signed by the Chief Financial Officer of the Company setting forth
the adjusted Shares Amount and showing in reasonable detail the facts upon which
such adjustment is based, and such certificate shall forthwith be filed with the
Warrant Agent; and

     (2) a notice stating the Shares Amount have been adjusted and setting forth
the  adjusted  Shares  Amount  shall  forthwith  be  required,  and as  soon  as
practicable  after it is required  such notice shall be mailed by the Company to
all Holders.

     (b) No Fractional  Shares.  No  fractional  shares of Common Stock shall be
issued upon exercise of the  Warrants.  If more than one Warrant is exercised by
the same  Holder  at one time,  the  number of full  shares  issuable  upon such
exercise  shall be computed on the basis of the aggregate  number of Warrants so
exercised.  Instead of any fractional share of Common Stock that would otherwise
be issuable to a holder upon exercise of the  Warrants,  the Company shall pay a
cash  adjustment in respect of such  fractional  share in an amount equal to the
same  fraction of the Closing  Price per share of Common Stock as of the date of
such exercise.

     (c) Reclassification, Consolidation, Merger or Sale of Assets. In the event
that  the  Company  shall  be a  party  to any  transaction  (including  without
limitation any recapitalization or

                              Exhibit 4.42 Page 13
<PAGE>

reclassification  of the Common Stock (other than a change in par value, or from
par value to no par value,  or from no par value to par value, or as a result of
a  subdivision   or   combination  of  the  Common  Stock  and  other  than  the
reclassification of unissued Common Stock into other stock of the Company),  any
consolidation  of the Company  with,  or merger of the Company  into,  any other
Person, any merger of another person into the Company (other than a merger which
does not result in a reclassification,  conversion,  exchange or cancellation of
outstanding shares of Common Stock of the Company),  any sale or transfer of all
or  substantially  all of the  assets of the  Company  or any  compulsory  share
exchange)  pursuant  to which the Common  Stock is  converted  into the right to
receive other securities,  cash or other property,  then lawful provisions shall
be made as part of the  terms of such  transaction  whereby  the  holder of each
Warrant  then  outstanding  shall have the right  thereafter  to  exercise  such
Warrant  only for (i) in the case of any such  transaction  other  than a Common
Stock  Fundamental  Change and subject to funds being legally available for such
purpose under  applicable law at the time of such exercise,  the kind and amount
of securities,  cash and other property  receivable  upon such  transaction by a
holder of the  number of shares of Common  Stock of the  Company  for which such
Warrant could have been exercised  immediately  prior to such  transaction,  and
(ii) in the case of a Common Stock Fundamental Change,  common stock of the kind
received by holders of Common Stock as a result of such Common Stock Fundamental
Change in an amount determined pursuant to the provisions of Section 6.1(e). The
Company or the Person formed by such consolidation or resulting from such merger
or which  acquires such assets or which  acquires the Company's  shares,  as the
case  may be,  shall  execute  an  agreement  in form and  substance  reasonably
acceptable to the Holders  evidencing  such right.  Such agreement shall provide
for  adjustments  which,  for events  subsequent to the  effective  date of such
agreement,  shall  be  as  nearly  equivalent  as  may  be  practicable  to  the
adjustments provided for in this Article 6. The above provisions shall similarly
apply to each and every successive transaction of the foregoing type.

     (d) Prior Notice of Certain Events. In case:

     (i) the Company shall (1) declare any dividend (or any other  distribution)
on its Common Stock, other than (A) a dividend payable in shares of Common Stock
or (B) a dividend  payable in cash in an amount not  greater  than its  retained
earnings other than any special or nonrecurring or other extraordinary  dividend
or (2) declare or authorize a redemption  or  repurchase  of in excess of 10% of
the then-outstanding shares of Common Stock; or

     (ii) the  Company  shall  authorize  the  granting to all holders of Common
Stock of rights or warrants to  subscribe  for or purchase any share of stock of
any class or series or of any other rights or warrants; or

     (iii) of any  reclassification of Common Stock (other than a subdivision or
combination of the  outstanding  Common Stock, or a change in par value, or from
par value to no par value,  or from no par value to par value and other than the
reclassification  of unissued Common Stock into other stock of the Company),  or
of any  consolidation  or merger to which the  Company  is a party and for which
approval of any shareholders of the Company shall be required, or of the sale or
transfer  of all or  substantially  all of the  assets of the  Company or of any
compulsory  share  exchange  whereby the Common  Stock is  converted  into other
securities, cash or other property; or

                              Exhibit 4.42 Page 14
<PAGE>

     (iv) of the voluntary or involuntary dissolution, liquidation or winding up
of the Company;

then the Company  shall cause to be filed with the Warrant Agent and shall cause
to be mailed to the Holders,  at least 10 days prior to the applicable record or
effective date hereinafter  specified,  a notice stating (x) the date on which a
record (if any) is to be taken for the purpose of such  dividend,  distribution,
redemption,  repurchase,  rights or warrants or, if a record is not to be taken,
the date as of which the  holders of Common  Stock of record to be  entitled  to
such dividend, distribution, redemption, rights or warrants are to be determined
or (y) the date on which such  reclassification,  consolidation,  merger,  sale,
transfer, share exchange, dissolution,  liquidation or winding up is expected to
become effective, and the date as of which it is expected that holders of Common
Stock of record  shall be entitled to exchange  their shares of Common Stock for
securities,  cash or other  property  deliverable  upon  such  reclassification,
consolidation,  merger, sale, transfer, share exchange, dissolution, liquidation
or winding up (but no  failure to mail such  notice or any defect  therein or in
the mailing  thereof shall affect the validity of the corporate  action required
to be specified in such notice).

     (e) Adjustments in Case of Fundamental  Changes.  Notwithstanding any other
provision  in this  Article 6 to the  contrary,  if any  Fundamental  Change (as
defined in Section  6.1(f))  occurs,  then the Shares  Amount in effect  will be
adjusted  immediately  after such  Fundamental  Change as  described  below.  In
addition,  in the event of a Common  Stock  Fundamental  Change  (as  defined in
Section 6(f)),  each Warrant shall be exercisable  solely in exchange for common
stock of the kind and amount  received by holders of Common Stock as a result of
such Common Stock Fundamental Change as more specifically provided below in this
Section 6.1(e).

     For purposes of  calculating  any  adjustment  to be made  pursuant to this
Section  6.1(e) in the event of a  Fundamental  Change,  immediately  after such
Fundamental Change in the case of a Common Stock Fundamental  Change, the Shares
Amount in effect immediately prior to such Common Stock Fundamental  Change, but
after giving  effect to any other prior  adjustments  effected  pursuant to this
Section 6, shall  thereupon be adjusted by  multiplying  such Shares Amount by a
fraction of which the denominator shall be the Purchaser Stock price (as defined
in Section  6.1(f)) and the numerator shall be the Applicable  Price;  provided,
however,  that in the event of a Common  Stock  Fundamental  Change in which (A)
100% by value of the  consideration  received  by a holder  of  Common  Stock is
common stock of the successor,  acquiror or other third party (and cash, if any,
is paid with respect to any fractional  interests in such common stock resulting
from such Common Stock Fundamental Change) and (B) all of the Common Stock shall
have been exchanged  for,  converted into or acquired for common stock (and cash
with respect to fractional interests) of the successor,  acquiror or other third
party,  the  Shares  Amount in effect  immediately  prior to such  Common  Stock
Fundamental Change shall thereupon be adjusted by multiplying such Shares Amount
by the number of shares of common  stock of the  successor,  acquiror,  or other
third party received by a shareholder  for one share of Common Stock as a result
of such Common Stock Fundamental Change.

     (f)  Definitions.  The following  definitions  shall apply to terms used in
this Article 6:

                              Exhibit 4.42 Page 15
<PAGE>

     (i)  "Applicable  Price"  shall  mean  (1)  in  the  event  of a  Non-Stock
Fundamental  Change in which the holders of the Common Stock  receive only cash,
the amount of cash received by a  shareholder  for one share of Common Stock and
(2) in the event of any other Non-Stock  Fundamental  Change or any Common Stock
Fundamental  Change, the average of the daily Closing Prices of the Common Stock
for the ten consecutive  Trading Days prior to and including the record date for
the determination of the holders of Common Stock entitled to receive securities,
cash or other property in connection with such Non-Stock  Fundamental  Change or
Common Stock Fundamental  Change,  or, if there is no such record date, the date
upon which the holders of the Common  Stock shall have the right to receive such
securities,  cash or other property,  in each case, as adjusted in good faith by
the Board of Directors of the Company to appropriately reflect any of the events
referred to in  subparagraphs  (i), (ii),  (iii),  (iv), (v) and (vi) of Section
6.1(a).

     (ii) "Common Stock Fundamental Change" shall mean any Fundamental Change in
which  more  than 50% by value  (as  determined  in good  faith by the  Board of
Directors  of the  Company) of the  consideration  received by holders of Common
Stock consists of common stock that for each of the ten consecutive Trading Days
referred to with respect to such Fundamental  Change in Section  6.1(f)(i) above
has been  admitted  for  listing or admitted  for  listing  subject to notice of
issuance  on a national  securities  exchange  or quoted on the NASDAQ  National
Market  System;  provided,  however,  that a  Fundamental  Change shall not be a
Common Stock Fundamental Change unless either (1) the Company continues to exist
after the occurrence of such  Fundamental  Change and the  outstanding  Warrants
continue to exist as outstanding  Warrants, or (2) not later than the occurrence
of such  Fundamental  Change,  the  outstanding  Warrants are converted  into or
exchanged  for  warrants  of a  corporation  succeeding  to the  business of the
Company, which warrants have terms identical to those of the Warrants.

     (iii) "Fundamental  Change" shall mean the occurrence of any transaction or
event in connection  with a plan pursuant to which all or  substantially  all of
the Common  Stock  shall be  exchanged  for,  converted  into,  acquired  for or
constitute  solely  the  right to  receive  securities,  cash or other  property
(whether   by  means  of  an  exchange   offer,   liquidation,   tender   offer,
consolidation,  merger,  combination,   reclassification,   recapitalization  or
otherwise);  provided,  however,  in the case of a plan  involving more than one
such transaction or event, for purposes of adjustment of the Shares Amount, such
Fundamental  Change shall be deemed to have occurred when  substantially  all of
the Common  Stock of the Company  shall be exchanged  for,  converted  into,  or
acquired  for or  constitute  solely  the  right to  receive  cash,  securities,
property or other  assets,  but the  adjustment  shall be based upon the highest
weighted average of consideration per share which a holder of Common Stock could
have received in such  transactions or events as a result of which more than 50%
of the Common  Stock of the Company  shall have been  exchanged  for,  converted
into,  or  acquired  for or  constitute  solely  the  rights  to  receive  cash,
securities, property or other assets.

     (iv) "Non-Stock Fundamental Change" shall mean any Fundamental Change other
than a Common Stock Fundamental Change.

                              Exhibit 4.42 Page 16
<PAGE>

     (v)  "Purchaser  Stock Price" shall mean,  with respect to any Common Stock
Fundamental  Change, the average of the daily Closing Prices of the common stock
received in such Common Stock Fundamental Change for the ten consecutive Trading
Days prior to and including the record date for the determination of the holders
of Common Stock  entitled to receive such common stock,  or, if there is no such
record date,  the date upon which the holders of the Common Stock shall have the
right to receive such common  stock,  in each case, as adjusted in good faith by
the Board of Directors of the Company to appropriately reflect any of the events
referred to in  subparagraphs  (i), (ii),  (iii),  (iv), (v) and (vi) of Section
6.1(a);  provided,  however,  if no such Closing  Prices of the common stock for
such Trading Days exist,  then the Purchaser Stock price shall be set at a price
determined in good faith by the Board of Directors of the Company.

     (g) Certain  Additional  Rights.  In case the Company shall, by dividend or
otherwise,  declare or make a  distribution  on its Common Stock  referred to in
Section  6(a)(iv)  or  6(a)(v)  (including,  without  limitation,  dividends  or
distributions  referred to in the last two sentences of Section  6(a)(iv)),  the
holder of each  Warrant,  upon the exercise  thereof  subsequent to the Close of
Business on the date fixed for the  determination  of  shareholders  entitled to
receive such  distribution  and prior to the  effectiveness of the Shares Amount
adjustment  in respect of such  distribution,  shall also be entitled to receive
for each share of Common Stock for which such Warrant is exercised,  the portion
of the shares of Common  Stock,  rights,  warrants,  evidences of  indebtedness,
shares  of stock,  cash and  assets so  distributed  applicable  to one share of
Common Stock;  provided,  however,  that, at the election of the Company  (whose
election  shall be  evidenced by a resolution  of the Board of  Directors)  with
respect to all holders so exercising,  the Company may, in lieu of  distributing
to such  holder  any  portion of such  distribution  not  consisting  of cash or
securities  of the Company,  pay such holder an amount in cash equal to the fair
market value  thereof (as  determined  in good faith by the Board of  Directors,
whose  determination  shall be  conclusive  and described in a resolution of the
Board of Directors).  If any exercise of a Warrant  described in the immediately
preceding  sentence  occurs  prior to the  payment  date for a  distribution  to
holders of Common Stock which the holder of the Warrant so exercised is entitled
to receive in accordance with the immediately  preceding  sentence,  the Company
may  elect  (such  election  to be  evidenced  by a  resolution  of the Board of
Directors)  to  distribute  to such  holder a due bill for the  shares of Common
Stock,  rights,  warrants,  evidences of indebtedness,  shares of stock, cash or
assets to which  such  holder is so  entitled,  provided  that such due bill (i)
meets any applicable  requirements of the principal national securities exchange
or other  market on which the  Common  Stock is then  traded  and (ii)  requires
payment or delivery of such shares of Common Stock, rights, warrants,  evidences
of  indebtedness,  shares  of stock,  cash or  assets no later  than the date of
payment or delivery  thereof to holders of shares of Common Stock receiving such
distribution.

     (h) Reservation of Shares,  Etc. The Company shall at all times reserve and
keep available,  free from preemptive  rights out of its authorized and unissued
stock,  solely for the purpose of allowing  the exercise of the  Warrants,  such
number of shares of its Common Stock as shall from time to time be sufficient to
permit the Company to deliver the Shares Amount in the event all of the Warrants
from time to time  outstanding  were  exercised.  The Company shall from time to
time,  in  accordance  with the  laws of the  State of  Maryland,  increase  the
authorized  number of shares of Common Stock if at any time the number of shares
of  authorized  and unissued  Common Stock shall not be sufficient to permit the
Company to deliver the Shares Amount upon the exercise of all of the

                              Exhibit 4.42 Page 17
<PAGE>

then-outstanding  Warrants  (taking into account the  adjustments  to the Shares
Amount that are provided for herein).

     If any shares of common  stock  required to be reserved for purposes of the
exercise of the Warrants hereunder require  registration with or approval of any
governmental  authority under any Federal or State law before such shares may be
issued upon exercise,  and an exemption  under Section 3(a)(9) of the Securities
Act or similar exemption is not available, the Company will in good faith and as
expeditiously as possible endeavor to cause such shares to be duly registered or
approved  as the case  may be.  If the  Common  Stock is  quoted  on the  NASDAQ
National Market System or listed on any U.S. national securities  exchange,  the
Company will, if permitted by the rules of such  exchange,  list and keep listed
on such exchange,  upon official notice of issuance,  all shares of Common Stock
issuable upon exercise of the Warrants.  The second  sentence of this  paragraph
shall  apply  only when the  Warrants  shall  have  become  freely  transferable
pursuant  to Rule  144(k)  under the  Securities  Act or if the shares of Common
Stock  issuable upon  exercise of the Warrants are exempt from the  registration
requirements  of the Securities Act by operation of an exemption  referred to in
the first sentence of this paragraph.

     (i) Dividend or Interest Reinvestment Plans or Other Plans. Notwithstanding
the foregoing provisions, the issuance of any shares of Common Stock pursuant to
any plan  providing  for the  reinvestment  of dividends or interest  payable on
securities of the Company and the investment of additional  optional  amounts in
shares of Common  Stock under any such plan (a "DRIP"),  and the issuance of any
shares of Common Stock or options or rights to purchase such shares  pursuant to
any  employee or director  benefit plan or program of the Company or pursuant to
any option, warrant, right or exercisable,  exchangeable or convertible security
outstanding  as of the date hereof shall not be deemed to constitute an issuance
of Common Stock or exercisable,  exchangeable  or convertible  securities by the
Company to which any of the adjustment provisions described above applies. There
shall also be no  adjustment of the Shares Amount in case of the issuance of any
stock (or securities  convertible into or exchangeable for stock) of the Company
except as specifically  described in this Article 6. If any action would require
adjustment  of the Shares  Amount  pursuant  to more than one of the  provisions
described above,  only one adjustment shall be made and such adjustment shall be
the amount of adjustment  which has the highest absolute value to holders of the
Warrants.

                                    ARTICLE 7

                       REGISTRATION RIGHTS AND PROCEDURES

     Section 7.1. The Company  acknowledges  that it is subject to the terms and
conditions of the Registration Rights Agreement.

                                    ARTICLE 8

Intentionally Deleted

                                    ARTICLE 9

                              Exhibit 4.42 Page 18
<PAGE>

                                  WARRANT AGENT

     Section 9.1.   Nature of Duties and Responsibilities Assumed.
                    ---------------------------------------------

     (a) The Company  hereby  appoints the Warrant  Agent to act as agent of the
Company as set forth in this  Agreement.  The Warrant Agent hereby  accepts such
appointment  as agent of the Company and agrees to perform  that agency upon the
terms and  conditions  herein set  forth,  by all of which the  Company  and the
Holders, by their acceptance thereof, shall be bound.

     (b) The Warrant Agent shall not by countersigning the Warrant  Certificates
or by any other act  hereunder be deemed to make any  representations  as to (i)
the  validity or  authorization  of the  Warrants  or the  Warrant  Certificates
(except  as to its  countersignature  thereon),  or of any  securities  or other
property delivered upon exercise or tender of any Warrant,  (ii) the accuracy of
the  computation  of the Exercise Price or the number or kind or amount of stock
or other securities or other property  deliverable upon exercise of any Warrant,
or (iii) the  correctness  of the  representations  of the Company  made in such
certificates that the Warrant Agent receives.

     (c) The Warrant Agent shall not have any duty to calculate or determine any
adjustments  with respect either to the Exercise  Price,  the kind and amount of
shares or other  securities  or any  property  receivable  by  Holders  upon the
exercise  or tender of  Warrants,  and the  Warrant  Agent shall have no duty or
responsibility  in determining the accuracy or correctness of such  calculation.
The Warrant  Agent shall not (i) be liable for any recital or  statement of fact
contained  herein,  or in the  Warrant  Certificates,  or for any action  taken,
suffered  or  omitted  by it in  good  faith  on the  belief  that  any  Warrant
Certificate,  or any other  documents or any  signatures are genuine or properly
authorized,  (ii) be  responsible  for any failure on the part of the Company to
comply with any of its covenants and obligations  contained in this Agreement or
in the  Warrant  Certificates,  or (iii) be liable  for any act or  omission  in
connection  with  this  Agreement  except  for its  own  negligence  or  willful
misconduct.

     (d) The Warrant  Agent is hereby  authorized  to accept  instructions  with
respect to the  performance  of its duties  hereunder  from the Chairman,  Chief
Executive  Officer or  President of the Company and to apply to any such officer
for  instructions  (which  instructions  will be promptly  given in writing when
requested)  and the Warrant  Agent  shall not be liable for any action  taken or
suffered to be taken by it in good faith in accordance with the  instructions of
any such officer,  but in its  discretion  the Warrant Agent may in lieu thereof
accept other evidence of such or may require such further or additional evidence
as it may deem reasonable.

     (e) The Warrant Agent may execute and exercise any of the rights and powers
hereby vested in it or perform any duty hereunder either itself or by or through
its attorneys, agents or employees,  provided reasonable care has been exercised
in the selection and in the continued employment of any such attorney,  agent or
employee.  The  Warrant  Agent  shall  not be under  any  obligation  or duty to
institute,  appear in or defend any action,  suit or legal proceeding in respect
hereof,  unless  first  indemnified  to its  reasonable  satisfaction,  but this
provision shall not affect the power of the Warrant Agent to take such action as
the Warrant Agent may consider  proper,  whether with or without such indemnity.
The Warrant Agent shall promptly notify the Company in writing of

                              Exhibit 4.42 Page 19
<PAGE>

any claim made or action,  suit or proceeding  instituted against it arising out
of or in connection with this Agreement.

     (f) The Company will perform, execute,  acknowledge and deliver or cause to
be  performed,  executed,  acknowledged  and  delivered  all such further  acts,
instruments and assurances as may reasonably be required by the Warrant Agent in
order to enable it to carry out or perform its duties under this Agreement.

     (g) The Warrant  Agent shall act solely as agent of the Company  hereunder.
The  Warrant  Agent shall not be liable  except for the failure to perform  such
duties as are  specifically  set  forth  herein,  and no  implied  covenants  or
obligations shall be read into this Agreement  against the Warrant Agent,  whose
duties and  obligations  shall be  determined  solely by the express  provisions
hereof.

     Section 9.2.  Right to Consult  Counsel.  The Warrant Agent may at any time
consult  with  competent  legal  counsel,  and the Warrant  Agent shall incur no
liability  or  responsibility  to the  Company and to the Holders for any action
taken, suffered or omitted by it in good faith in accordance with the opinion or
advice of such counsel.

     Section 9.3.  Compensation and Reimbursement.  The Company agrees to pay to
the Warrant Agent from time to time compensation for all services rendered by it
hereunder as the Company and the Warrant Agent may agree from time to time,  and
to  reimburse  the  Warrant  Agent for  reasonable  expenses  and  disbursements
incurred in connection with the execution and  administration  of this Agreement
(including the  reasonable  compensation  and the expenses of its counsel),  and
further  agrees to  indemnify  the  Warrant  Agent for,  and to hold it harmless
against, any loss, liability or expense incurred without negligence or bad faith
on  its  part,  arising  out  of  or  in  connection  with  the  acceptance  and
administration of this Agreement,  including the costs and expenses of defending
itself  against  any claim or  liability  in  connection  with the  exercise  or
performance of any of its powers or duties hereunder.

     Section 9.4. Warrant Agent May Hold Company  Securities.  The Warrant Agent
and any stockholder, director, officer or employee of the Warrant Agent may buy,
sell or deal in any of the securities of the Company or its Affiliates or become
pecuniarily  interested in  transactions  in which the Company or its Affiliates
may be  interested,  or  contract  with  or lend  money  to the  Company  or its
Affiliates  or  otherwise  act as fully  and  freely  as  though it were not the
Warrant Agent under this  Agreement.  Nothing  herein shall preclude the Warrant
Agent from acting in any other  capacity  for the Company or for any other legal
entity.

     Section 9.5.  Resignation and Removal; Appointment of Successor.
                   -------------------------------------------------

     (a) No  resignation or removal of the Warrant Agent and no appointment of a
successor   warrant  agent  shall  become  effective  until  the  acceptance  of
appointment by the successor warrant agent as provided herein. The Warrant Agent
may resign its duties and be  discharged  from all further  duties and liability
hereunder  (except  liability  arising as a result of the  Warrant  Agent's  own
negligence or willful misconduct) after giving written notice to the Company.

                              Exhibit 4.42 Page 20
<PAGE>

     (b) The Company may remove the Warrant Agent upon written  notice,  and the
Warrant  Agent shall  thereupon  in like manner be  discharged  from all further
duties and liabilities hereunder,  except as aforesaid. The Warrant Agent shall,
at the  Company's  expense,  cause to be mailed (by  first-class  mail,  postage
prepaid)  to the Holders at their last  address as shown on the  register of the
Company  maintained by the Warrant Agent a copy of said notice of resignation or
notice of removal, as the case may be.

     (c) Upon such resignation or removal,  the Company shall appoint in writing
a new warrant agent. If the Company shall fail to make such appointment within a
period of  twenty  (20)  days  after it has been  notified  in  writing  of such
resignation  by the  resigning  Warrant  Agent or after such  removal,  then the
Holders may apply to any court of competent  jurisdiction for the appointment of
a new warrant agent. Any new warrant agent,  whether appointed by the Company or
by such a court,  shall be a corporation  doing  business  under the laws of the
United  States or any state  thereof,  in good  standing  and  having a combined
capital  and  surplus of not less than  $50,000,000.  The  combined  capital and
surplus of any such new warrant agent shall be deemed to be the combined capital
and  surplus  as set forth in the most  recent  annual  report of its  condition
published by such warrant  agent prior to its  appointment,  provided  that such
reports are published at least annually  pursuant to law or to the  requirements
of a Federal or state supervising or examining authority.

     (d) After  acceptance  in writing of such  appointment  by the new  warrant
agent,   it  shall  be  vested  with  the  same  powers,   rights,   duties  and
responsibilities as if it had been originally named herein as the Warrant Agent,
without any further assurance, conveyance, act or deed; but if for any reason it
shall be necessary  or  expedient to execute and deliver any further  assurance,
conveyance,  act or deed,  the same shall be done at the  expense of the Company
and shall be legally and validly  executed  and  delivered  by the  resigning or
removed  Warrant  Agent.   Not  later  than  the  effective  date  of  any  such
appointment,  the Company shall give notice  thereof to the resigning or removed
Warrant Agent. Failure to give any notice provided for in this Section, however,
or any  defect  therein,  shall not  affect  the  legality  or  validity  of the
resignation of the Warrant Agent or the  appointment of a new warrant agent,  as
the case may be.

     (e) Any  corporation  into which the Warrant Agent or any new warrant agent
may be merged or any corporation  resulting from any  consolidation to which the
Warrant  Agent or any new warrant  agent shall be a party,  shall be a successor
Warrant Agent under this Agreement  without any further act,  provided that such
corporation  would be eligible for appointment as successor to the Warrant Agent
under the provisions of Section 9.5(c).  Any such successor  Warrant Agent shall
promptly  cause  notice of its  succession  as  Warrant  Agent to be mailed  (by
first-class mail, postage prepaid) to the Holders at their last address as shown
on the register of the Company maintained by the Warrant Agent.

                                   ARTICLE 10

                         REPRESENTATIONS AND WARRANTIES

     Section 10.1. Representations and Warranties. The Company hereby represents
and warrants that, as of the date of this Agreement:

                              Exhibit 4.42 Page 21
<PAGE>

     (a)  Authorization.  It has the corporate power and authority to enter into
this  Agreement  and to  perform  its  obligations  under,  and  consummate  the
transactions  contemplated  by,  this  Agreement  and has by proper  action duly
authorized the execution and delivery of this Agreement.

     (b) No Conflicts or Consents.  Neither the  execution  and delivery of this
Agreement, nor the consummation of the transactions contemplated herein, nor the
performance  of and compliance  with the terms and  provisions  hereof will: (i)
violate or conflict  with any  provision  of its  Articles of  Incorporation  or
By-laws;   (ii)  violate  any  law,  regulation  (including  without  limitation
Regulation G, T, U or X), order, writ,  judgment,  injunction,  decree or permit
applicable  to it; (iii) violate or  materially  conflict  with any  contractual
provisions  of,  or cause  an  event  of  default  under,  any  indenture,  loan
agreement, mortgage, deed of trust, contract or other agreement or instrument to
which it is a party or by which it or any of its  properties  may be  bound;  or
(iv) result in or require the creation of any lien,  security  interest or other
charge or encumbrance  (other than those  contemplated  in or in connection with
this Agreement) upon or with respect to its properties.

     (c) Consents. No consent,  approval,  authorization or order of, or filing,
registration or qualification with, any court or governmental authority or other
Person is required in connection with the execution,  delivery or performance of
this Agreement or the Warrants.

     (d)  Enforceable  Obligations.  This  Agreement  has been duly executed and
delivered by the Company and constitutes a legal,  valid and binding  obligation
of the  Company,  enforceable  in  accordance  with  its  terms  subject,  as to
enforcement,  to bankruptcy,  insolvency,  fraudulent transfer,  reorganization,
moratorium  and similar laws of general  applicability  relating to or affecting
creditors' rights and to general equity principles.

     (e) Capitalization.  As of the date hereof, the Company's  authorized stock
consists of (i) 197,650,000 shares of Common Stock of which 20,410,605 have been
issued and are  outstanding,  (ii) 350,000 shares of Class A Common Stock,  $.01
par value per share,  of which  339,806  have been  issued and are  outstanding,
(iii) 2,000,000  shares of Series A 8% Convertible  Redeemable  Preferred Stock,
 .$.01  par  value  per  share,  of which no  shares  have  been  issued  and are
outstanding.  As of the date  hereof,  (i) no shares of Common Stock are held in
treasury,  except for shares in deferred  compensation plan, which are accounted
for as treasury stock (489,671 shares of Common Stock), (ii) 1,326,235 shares of
Common Stock have been reserved for issuance under the Company's  Rollover Stock
Option Plan of which  options to acquire all  1,326,235  shares of Common  Stock
have been granted and (iii) 3,750,000  shares of Common Stock have been reserved
for  issuance  under  the  Company's  1997  Management  Incentive  Plan and 1998
Management Incentive Plan of which options to acquire 2,232,375 shares of Common
Stock have been  granted.  The  Company  also grants  shares of Common  Stock to
directors in consideration of their service as directors.

                                   ARTICLE 11

                                    COVENANTS

                              Exhibit 4.42 Page 22
<PAGE>

     Section  11.1.  Reservation  of Common  Stock for  Issuance  on Exercise of
Warrants.  The  Company  covenants  that it will at all times  reserve  and keep
available,  free from  pre-emptive  rights,  out of its  authorized but unissued
shares of Common  Stock,  solely  for the  purpose  of issue  upon  exercise  of
Warrants,  as herein  provided,  such number of shares of Common  Stock as shall
then be issuable  upon the  exercise of all  Warrants  issuable  hereunder.  The
transfer agent for the Common Stock (the  "Transfer  Agent") will be irrevocably
authorized and directed at all times to reserve such number of authorized shares
as shall be required  for such  purpose.  The  Company  will keep a copy of this
Agreement  on file  with  the  Transfer  Agent.  The  Warrant  Agent  is  hereby
irrevocably authorized to requisition from time to time from such Transfer Agent
the stock  certificates  required to honor  outstanding  Warrants  upon exercise
thereof in accordance  with the terms of this Agreement.  The Company  covenants
that all shares of Common Stock which shall be so issuable  shall,  upon payment
therefor  as set forth in this  Agreement  and such  issue,  be duly and validly
issued and fully paid and  non-assessable,  free of  preemptive  rights and free
from all taxes, liens,  charges and security interests with respect to the issue
thereof.

     Section  11.2.  Notice of  Dividends.  At any time when and if the  Company
declares any dividend on its Common  Stock,  it shall give notice to the Holders
of all the then  outstanding  Warrants of any such declaration not less than ten
(10) days  prior to the  related  record  date for  payment of the  dividend  so
declared.

     Section 11.3.  Reports.  For so long as any Warrants remain outstanding and
not  expired by their  terms,  the  Company  shall  furnish to the  Holders  the
information  required  to be  delivered  pursuant to Rule  144A(d)(4)  under the
Securities  Act.  In  addition,  the Company  shall file with the Warrant  Agent
within  15 days  after  it files  them  with the  Commission  copies  of its SEC
Reports. In the event the Company shall cease to be required to file SEC Reports
pursuant to the  Exchange  Act,  the Company  shall  nevertheless  mail such SEC
Reports to Holders upon their  request.  The Company shall furnish copies of its
SEC  Reports  to  Holders  promptly  after the  Company  files the same with the
Warrant  Agent.  The  Company  shall  make all  such  information  available  to
investors, securities analysts and broker-dealers who request it in writing.

                                   ARTICLE 12

                                 WARRANT HOLDERS

     Section  12.1.  Warrant  Certificate  Holder Not Deemed a  Shareholder.  No
holder, as such, of any Warrant  Certificate shall be entitled to vote,  receive
dividends  or be deemed for any purpose the holder of Common  Stock or any other
securities  of the Company  which may at any time be issuable on the exercise or
conversion of the Warrants  represented  thereby,  nor shall anything  contained
herein or in any Warrant  Certificate  be construed to confer upon the holder of
any Warrant  Certificate,  as such,  any of the rights of a  shareholder  of the
Company or any right to vote for the  election of  directors  or upon any matter
submitted to shareholders at any meeting thereof, or to give or withhold consent
to any  corporate  action,  or to receive  notice of meetings  or other  actions
affecting  shareholders (except as specifically  provided herein), or to receive
dividends or subscriptions  rights, or otherwise,  until the Warrant or Warrants
evidenced by such Warrant Certificate shall have been

                              Exhibit 4.42 Page 23
<PAGE>

exercised  and the Company  shall have elected to deliver  Common Stock (and not
cash) upon such exercise.

     Section  12.2.  Right of  Action.  All  rights of action in respect of this
Agreement  are  vested in the  Holders  of the  Warrants,  and any Holder of any
Warrant,  without consent of the Warrant Agent or any other Holder,  may on such
Holder's  own  behalf  and for  such  Holder's  own  benefit,  enforce,  and may
institute  and  maintain  any suit,  action or  proceeding  against  the Company
suitable to enforce, or otherwise in respect of, such Holder's right to exercise
or exchange such Holder's Warrants in the manner provided in this Agreement.

                                   ARTICLE 13

                                  MISCELLANEOUS

     Section 13.1.  Money and Other  Property  Deposited with the Warrant Agent.
Any moneys, securities or other property which at any time shall be deposited by
the Company or by Holders  with the  Warrant  Agent  pursuant to this  Agreement
shall be and are hereby assigned,  transferred and set over to the Warrant Agent
in trust for the purpose for which such  moneys,  securities  or other  property
shall have been  deposited;  but such moneys,  securities or other property need
not be segregated  from other funds,  securities or other property except to the
extent  required by law. The Warrant Agent shall  distribute any money deposited
with it for  payment  and  distribution  to the  Company or to Holders by a wire
transfer in the appropriate amount to an account designated by each such Person.
Any money  deposited with the Warrant Agent for payment and  distribution to the
Company or the Holders that remains  unclaimed  for two years after the date the
money was  deposited  with the Warrant Agent shall be returned to the Company or
the relevant Holder(s) upon its or their request therefor.

     Section 13.2.  Payment of Taxes. The Company shall pay all transfer,  stamp
and other  similar  taxes that may be imposed  in  respect  of the  issuance  or
delivery of  Warrants,  or in respect of the issuance or delivery by the Company
of any securities  upon exercise of Warrants with respect  thereto.  The Company
shall  not be  required,  however,  to pay any tax or other  charge  imposed  in
connection with any transfer involved in the issue of any certificate for shares
of Common Stock or other  securities  underlying the Warrants or payment of cash
to any Person other than the Holder of a Warrant  Certificate  surrendered  upon
the exercise or purchase of a Warrant,  and in case of such transfer or payment,
the  Warrant  Agent and the  Company  shall not be  required  to issue any stock
certificate  or pay any cash  until  such tax or charge  has been paid or it has
been established to the Warrant Agent's and the Company's  satisfaction  that no
such tax or other charge is due.

     Section 13.3.  Notices.  (a) Any notice,  demand or delivery  authorized by
this Agreement shall be in writing and shall be sufficiently  given or made when
delivered or on the third  Business Day following  the date sent by  first-class
mail,  postage  prepaid,  addressed (i) to any Holder at such  Holder's  address
shown on the register of the Company  maintained by the Warrant  Agent,  (ii) to
the Company or the Warrant Agent as follows:

                              Exhibit 4.42 Page 24
<PAGE>

If to the Company:          Wellsford Real Properties, Inc.
                            535 Madison Avenue
                            26th Floor
                            New York, New York 10022
                            Attention: President

If to the Warrant Agent:    United States Trust Company of New York
                            114 West 47th Street
                            New York, New York 10036
                            Attention: Corporate Trust Department

or (iii) such other address as shall have been  furnished to the party giving or
making such notice, demand or delivery.

     (b) The Company hereby  irrevocably  authorizes  the Warrant Agent,  in the
name and at the expense of the  Company,  to mail to the Holders any such notice
upon receipt thereof from the Company.

     Section 13.4. APPLICABLE LAW. THIS AGREEMENT,  EACH WARRANT CERTIFICATE AND
EACH WARRANT ISSUED HEREUNDER AND ALL RIGHTS ARISING HEREUNDER SHALL BE GOVERNED
BY THE INTERNAL LAWS OF THE STATE OF NEW YORK.

     Section 13.5. Persons Benefitting. This Agreement shall be binding upon and
inure to the  benefit of any Holders  (each of whom is an  intended  third party
beneficiary),   the  Company  and  the  Warrant  Agent,   and  their  respective
successors,  assigns,  beneficiaries,  executors and administrators.  Nothing in
this  Agreement  is  intended or shall be  construed  to confer upon any Person,
other than the Company,  the Warrant Agent and the Holders (and such successors,
assigns,  beneficiaries,  executors and  administrators),  any right,  remedy or
claim under or by reason of this Agreement or any part hereof.

     Section 13.6. Counterparts. This Agreement may be executed in any number of
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together constitute one and the same instrument.

     Section 13.7. Supplements and Amendments. The Company and the Warrant Agent
may from time to time,  without  the  consent of the  Holders,  by  supplemental
agreement or otherwise,  make any changes or  corrections  in this  Agreement in
order to (a) cure any ambiguity or to correct or supplement any provision herein
which may be defective or inconsistent with any other provision herein,  (b) add
to the covenants  and  agreements of the Company for the benefit of the Holders,
or surrender  any rights or power  reserved to or conferred  upon the Company in
this Agreement,  (c) modify the  restrictions on, and procedures for, resale and
other  transfers  of the  Warrants to the extent  required or  permitted  by any
change in applicable  law or regulation (or the  interpretation  thereof) of the
United  States of America or in practices  relating to the resale or transfer of
restricted securities generally or (d) evidence the succession of another Person
to the Company or

                              Exhibit 4.42 Page 25
<PAGE>

the Warrant  Agent and the  assumption  by such  successor of this  Agreement as
provided herein; provided, that, in each case, such changes or corrections shall
in any respect not adversely  affect the  interests of the Holders.  The Warrant
Agent shall send a copy of any such supplemental  agreement or amendment to each
of the Holders by first-class mail at the Company's  expense.  The Warrant Agent
shall  join  with  the  Company  in the  execution  and  delivery  of  any  such
supplemental agreements and amendments unless it affects the Warrant Agent's own
rights, duties or immunities hereunder, in which case the Warrant Agent may, but
shall not be required to, join in such execution and delivery.  Any amendment or
supplement to this Agreement that has an adverse effect on the rights of Holders
as set forth in this Agreement  shall require the written  consent of registered
Holders of two-thirds  (2/3) of the then outstanding  Warrants.  Notwithstanding
the  foregoing,  the  consent  of each  Holder  of a Warrant  affected  shall be
required  for any  amendment  pursuant  to  which  the  Shares  Amount  would be
decreased.

     Section 13.8. Headings. The descriptive headings of the several Sections of
this Agreement are inserted for  convenience and shall not control or affect the
meaning or construction of any of the provisions hereof.

     Section  13.9.  Remedies.  In the event of a breach by the  Company or by a
Holder of any of their  obligations  under this  Agreement,  each  Holder or the
Company,  as the case may be, in  addition to being  entitled  to  exercise  all
rights  granted by law,  including  recovery  of  damages,  will be  entitled to
specific  performance of its rights under this  Agreement.  The Company and each
Holder agree that monetary  damages would not be adequate  compensation  for any
loss  incurred  by  reason of a breach  by it of any of the  provisions  of this
Agreement  and  hereby  further  agrees  that,  in the event of any  action  for
specific  performance in respect of such breach, it shall waive the defense that
a remedy at law would be adequate.

                            [SIGNATURE PAGE FOLLOWS]


                              Exhibit 4.42 Page 26
<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
duly executed, as of the day and year first above written.

                       WELLSFORD REAL PROPERTIES, INC.

                       By:   /s/ Edward Lowenthal
                             --------------------
                             Name: Edward Lowenthal
                             Title:   President


                       UNITED STATES TRUST COMPANY OF
                         NEW YORK, Warrant Agent

                       By:   /s/ Cynthia Chaney
                             ------------------
                             Name: Cynthia Chaney
                             Title:   Assistant Vice President

                              Exhibit 4.42 Page 27
<PAGE>

                                                                       EXHIBIT A

                       FORM OF FACE OF WARRANT CERTIFICATE

                        WARRANTS TO PURCHASE COMMON STOCK
                       OF WELLSFORD REAL PROPERTIES, INC.

No.[     ]                                       Certificate for [    ] Warrants


     This  certifies  that [HOLDER],  or registered  assigns,  is the registered
holder of the number of Warrants  set forth  above.  Each  Warrant  entitles the
holder thereof (a "Holder"),  subject to the provisions  contained herein and in
the Warrant  Agreement  referred to below,  to  purchase,  from  Wellsford  Real
Properties,  Inc., a Maryland corporation (the "Company"),  the number of shares
of the Company's common stock, par value $.01 per share (the "Common Stock"), as
provided in the Warrant  Agreement,  at an exercise  price and subject to all of
the  terms  and  conditions  set  forth in the  Warrant  Agreement.  At the sole
election of the Company,  upon the exercise of any Warrant,  the Company may pay
to the Holder a certain amount of cash, as provided in the Warrant Agreement, in
lieu of delivering the shares of Common Stock.

     This Warrant Certificate is issued under and in accordance with the Warrant
Agreement,  dated as of May ___,  1999 (the  "Warrant  Agreement"),  between the
Company  and United  States  Trust  Company of New York,  as warrant  agent (the
"Warrant  Agent",  which term  includes any  successor  Warrant  Agent under the
Warrant Agreement),  and is subject to the terms and provisions contained in the
Warrant  Agreement,  to all of which  terms and  provisions  the  Holder of this
Warrant  Certificate  consents by acceptance  hereof.  The Warrant  Agreement is
hereby  incorporated  herein by reference  and made a part hereof.  Reference is
hereby made to the Warrant  Agreement  for a full  statement  of the  respective
rights,  limitations of rights, duties, obligations and immunities thereunder of
the Company, the Warrant Agent and the Holders of the Warrants.

     This Warrant  Certificate  shall  terminate  and be void as of the Close of
Business on May ___, 2004.

     As  provided  in  the  Warrant  Agreement  and  subject  to the  terms  and
conditions  therein set forth,  the Warrants shall be  exercisable  from time to
time  on any  Business  Day  beginning  on May  ___,  2004,  and  ending  on the
Expiration Date.

     The Exercise  Price and the number of shares of Common Stock  issuable upon
the  exercise  of each  Warrant  are  subject to  adjustment  as provided in the
Warrant Agreement.

                              Exhibit 4.42 Page 28
<PAGE>

     All shares of Common  Stock  issuable by the Company  upon the  exercise of
Warrants shall,  upon payment therefor as set forth in the Warrant Agreement and
such issue, be duly and validly issued and fully paid and non-assessable.

     In order to exercise a Warrant, the registered holder hereof must surrender
this Warrant  Certificate  at the corporate  trust office of the Warrant  Agent,
with the Exercise  Subscription  Form on the reverse hereof duly executed by the
Holder hereof, with signature guaranteed as therein specified, together with any
required  payment in full of the Exercise  Price then in effect for the share(s)
of  Underlying  Common  Stock as to which  the  Warrant(s)  represented  by this
Warrant  Certificate  are submitted  for exercise,  all subject to the terms and
conditions  hereof and of the Warrant  Agreement.  Any such  payment of the cash
Exercise  Price shall be by certified or official bank check drawn on a New York
City bank payable to the order of the Company.

     The Company shall pay all transfer,  stamp and other similar taxes that may
be imposed in respect of the  issuance or delivery of the Warrants or in respect
of the issuance or delivery by the Company of any  securities  upon  exercise of
the  Warrants.  The Company  shall not be required,  however,  to pay any tax or
other charge imposed in connection with any transfer involved in the issuance of
any  certificate for shares of Common Stock or other  securities  underlying the
Warrants  or payment  of cash to any  Person  other than the Holder of a Warrant
Certificate  surrendered upon the exercise or purchase of a Warrant, and in case
of such  transfer or payment,  the  Warrant  Agent and the Company  shall not be
required to issue any stock  certificate or pay any cash until such tax or other
charge has been paid or it has been  established  to the Company's  satisfaction
that no such tax or other charge is due.

     Subject to the Warrant Agreement,  this Warrant  Certificate and all rights
hereunder are transferable by the registered holder hereof, in whole or in part,
on the register of the Company,  upon surrender of this Warrant  Certificate for
registration of transfer at the office of the Warrant Agent  maintained for such
purpose in The City of New York,  duly endorsed by, or  accompanied by a written
instrument of transfer in form satisfactory to the Company and the Warrant Agent
duly executed by, the Holder hereof or his attorney duly  authorized in writing,
with signature guaranteed as specified in the attached Form of Assignment.  Upon
any partial  transfer,  the Company  will issue and deliver to such holder a new
Warrant  Certificate  or  Certificates  with  respect  to  any  portion  not  so
transferred.

     No  service  charge  shall  be made to a  Holder  for any  registration  of
transfer or exchange  of the Warrant  Certificates,  but the Company may require
payment  of a sum  sufficient  to  cover  any tax or other  governmental  charge
payable in connection therewith.

     Each taker and holder of this Warrant Certificate, by taking or holding the
same,  consents and agrees that this Warrant  Certificate  when duly endorsed in
blank shall be deemed  negotiable and that when this Warrant  Certificate  shall
have been so  endorsed,  the holder  hereof may be treated by the  Company,  the
Warrant Agent and all other persons dealing with this Warrant Certificate as the
absolute owner hereof for any purpose and as the person entitled to exercise the
rights  represented  hereby,  or to the  transfer  hereof on the register of the
Company   maintained  by  the  Warrant   Agent,   any  notice  to  the  contrary
notwithstanding,  but until such transfer on such register,  the Company and the
Warrant  Agent  may  treat  the  registered  Holder  hereof as the owner for all
purposes.

                              Exhibit 4.42 Page 29
<PAGE>

     This Warrant Certificate and the Warrant Agreement are subject to amendment
as provided in the Warrant Agreement.

     All terms used in this Warrant  Certificate that are defined in the Warrant
Agreement shall have the meanings assigned to them in the Warrant Agreement.

     Copies of the  Warrant  Agreement  are on file at the office of the Company
and may be  obtained  by writing to the Company at the  following  address:  535
Fifth Avenue, 26th Floor, New York, New York 10022.

                              Exhibit 4.42 Page 30
<PAGE>

     This Warrant  Certificate shall not be valid for any purpose until it shall
have been countersigned by the Warrant Agent.

Dated:


                                                 WELLSFORD REAL PROPERTIES, INC.



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


Countersigned:


UNITED STATES TRUST COMPANY OF
  NEW YORK, Warrant Agent

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

                              Exhibit 4.42 Page 31
<PAGE>

                     FORM OF REVERSE OF WARRANT CERTIFICATE

                           EXERCISE SUBSCRIPTION FORM

                 (To be executed only upon exercise of Warrant)

To:  Wellsford Real Properties, Inc.

     The  undersigned  irrevocably  exercises [ ] of the  Warrants  for, at your
election,  either (i) the  Shares  Amount or (ii) the Cash  Amount and  herewith
makes payments of $[ ] and/or delivers  membership units of  Wellsford\Whitehall
Group, L.L.C. (such cash payment being by certified or official bank check drawn
on a New York  City bank  payable  to the order of  Wellsford  Real  Properties,
Inc.),  all at the Exercise Price and on the terms and  conditions  specified in
the within Warrant  Certificate and the Warrant  Agreement  therein referred to,
surrenders this Warrant Certificate and all right, title and interest therein to
Wellsford  Real  Properties,  Inc.  and directs  that any shares of Common Stock
deliverable  upon the exercise of such  Warrants be  registered  in the name and
delivered  at the  address  specified  below or any Cash  Amount be wired to the
account specified below.

Date:

                                               (Signature of Owner)

                                               (Street Address)

                                               (City)      (State)    (Zip Code)

                                               [Signature Guaranteed by:

                                                                               ]

Securities and/or check to be issued to:

Please insert social security or identifying number:

Name:


- ----------
*  The signature  must  correspond  with the name as written upon
   the face of the within Warrant Certificate in every particular, without
   alteration  or  enlargement  or  any  change  whatever,   and  must  be
   guaranteed  by a  financial  institution  satisfactory  to the  Warrant
   Agent.


                              Exhibit 4.42 Page 32
<PAGE>

Street Address:

City, State and Zip Code:

Any  unexercised  Warrants  evidenced by the within  Warrant  Certificate  to be
issued to:

Please insert social security or identifying number:

Name:

Street Address:

City, State and Zip Code:

Wire transfer instructions:


                              Exhibit 4.42 Page 33
<PAGE>

                               FORM OF ASSIGNMENT

     FOR VALUE RECEIVED the undersigned  registered holder of the within Warrant
Certificate  hereby sells,  assigns,  and transfers unto the  Assignee(s)  named
below  (including the  undersigned  with respect to any Warrants  constituting a
part of the  Warrants  evidenced  by the within  Warrant  Certificate  not being
assigned  hereby) all of the rights of the undersigned  under the within Warrant
Certificate, with respect to the number of Warrants set forth below:

                                      SOCIAL SECURITY OR
                                      OTHER IDENTIFYING
          NAMES OF                        NUMBER OF
         ASSIGNEES      ADDRESS          ASSIGNEE(S)          NUMBER OF WARRANTS
         ---------      -------          -----------          ------------------


                              Exhibit 4.42 Page 34
<PAGE>

and  does  hereby  irrevocably  constitute  and  appoint  [ ] the  undersigned's
attorney to make such transfer on the books of [ ] maintained  for that purpose,
with full power of substitution in the premises.

Date:

                                                                               *
                                               (Signature of Owner)


                                               (Street Address)


                                               (City)       (State)   (Zip Code)

                                               [Signature Guaranteed by:

                                                                               ]
- --------
* The signature  must  correspond  with the name as written upon the face of the
within  Warrant   Certificate  in  every  particular,   without   alteration  or
enlargement  or any  change  whatever,  and must be  guaranteed  by a  financial
institution satisfactory to the Warrant Agent.

                              Exhibit 4.42 Page 35
<PAGE>

                                TABLE OF CONTENTS

                                                                            Page

ARTICLE 1DEFINITIONS
Section 1.1.      Definitions.................................................1

ARTICLE 2ORIGINAL ISSUE OF WARRANTS
Section 2.1.      Form of Warrant Certificates................................5
Section 2.2.      Execution and Delivery of Warrant Certificates..............6

ARTICLE 3EXERCISE OF WARRANTS
Section 3.1.      Exercise Procedures.........................................6

ARTICLE 4COMPLIANCE WITH THE SECURITIES ACT
Section 4.1.      Transfers...................................................7
Section 4.2.      Representations.............................................7

ARTICLE 5REGISTRATION OF TRANSFERS AND EXCHANGES
Section 5.1.      Generally...................................................8
Section 5.2.      Mutilated, Destroyed, Lost or Stolen Warrant Certificates...8

ARTICLE 6ADJUSTMENTS
Section 6.1.      Adjustment upon Certain Transactions........................9

ARTICLE 7REGISTRATION RIGHTS
Section 7.1.      Demand Registration........................................19
Section 7.2.      Piggyback Registration Rights..............................22
Section 7.3.      Company's Ability to Postpone Registration Rights..........23
Section 7.4.      Holder Withdrawal Rights...................................24

ARTICLE 8REGISTRATION PROCEDURES
Section 8.1.      Covenants of the Company Applicable to All Registration
                  Statements ................................................25
Section 8.2.      Covenants of the Selling Holders...........................29
Section 8.3.      Registration Expenses......................................30
Section 8.4.      Indemnification and Contribution...........................31
Section 8.5.      Rule 144...................................................34
Section 8.6.      Participation in Underwritten Offerings....................34
Section 8.7.      Lock-Up Agreements.........................................35

ARTICLE 9WARRANT AGENT
Section 9.1.      Nature of Duties and Responsibilities Assumed..............35
Section 9.2.      Right to Consult Counsel...................................37
Section  9.3.     Compensation and Reimbursement.............................37
Section 9.4.      Warrant Agent May Hold Company Securities..................37
Section 9.5.      Resignation and Removal; Appointment of Successor..........37

                              Exhibit 4.42 Page 36
<PAGE>

ARTICLE 10REPRESENTATIONS AND WARRANTIES
Section 10.1.     Representations and Warranties.............................38

ARTICLE 11COVENANTS
Section 11.1.     Reservation of Common Stock for Issuance on Exercise
                  of Warrants ...............................................39
Section 11.2.     Notice of Dividends........................................40
Section 11.3.     Reports....................................................40

ARTICLE 12WARRANT HOLDERS
Section 12.1.     Warrant Certificate Holder Not Deemed a Shareholder........40
Section 12.2.     Right of Action............................................40

ARTICLE 13MISCELLANEOUS

Section 13.1.     Money and Other Property Deposited with the Warrant Agent..41
Section 13.2.     Payment of Taxes...........................................41
Section 13.3.     Notices....................................................41
Section 13.4.     APPLICABLE LAW.............................................42
Section 13.5.     Persons Benefitting........................................42
Section 13.6.     Counterparts...............................................42
Section 13.7.     Supplements and Amendments.................................42
Section 13.8.     Headings...................................................42
Section 13.9.     Remedies...................................................43

                              Exhibit 4.42 Page 37
<PAGE>


                          REGISTRATION RIGHTS AGREEMENT


     This  REGISTRATION  RIGHTS AGREEMENT is made and entered into as of May 28,
1999 by and between  Wellsford  Real  Properties,  Inc., a Maryland  corporation
(together with its successors and permitted  assigns,  the  "Company"),  and W/W
Group  Holdings,  L.L.C.,  a Delaware  limited  liability  company (the "Initial
Holder").

                                 R E C I T A L S
                                 ---------------

     WHEREAS,  the  Company  and  United  States  Trust  Company of New York are
parties  to that  certain  Warrant  Agreement  dated as of August 28,  1997,  as
amended by Amendment No. 1 to Warrant  Agreement  dated as of July 16, 1998, and
as further  amended by Amendment No. 2 to Warrant  Agreement dated as of May 28,
1999 (as so amended, the "Warrant Agreement"), pursuant to which the Company has
issued to five million (5,000,000)  warrants to purchase shares of the Company's
common stock currently held by the Initial Holder;

     WHEREAS,  the  Company and the  Warrant  Agent are parties to that  certain
Warrant  Agreement  dated as of May 28,  1999  (the  "New  Warrant  Agreement"),
pursuant to which the Company has issued to the Initial Holder one hundred fifty
thousand (150,000) warrants to purchase shares of the Company's common stock;

     WHEREAS,  the Company and the Initial  Holder desire that the  registration
rights and procedures set forth in this Agreement  supercede those granted under
the Warrant  Agreement and to set forth their respective  rights and obligations
regarding the  registration of the Company's shares that are issuable in respect
of  warrants  exercised  by the  Initial  Holder  pursuant  to the  New  Warrant
Agreement.

     NOW,  THEREFORE,  in consideration of the foregoing premises and the mutual
agreements  herein  set forth and other  good and  valuable  consideration,  the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
agree as follows:
                                    ARTICLE 1

                                   DEFINITIONS

     Section 1.1.  Definitions.  For purposes of this  Agreement,  the following
terms shall have the following respective meanings:

     "Affiliate"  of  any  Person  shall  mean  any  other  Person  directly  or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such Person.  For purposes of this definition,  "control" when used
with respect to any Person means the power to direct

                              Exhibit 4.43 Page 1
<PAGE>

the  management  and policies of such Person,  directly or  indirectly,  whether
through the ownership of voting  securities,  by contract or otherwise,  and the
terms "controlling" and "controlled" have meanings correlative to the foregoing.

     "Agreement"  shall mean this Registration  Rights  Agreement,  as it may be
amended or modified from time to time.

     "Articles of Incorporation"  shall mean the Company's Articles of Amendment
and Restatement, as amended from time to time.

     "Business  Day"  shall mean any day other  than a  Saturday,  Sunday or any
other day on which banks in New York are authorized or required to close.

     "Closing  Price" shall mean the last reported sale price regular way on the
day in question or, in case no such sale takes place on such day, the average of
the reported  closing bid and asked prices  regular way of the Common Stock,  in
each case on the American  Stock Exchange  ("AMEX"),  or, if the Common Stock is
not  listed or  admitted  to  trading  on the AMEX,  on the  principal  national
securities  exchange or quotation  system on which the Common Stock is listed or
admitted  to  trading or quoted,  or, if not  listed or  admitted  to trading or
quoted on any national  securities  exchange or quotation system, the average of
the closing  bid and asked  prices of the Common  Stock in the  over-the-counter
market on the day in  question  as reported  by the  National  Quotation  Bureau
Incorporated, or a similarly generally accepted reporting service, or, if not so
available in such manner,  as  furnished by any AMEX member firm  selected  from
time to time by the board of directors  of the Company for the  purpose.  In the
case of a closing  price of Common Stock on the AMEX,  such price shall mean the
closing price reported in the AMEX composite  transactions  reporting system (as
reported in the New York City  edition of The Wall Street  Journal or, if not so
reported, another authoritative source).

     "Common  Stock" shall mean the common stock,  par value $.01 per share,  of
the Company and any other stock of the Company  into which such common stock may
be  converted  or  reclassified  (other  than  stock of the  Company  into which
unissued  Common Stock has been  reclassified)  or that may be issued in respect
of, in exchange for, or in  substitution  of, such common stock by reason of any
stock  splits,   stock  dividends,   distributions,   mergers,   consolidations,
recapitalizations or other like events.

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

     "Company Shares" shall have the meaning set forth in Section 2.1(g).

     "Demand  Registration"  shall mean a  registration  of Eligible  Securities
pursuant to Section 2.1 hereof.

     "Eligible  Common Stock" shall mean all shares of  Underlying  Common Stock
that are Eligible Securities.

                              Exhibit 4.43 Page 2
<PAGE>

     "Eligible  Securities" shall mean (x) all shares of Underlying Common Stock
and unless  otherwise  provided  herein,  any related Warrants and (y) any other
securities of the Company or any other entity issued or issuable with respect to
the Underlying  Common Stock or Warrants by way of stock dividend or stock split
or in  connection  with  a  combination  of  shares,  recapitalization,  merger,
consolidation or other  reorganization  or otherwise;  provided,  however,  that
particular shares of Underlying Common Stock or particular  Warrants shall cease
to be Eligible Securities when (i) such shares or Warrants,  as the case may be,
shall  have  been  disposed  of in  accordance  with an  effective  registration
statement  covering  the sale of such  shares or  Warrants;  (ii) such shares or
Warrants,  as the case may be, have been  distributed to the public  pursuant to
Rule 144 (or any successor  provision) under the Securities Act; or (iii) in the
case of a Warrant only, such Warrant has been  transferred by the Initial Holder
to another Person (other than an Affiliate of the Initial Holder).

     "Exchange Act" shall mean the Securities Exchange Act of 1934, as amended.

     "Favorable Term" shall have the meaning set forth in Section 2.5.

     "Holder" shall mean the holder of any Eligible Security.

     "Initial Holder" shall have the meaning set forth in the first paragraph of
this Agreement.

     "New  Warrant  Agreement"  shall  have the  meaning  set forth in the third
paragraph of this Agreement.

     "New Warrants"  shall mean the warrants  issued by the Company  pursuant to
the New Warrant Agreement, and any additional warrants issued in accordance with
the New Warrant Agreement.

     "Old Warrants"  shall mean the warrants  issued by the Company  pursuant to
the Warrant Agreement, and any additional warrants issued in accordance with the
Warrant Agreement.

     "Original Term" shall have the meaning set forth in Section 2.5.

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

     "Piggyback  Registration"  shall  have the  meaning  set  forth in  Section
2.2(a).

     "Prospectus"  shall  mean  the  prospectus  included  in  any  Registration
Statement,  as amended or supplemented by any prospectus supplement with respect
to the terms of the offering of any of the Eligible  Securities  covered by such
Registration  Statement  and by all  other  amendments  and  supplements  to the
prospectus, including post-effective amendments and all material incorporated by
reference in such prospectus.

     "Registration Demand" shall have the meaning set forth in Section 2.1(a).

                              Exhibit 4.43 Page 3
<PAGE>

     "Registration  Rights"  shall  mean the  rights  of  Holders  set  forth in
Sections 2.1 and 2.2 to have Eligible Securities registered under the Securities
Act for sale under one or more effective Registration Statements.

     "Registration Statement" shall mean any registration statement filed by the
Company  under the  Securities  Act that covers any of the Eligible  Securities,
including the Prospectus,  any amendments and  supplements to such  Registration
Statement,  including  post-effective  amendments,  and  all  exhibits  and  all
material incorporated by reference in such registration statement.

     "Representative"  shall have the meaning set forth in Section  3.6(a),  and
"Representative(s)" shall mean one or more Representatives.

     "Saracen   Members"   shall   have   the   meaning   set   forth   in   the
Wellsford/Whitehall Group LLC Agreement.

     "Saracen   Registration   Rights   Agreement"   shall  mean  that   certain
Registration  Rights Agreement dated as of July 16, 1998, by and among Wellsford
Commercial  Properties  Trust, a Maryland real estate  investment trust, and the
Saracen Members,  as amended by that certain Amendment No. 1 to the Registration
Rights Agreement dated as of May ___, 1999, and as such agreement may be further
amended or modified from time to time.

     "SEC" shall mean the Securities and Exchange Commission.

     "SEC  Reports"  shall  mean  the  annual  and  quarterly  reports  and  the
information,  documents,  and other reports that the Company is required to file
with the SEC pursuant to Section 13(a) or 15(d) of the Exchange Act.

     "Securities Act" shall mean the Securities Act of 1933, as amended.

     "selling holder" shall have the meaning set forth in Section 3.1.

     "Shelf Registration" shall have the meaning set forth in Section 2.1(c).

     "Shelf Registration  Statement" shall have the meaning set forth in Section
2.1(c).

     "Takedown" shall have the meaning set forth in Section 2.1(c)(ii).

     "Underlying  Common  Stock"  shall mean all shares of Common  Stock  either
issuable upon the exercise of the Warrants or  previously  issued upon the prior
exercise of the Warrants.

     "underwriter" shall have the meaning set forth in Section 3.1.

     "underwriting  or agency  agreement"  shall have the  meaning  set forth in
Section 3.1.

     "Warrant  Agreement"  shall  have  the  meaning  set  forth  in the  second
paragraph of this Agreement.

                              Exhibit 4.43 Page 4
<PAGE>

     "Warrants"  shall mean any Old  Warrants  and any New Warrants and the term
"Warrant" shall mean any Old Warrant or any New Warrant.

     "WCPT" shall have the meaning set forth in the Recitals to this Agreement.

     Certain  terms used  principally  in  Articles 2 and 3 are defined in those
Sections.

                                    ARTICLE 2

                               REGISTRATION RIGHTS

     Section 2.1. Demand Registration.
                  -------------------

     (a) At any time,  each  Holder  shall have the right to request  (each such
request, a "Registration Demand") that the Company file a registration statement
under the  Securities  Act in  respect of all or any  portion  of such  Holder's
Eligible  Securities;  provided that if any Holder shall request that a portion,
but not all, of its Eligible  Securities be  registered in accordance  with this
Section 2.1  (including  a requested  Takedown  pursuant to  subsection  (c)(ii)
below),  such portion shall include not less than two hundred and fifty thousand
(250,000)  shares of Eligible Common Stock (or such lesser number of such shares
having a market valuation of at least $5,000,000 as of the date the Registration
Demand is made, based on the Closing Price on such date). A Registration  Demand
shall specify the number of shares of Eligible Common Stock (and, in the case of
a Registration  Demand by the Initial Holder,  the number of Warrants) that each
such Holder proposes to sell in the offering. If no Shelf Registration Statement
shall be  effective as of the date of the  Registration  Demand,  the  demanding
Holders may elect to register such Eligible Securities in accordance with either
Section 2.1(c)(i) or Section 2.1(d). If a Shelf Registration  Statement shall be
effective as of the date of the Registration  Demand, then all demanding Holders
shall be deemed to have elected to register their Eligible  Securities  pursuant
to  Section  2.1(c)(ii).   The  Holders  may  make  in  the  aggregate  two  (2)
Registration  Demands  pursuant  to Sections  2.1(c)(i)  and 2.1(d) and four (4)
Registration  Demands  per  year  pursuant  to an  existing  Shelf  Registration
Statement pursuant to Section 2.1(c)(ii) for which the Company will pay and bear
all costs and expenses in accordance with Section 3.3 and thereafter the Holders
may make an unlimited  number of Registration  Demands for which such requesting
Holders shall pay and bear all costs and expenses.

     (b) Upon receipt of a  Registration  Demand  (other than a  Takedown),  the
Company shall give written  notice  thereof to all of the other Holders at least
thirty  (30)  days  prior to the  initial  filing  of a  Registration  Statement
relating to such Registration  Demand.  Each of the other Holders shall have the
right,  within  twenty (20) days after the delivery of such  notice,  to request
that the Company include all or a portion of such Holder's  Eligible  Securities
in such Registration Statement.  Upon receipt of a Registration Demand that is a
Takedown,  a  representative  of the selling  holders shall give written  notice
thereof to all of the other  Holders at least three (3)  Business  Days prior to
the initial filing of a prospectus relating to such Registration Demand. Each of
the other  Holders  shall have the right,  within one (1) Business Day after the
delivery of such notice, to request that the Company include all or a portion of
such Holder's Eligible Securities in such Registration Statement.

                              Exhibit 4.43 Page 5
<PAGE>

     (c) (i) As  promptly as  practicable  and in no event later than sixty (60)
days after the  Company  receives a  Registration  Demand  electing  to register
Eligible Securities pursuant to this paragraph (c), the Company shall file under
the Securities  Act a "shelf"  registration  statement (the "Shelf  Registration
Statement")  providing  for the  registration  and the sale on a  continuous  or
delayed  basis of all the  Eligible  Securities,  pursuant to Rule 415 under the
Securities  Act  and/or  any  similar  rule that may be  adopted by the SEC (the
"Shelf Registration").  The Company agrees to use its reasonable best efforts to
cause such Shelf  Registration  Statement to become or be declared  effective as
soon as practicable but no later than 75 calendar days after the filing (the "75
Day Effective Date") and to keep such Shelf Registration  continuously effective
for a  period  ending  on the  occurrence  of the  earlier  of:  (x)  the  third
anniversary  of such  Registration  Demand  and (y)  notification  by all of the
requesting  Holders that such  Holders have sold all of the Eligible  Securities
owned by them. The Company  further  agrees to supplement or make  amendments to
the Shelf Registration  Statement and the prospectus included therein (x) as may
be necessary to effect and maintain the effectiveness of such Shelf Registration
Statement  for the period set forth in the  previous  sentence and (y) as may be
required  by  the  rules,   regulations  or   instructions   applicable  to  the
registration  form used by the  Company  for such Shelf  Registration  or by the
Securities Act or rules and regulations  thereunder for shelf registration.  The
Company  agrees to furnish to the Holders of the securities  registered  thereby
copies of any such  supplement or amendment (but excluding any periodic  reports
required  to be filed with the SEC under the  Exchange  Act of 1934) so that the
Initial  Holder,  or if the Initial  Holder is no longer a Holder,  the Holders,
through the Representative(s),  have a reasonable opportunity to comment thereon
prior to its being used and/or filed with the SEC.

     (ii) As promptly as practicable  after the Company  receives a Registration
Demand  from a Holder or  Holders  pursuant  to which a Holder is deemed to have
elected  to  register  Eligible   Securities   pursuant  to  an  existing  Shelf
Registration  Statement  (a  "Takedown"),  the  Company  shall,  subject  to the
Takedown  Blackout Period  described  below,  file a Prospectus with the SEC and
otherwise  comply  with  the  Securities  Act and  all  rules,  regulations  and
instructions  thereunder  applicable  to such  Takedown.  In the  event  that no
Prospectus  or other filing is required nor any other action  necessitating  the
Company's  participation  is required  to effect a sale of  Eligible  Securities
pursuant to an effective Shelf Registration  Statement filed pursuant to Section
2.1(c)(i), each selling Holder agrees to provide the Company with at least three
(3) Business Days' notice of the proposed sale (which may or may not include the
amount of Eligible Securities to be registered)  pursuant to the effective Shelf
Registration  Statement;  provided,  however, that the Company shall, subject to
Section 2.3(g), have the right to postpone any such sale whether before or after
the filing of the applicable  Prospectus or Shelf  Registration  Statement for a
reasonable  period of time not to exceed ninety (90) days (a "Takedown  Blackout
Period")  if: (i) the  Company  determines  in its good faith  judgment  that it
would,   in  connection  with  such  sale,  be  required  to  disclose  in  such
Registration  Statement (or any  prospectus  supplement to be used in connection
therewith)  information  not  otherwise  then  required  by law  to be  publicly
disclosed  and  (ii)  either  (x) in the good  faith  judgment  of the  Board of
Directors of the Company,  such disclosure  would adversely  affect any material
corporate development or business transaction contemplated by the Company or (y)
the  Company  has a bona  fide  purpose  for  preserving  as  confidential  such
information;  provided  further that the Takedown  Blackout Period shall earlier
terminate  upon  the  completion  or  abandonment  of  the  relevant   corporate
development or business  transaction or upon public disclosure by the Company or
public

                              Exhibit 4.43 Page 6
<PAGE>

disclosure by the Company or public admission by the Company of such information
specified in (i) above.

     (d) As promptly as  practicable  and in no event later than sixty (60) days
after the Company receives a Registration  Demand electing to register  Eligible
Securities  pursuant to this Section 2.1(d), the Company shall file with the SEC
a Registration  Statement,  on any form that shall be available and  appropriate
for the sale of the Eligible  Securities in accordance  with the intended method
of  distribution  thereof.  The  Company  shall  include  in  such  Registration
Statement all of the Eligible  Securities of such  requesting  Holders that such
Holders have requested to be included  therein  pursuant to Sections  2.1(a) and
2.1(b);  provided,  however,  that,  if the requested  registration  involves an
underwritten  offering,  the Eligible Securities to be registered may be reduced
if the managing  underwriter  delivers a notice (a "Cutback Notice") pursuant to
Section 2.1(g).  The Company shall use its reasonable best efforts to cause each
such Registration Statement to be declared effective (and to obtain acceleration
of such  effectiveness)  as soon as practicable  but no later than 75 days after
filing  such  Registration  Statement  and to keep such  Registration  Statement
continuously effective and usable for resale of such Eligible Securities,  for a
period of one hundred  eighty (180) days from the date on which the SEC declares
such Registration  Statement effective or such shorter period as is necessary to
complete the distribution of the securities registered thereunder.

     (e) The Initial Holder or, if the Initial  Holder is not a selling  holder,
the  Representative(s)  shall  determine the method of  distribution of Eligible
Securities pursuant to a Registration Demand.

     (f)  If a  Registration  Demand  involves  an  underwritten  offering,  the
investment  banker or  investment  bankers  and  manager or  managers  that will
administer  such  offering  will be selected  by the  Initial  Holder or, if the
Initial Holder is not a selling holder, the Representative(s); provided that the
Persons so selected shall be reasonably satisfactory to the Company.

     (g) In the event that the proposed offering is an underwritten offering and
includes  securities  to be offered for the account of the Company (the "Company
Shares"),  the  provisions  of this Section  2.1(g) shall be  applicable  if the
managing underwriter delivers a Cutback Notice stating that, in its opinion, the
aggregate  number of shares of Eligible  Common Stock,  plus the Company  Shares
proposed to be sold therein,  exceeds the maximum number of shares  specified by
the managing  underwriter in such Cutback Notice that may be distributed without
adversely  affecting the price, timing or distribution of the Common Stock being
distributed.  If the managing  underwriter  delivers  such Cutback  Notice,  the
number of shares of Eligible Common Stock requested to be registered and Company
Shares shall be reduced in the following  order until the number of shares to be
offered  has been  reduced  to the  maximum  number of shares  specified  by the
managing  underwriter  in the Cutback  Notice:  first,  the  Company  Shares and
second,  the Eligible  Common Stock in  proportion to the  respective  number of
shares of Eligible Common Stock that each Holder has requested to be registered.

     (h) The Company will pay all Registration Expenses (as set forth in Section
3.3) in connection with a registration under this Section 2.1.

                              Exhibit 4.43 Page 7
<PAGE>

     (i) No  Registration  Demand  (other than a Takedown) may be made until the
expiration of six (6) months following the completion of the distribution of the
securities  registered under any Registration  Statement that has been filed and
has become effective pursuant to a prior Registration Demand.

     (j) A Registration  Demand will not be deemed satisfied (and will not count
for purposes of the  limitations  in Section  2.1(a)) (i) unless a  registration
statement  with  respect  thereto  has  become   effective  and  has  been  kept
continuously effective for a period of at least 180 days (or such shorter period
which shall terminate when all Eligible  Securities covered by such registration
statement  have  been  sold),  (ii) if,  after  it has  become  effective,  such
registration is interfered with by any stop order,  injunction or other order or
requirement of the SEC or other governmental  agency or court for any reason not
attributable to the selling holders  participating in such  registration and has
not thereafter become effective, or (iii) if the conditions to closing specified
in the relevant underwriting or agency agreement entered into in connection with
such offering are not  satisfied or waived,  other than by reason of a breach of
such agreement by the selling holders  participating  in such offering or wilful
failure on the part of the selling holders participating in such offering.

     Section 2.2. Piggyback Registration Rights.
                  -----------------------------

     (a) If, at any time, the Company proposes to file a Registration  Statement
with the SEC respecting an offering,  whether primary, secondary or combined, of
any equity  securities of the Company,  the Company shall give written notice to
all  Holders  at least  thirty  (30)  days  prior to the  initial  filing of the
Registration  Statement  relating  to each  such  offering.  Such  notice  shall
specify, at a minimum,  the number and the type of equity securities so proposed
to be registered,  the proposed date of filing of such  registration  statement,
any proposed means of distribution  of such  securities,  any proposed  managing
underwriter or  underwriters of such securities and a good faith estimate by the
Company  of the  proposed  maximum  offering  price  thereof,  as such  price is
proposed  to appear on the  facing  page of such  registration  statement.  Each
Holder  shall have the right,  within  twenty  (20) days after  delivery of such
notice,  to request in writing  that the  Company  include  not less than 50,000
shares of Eligible  Common Stock (or such lesser amount as is then owned by such
Holder) in such Registration Statement (a "Piggyback Registration").

     (b) In the event that the  proposed  offering is an  underwritten  offering
covering  Company  Shares,  the  provisions  of  this  paragraph  (b)  shall  be
applicable if the managing  underwriter  delivers a Cutback Notice stating that,
in its opinion,  the aggregate number of shares of Eligible Common Stock and the
Company  Shares that the Holders have  requested to be  registered,  exceeds the
maximum number of shares  specified by the managing  underwriter in such Cutback
Notice that may be distributed  without adversely affecting the price, timing or
distribution of the Common Stock being distributed.  If the managing underwriter
delivers such Cutback Notice,  the number of shares of Eligible Common Stock and
Company Shares requested to be included in such offering shall be reduced in the
following order until the number of shares to be offered has been reduced to the
maximum  number of shares  specified by the managing  underwriter in the Cutback
Notice:  first, the Eligible Common Stock in proportion to the respective number
of shares  of  Eligible  Common  Stock  that each  Holder  has  requested  to be
registered and second, the Company Shares.

                              Exhibit 4.43 Page 8
<PAGE>

     (c) No  Piggy-Back  Registration  effected  under this Section 2.2 shall be
deemed to have been effected pursuant to Section 2.1 hereof or shall release the
Company of its  obligations  to effect any Demand  Registration  upon request as
provided in Section 2.1.

     (d) The Company will pay all Registration Expenses (as set forth in Section
3.3) in connection with a registration under this Section 2.2.

     (e)  The  provisions  of  this  Section  2.2  shall  not be  applicable  in
connection with a transaction in which a registration  statement is filed by the
Company on Form S-4 or S-8 or any  successor or similar  form or a  registration
statement is filed by the Company that registers securities issued pursuant to a
DRIP.

     Section   2.3.   Company's Ability to Postpone Registration Rights.
                      --------------------------------------------------

     (a) The  Company  shall  have  the  right to  postpone  the  filing  of any
Registration Statement relating to a Demand Registration for a reasonable period
of time not to exceed  ninety  (90) days (the  "Blackout  Period")  if:  (i) the
Company  determines  in its good faith  judgment  that it would be  required  to
disclose in such Registration  Statement information not otherwise then required
by law to be publicly  disclosed and (ii) either (x) in the good faith  judgment
of the Board of Directors of the Company, such disclosure would adversely affect
any material corporate  development or business transaction  contemplated by the
Company  or  otherwise  would  be  materially  harmful  to the  Company  and its
stockholders  or (y) the  Company  has a bona fide  purpose  for  preserving  as
confidential  such information or; provided,  however,  that the Blackout Period
shall  earlier  terminate  upon the  completion or  abandonment  of the relevant
corporate  development or business  transaction or upon public disclosure by the
Company or public admission by the Company of such information  specified in (i)
above.

     (b) If at any time after the Company  notifies the Holders of its intention
to file a  Registration  Statement  that would  trigger  Piggyback  Registration
Rights,  the Board of Directors of the Company in good faith shall determine for
any reason not to effect such registration or to postpone such registration, the
Company  shall  (i)  in  the  case  of  a  determination   not  to  effect  such
registration,  be relieved of its obligation to register any Eligible Securities
of Holders requesting inclusion in such registration,  and (ii) in the case of a
determination   to  postpone  such   registration,   be  permitted  to  postpone
registering  the Eligible  Securities  of Holders  requesting  inclusion in such
registration.

     (c) After the expiration of any Blackout Period and without further request
from any Holder,  the Company  shall  effect the filing of the  relevant  Demand
Registration  and shall use its reasonable best efforts to cause any such Demand
Registration  to be declared  effective  as promptly as  practicable  unless the
requesting  Holder or Holders shall have,  prior to the  effective  date of such
Demand  Registration  withdrawn in writing its initial  request,  in which case,
such withdrawn request shall not constitute a Registration  Demand or reduce the
number of Registration Demands available under Section 2.1(a).

     (d) Any request by a Holder for a Demand Registration which is subsequently
withdrawn  prior  to such  Demand  Registration  becoming  effective  shall  not
constitute a Registration  Demand or reduce the number of  Registration  Demands
available under Section 2.1(a); provided,

                              Exhibit 4.43 Page 9
<PAGE>

however,  that other than with respect to a withdrawal which is made as a result
of or after the expiration of any Blackout Period as specified in subsection (c)
above,  the Holder or Holders,  as appropriate,  shall reimburse the Company for
all expenses relating to the preparation of such withdrawn Demand Registration.

     (e) The Company shall as promptly as practicable  notify the Holders of any
postponement pursuant to this Section 2.3 or Section 2.1(c)(ii),  specifying the
reasons therefor.

     (f) If the  Company  exercises  its  right to  postpone  the  filing of any
Registration  Statement  pursuant to Section 2.3 or if the Company exercises its
right to postpone any Takedown  pursuant to Section  2.1(c)(ii)  and the Company
notifies  any Holder of such  postponement  or if the  Company  gives the notice
described  in  Section  3.7(a),  such  Holder  agrees to keep  confidential  the
exercise by the Company of its  postponement  right and any information  related
thereto which is given to such Holder by the Company.

     (g)   Notwithstanding  the  provisions  of  this  Section  2.3  or  Section
2.1(c)(ii),  the aggregate  number of days (whether or not  consecutive)  during
which the Company may delay the  effectiveness of the Registration  Statement or
prevent  offerings,  sales or  distributions  by the  Holders  pursuant  to this
Section 2.3 or Section  2.1(c)(ii)  shall in no event exceed 120 days during any
12-month  period.  In  addition,  no such delay shall exceed such number of days
that the Company determines in good faith to be reasonably necessary.

     Section 2.4.  Holder  Withdrawal  Rights.  The Company shall  withdraw from
registration any Eligible  Securities on request of a Holder.  The Company shall
not be obligated to maintain the effectiveness of any Registration Statement if,
after any withdrawal of Eligible  Securities by a Holder, the number of Eligible
Securities remaining subject to such Registration Statement represents less than
5% of the shares of Eligible Common Stock deemed outstanding, unless the Company
is also  registering  securities  on  such  Registration  Statement  for its own
account.

     Section 2.5. Other  Registration  Rights.  In the event WCPT shall grant to
any of the Saracen  Members the right to request  that WCPT  register any common
share of beneficial interest, par value $0.01, of WCPT pursuant to the terms and
provisions of the Saracen  Registration  Rights Agreement,  and any registration
right  granted  therein  (the  "Favorable  Term") is more  advantageous  to such
Saracen  Member  than  the  analogous  term  contained  in this  Agreement  (the
"Original Term"),  then any Holder of Eligible  Securities  entitled to exercise
any or all of the Registration Rights may elect, upon exercise thereof, that the
Favorable Term be applicable to such exercise in place of the Original Term.

                                    ARTICLE 3

                             REGISTRATION PROCEDURES

     Section  3.1.  Covenants  of the  Company  Applicable  to All  Registration
Statements. This Section 3.1 applies to all Registration Statements filed by the
Company and referred to in Section 2.1 and 2.2. The  securities  covered by each
such Registration Statement are referred to

                              Exhibit 4.43 Page 10
<PAGE>

as the  "Registered  Securities".  Each  underwriter  (including  any  qualified
independent  underwriter),  agent,  selling  broker,  dealer  manager or similar
securities industry professional participating in any offering of the Registered
Securities  is referred  to as an  "underwriter"  or "agent"  and any  agreement
entered into with an underwriter or agent is referred to as an  "underwriting or
agency  agreement".  In  connection  with each such  registration,  the  Company
covenants  with each Holder  participating  in such offering  (each,  a "selling
holder") and each underwriter or agent participating therein as follows:

     (a)  The  Company  will  notify  the  selling   holders  and  the  managing
underwriter or agent,  immediately,  and confirm the notice in writing, (i) when
the  Registration  Statement  or  any  pre-effective  amendment,  post-effective
amendment, prospectus or prospectus supplement is filed or when the Registration
Statement, or any post-effective amendment to the Registration Statement,  shall
have become  effective,  (ii) of the receipt of any comments from the SEC, (iii)
of any  request  by the SEC or any state  securities  authority  for  additional
information  or to amend the  Registration  Statement or amend or supplement the
Prospectus or any notification of an intention to proceed for that purpose, (iv)
of the issuance by the SEC of any stop order suspending the effectiveness of the
Registration  Statement or of any order  preventing or suspending the use of any
preliminary  prospectus,  or of  the  suspension  of  the  qualification  of the
Registered  Securities  for  offering  or  sale in any  jurisdiction,  or of the
institution or threatening of any proceedings  for any of such purposes,  (v) if
at any time when a prospectus is required by the  Securities Act to be delivered
in connection with sales of the Registered  Securities the  representations  and
warranties of the Company  contemplated  by Section  3.1(i) cease to be true and
correct and (vi) of the  existence of any fact that results or may result in the
Registration  Statement,  the Prospectus or any document incorporated therein by
reference containing an untrue statement of a material fact or omitting to state
a material fact required to be stated therein or necessary to make any statement
therein not misleading in light of the circumstances then existing.

     (b) The Company  will use its best  efforts to prevent the  issuance of any
stop order suspending the effectiveness of the Registration  Statement or of any
order preventing or suspending the use of any preliminary prospectus and, if any
such order is issued,  to obtain the lifting  thereof at the  earliest  possible
moment.

     (c)  The  Company  will  afford  the  Representative(s)  and  the  managing
underwriters a reasonable opportunity, prior to its being filed with the SEC, to
comment on any Registration  Statement,  any amendment thereto, or any amendment
of or supplement to the Prospectus.

     (d) The Company  will  furnish to each  selling  holder and to the managing
underwriter or agent,  without charge, as many signed copies of the Registration
Statement (as  originally  filed) and of all amendments  thereto,  whether filed
before or after the  Registration  Statement  becomes  effective,  copies of all
exhibits and documents  filed  therewith,  including  documents  incorporated by
reference  into  the   Prospectus,   and  signed  copies  of  all  consents  and
certificates of experts,  as such selling holder or the managing  underwriter or
agent may reasonably request, and will furnish to the managing underwriter,  for
each other underwriter  participating in an underwritten offering, one conformed
copy of the  Registration  Statement as originally  filed and of each  amendment
thereto (including  documents  incorporated by reference into the Prospectus but
without exhibits).

                              Exhibit 4.43 Page 11
<PAGE>

     (e) The Company will deliver to each selling holder and each underwriter or
agent  participating  in such offering,  without charge,  as many copies of each
preliminary  prospectus as such selling holder or such  underwriter or agent may
reasonably  request,  and the Company hereby  consents to the use of such copies
for purposes  permitted by the Securities  Act. The Company will deliver to each
selling  holder and each  underwriter or agent  participating  in such offering,
without  charge,  from time to time  during the period  when the  Prospectus  is
required to be delivered  under the Securities Act, such number of copies of the
Prospectus  (as  supplemented  or  amended)  as  such  selling  holder  or  such
underwriter or agent may reasonably request.

     (f) The  Company  will  comply  with the  Securities  Act and the rules and
regulations  of  the  SEC  thereunder,  the  Exchange  Act  and  the  rules  and
regulations of the SEC thereunder and any state  securities  laws or rules so as
to permit the completion of the  distribution  of the  Registered  Securities in
accordance with the intended  method or methods of distribution  contemplated in
the  Prospectus.  If at any time when a prospectus is required by the Securities
Act to be delivered in connection  with sales of the  Registered  Securities any
event shall occur or condition shall exist as a result of which it is necessary,
in the opinion of counsel for the selling holders,  counsel for the underwriters
or agents or counsel for the  Company,  to amend the  Registration  Statement or
amend or supplement the Prospectus in order that the Prospectus will not include
an  untrue  statement  of a  material  fact  or omit to  state a  material  fact
necessary in order to make the statements therein not misleading in the light of
the circumstances existing at the time it is delivered to a purchaser,  or if it
shall be  necessary,  in the  opinion of any such  counsel,  at any such time to
amend the Registration  Statement or amend or supplement the Prospectus in order
to  comply  with  the  requirements  of the  Securities  Act or  the  rules  and
regulations of the SEC  thereunder,  the Company will promptly  prepare and file
with the SEC, subject to Section 3.1(c),  such amendment or supplement as may be
necessary  to  correct  such  untrue  statement  or  omission  or  to  make  the
Registration  Statement or the Prospectus comply with such requirements and will
promptly  furnish each selling holder and underwriter or agent with a reasonable
number of copies of such amendment or supplement.

     (g) The Company will use its best efforts,  in cooperation with the selling
holders  or the  underwriters  or  agents,  as the case may be, to  register  or
qualify the  Registered  Securities  for offering and sale under the  applicable
securities laws of such states and other jurisdictions as the selling holders or
the managing  underwriter  or agents,  as the case may be, may  designate and to
keep  such  registration  or  qualification  in  effect  for  so  long  as  such
Registration  Statement remains effective;  provided,  however, that the Company
shall not be obligated  to file any general  consent to service of process or to
qualify  as  a  foreign  corporation  or  as  a  dealer  in  securities  in  any
jurisdiction in which it is not so qualified or to subject itself to taxation in
respect of doing  business in any  jurisdiction  in which it is not otherwise so
subject. The Company will file such statements and reports as may be required by
the laws of each  jurisdiction  in which  the  Registered  Securities  have been
qualified as above provided.

     (h) The  Company  will  effect  the  listing of the  Registered  Securities
covered by a  Registration  Statement on each  national  securities  exchange on
which  similar  securities  issued by the  Company  are then listed and make all
other necessary or appropriate filings with each such securities exchange.

                              Exhibit 4.43 Page 12
<PAGE>

     (i) The  Company  shall make such  representations  and  warranties  to the
selling holders and the underwriters or agents,  if any, in form,  substance and
scope as are customarily made by issuers to underwriters in underwritten  public
offerings.

     (j) On the effective date of the Registration  Statement or, in the case of
an underwritten  offering,  on the date of delivery of the Registered Securities
sold  pursuant  thereto,  the Company shall cause to be delivered to the selling
holders  and the  underwriters  or agents,  if any,  opinions of counsel for the
Company with  respect to, among other  things,  the due  incorporation  and good
standing of the Company;  the  qualification of the Company to transact business
as a foreign corporation; the due authorization,  execution and delivery of this
Agreement;  the due authorization,  execution,  authentication and issuance, and
the validity and enforce  ability,  of the Warrants  and/or the Eligible  Common
Stock,  as the  case may be;  the  absence  of  material  legal or  governmental
proceedings  involving  the  Company;  the  absence of a material  breach by the
Company of, or a material  default under,  agreements  binding the Company;  the
absence of governmental approvals required to be obtained in connection with the
registration, offering and sale of the Warrants and/or Eligible Common Stock, as
the case may be; the compliance as to form of the Registration Statement and any
documents  incorporated  by  reference  therein  with  the  requirements  of the
Securities  Act; the  effectiveness  of such  Registration  Statement  under the
Securities  Act; and a statement  that, as of the date of the opinion and of the
Registration  Statement or most recent post-effective  amendment thereto, as the
case may be, nothing has come to the attention of such counsel which causes them
to believe that either the  Registration  Statement or the  Prospectus  included
therein,  as then amended or  supplemented,  or the  documents  incorporated  by
reference  therein  (in  the  case  of  such  documents,  in  the  light  of the
circumstances  existing  at the time that such  documents  were  filed  with the
Commission under the Exchange Act),  contained an untrue statement of a material
fact or  omitted  to state a  material  fact  necessary  to make the  statements
therein not  misleading (it being  understood  that such counsel need express no
opinion as to the financial statements and other financial data included therein
or omitted therefrom).

     In the event that any broker-dealer registered under the Exchange Act shall
be an  "affiliate"  (as  defined  in Rule  2720(b)(1)  of the NASD Rules (or any
successor provision thereto)) of the Company or has a "conflict of interest" (as
defined  in Rule  2720(b)(7)  of the  NASD  Rules  (or any  successor  provision
thereto)) and such broker-dealer shall underwrite, participate as a member of an
underwriting  syndicate or selling  group or assist in the  distribution  of any
Registrable Securities covered by the Shelf Registration Statement, whether as a
holder of such Registrable Securities or as an underwriter, a placement or sales
agent or a broker or dealer in respect thereof, or otherwise,  the Company shall
assist such  broker-dealer in complying with the requirements of the NASD Rules,
including,   without  limitation,  by  (A)  engaging  a  "qualified  independent
underwriter" (as defined in Rule 2720(b)(15) of the NASD Rules (or any successor
provision  thereto))  to  participate  in the  preparation  of the  registration
statement relating to such Registrable  Securities,  to exercise usual standards
of due diligence in respect  thereto and to recommend the public  offering price
of such  Registrable  Securities,  (B) indemnifying  such qualified  independent
underwriter to the extent of the  indemnification  of  underwriters  provided in
Section 5 hereof,  and (C) providing such  information to such  broker-dealer as
may be required in order for such  broker-dealer to comply with the requirements
of the NASD Rules.

                              Exhibit 4.43 Page 13
<PAGE>

     (k) Immediately  prior to the  effectiveness of the Registration  Statement
or, in the case of an  underwritten  offering,  at the time of  delivery  of any
Registered  Securities  sold  pursuant  thereto,  the Company  shall cause to be
delivered to the selling holders and the underwriters or agents, if any, letters
from the Company's  independent public accountants stating that such accountants
are  independent  public  accountants  with  respect to the  Company  within the
meaning of the Securities Act and the applicable published rules and regulations
of the SEC  thereunder,  and  otherwise  in  customary  form and  covering  such
financial and accounting  matters as are  customarily  covered by letters of the
independent public accountants delivered in connection with primary underwritten
public offerings.

     (l) If the managing  underwriter or agent so requests,  the underwriting or
agency  agreement  shall set forth in full the  provisions  hereof  relating  to
covenants,  registration  expenses,  lock-up  agreements,   indemnification  and
contribution  contained in this  Article 8, with such changes  therein as may be
agreed to by the  managing  underwriter  or agent,  the  Company and the selling
holders.

     (m) The Company shall deliver such  documents  and  certificates  as may be
requested  by any  selling  holder or the  underwriters  or agents,  if any,  to
evidence  compliance  with  Section  3.1(i)  and with any  customary  conditions
contained in the underwriting or agency agreement, if any.

     (n) The Company will make  available for inspection by  representatives  of
the  selling  holders  and the  underwriters  or  agents  participating  in such
offering,  any  attorney  or  accountant  retained  by such  selling  holders or
underwriters or agents and, with respect to any private placement of Warrants or
Underlying Common Stock, upon notice to the Company, prospective purchasers, all
financial and other records, pertinent corporate documents and properties of the
Company, and cause the Company's officers, directors and employees to supply all
information  reasonably  requested by any such  representative,  underwriter  or
agent,  attorney  or  accountant  in  connection  with  the  preparation  of the
Registration  Statement;  provided,  however,  that any records,  information or
documents that are designated by the Company in writing as confidential shall be
kept  confidential by each such person (by, among other things,  if so requested
by the Company,  entering into a confidentiality agreement in form and substance
satisfactory  to the  Company)  unless such  records,  information  or documents
become  part of the  public  domain  through  no fault of such  person or unless
disclosure  thereof  is  required  by court or  administrative  order or the SEC
(including the federal securities law). Without limitation of the foregoing, the
Company will give the selling  holders,  their  underwriters or agents and their
respective  counsel,  accountants  and  other  representatives  and  agents  the
opportunity  to  participate  in the  preparation  of any prospectus or offering
circular  included therein or filed with the SEC, and, to review all information
reasonably  requested by each of them as shall be necessary or  appropriate,  in
the opinion of such  holders'  and such  underwriters'  respective  counsel,  to
conduct a reasonable investigation within the meaning of the Securities Act.

     (o) The Company will make  generally  available to its security  holders as
soon as practicable,  but not later than forty-five (45) days after the close of
the  period  covered  thereby  (or ninety  (90) days if such  period is a fiscal
year),  an  earnings  statement  of the  Company  (in  form  complying  with the
provisions  of Rule 158 under the  rules  and  regulations  of the SEC under the
Securities  Act),  covering a period of twelve (12) months  beginning  after the
effective date of the

                              Exhibit 4.43 Page 14
<PAGE>

Registration  Statement but not later than the first day of the Company's fiscal
quarter next following such effective date.

     (p) The  Company  will enter into such  customary  agreements,  including a
customary  underwriting or agency agreement with the underwriters or agents,  if
any, and take all other  reasonable  actions in connection  with the offering in
order to expedite or facilitate the disposition of the Registered Securities.

     (q) The Company will provide a transfer  agent and  registrar  for all such
Eligible  Securities  covered by such registration  statement not later than the
effective date of such registration statement.

     (r) The Company will  provide a CUSIP  number for all  Eligible  Securities
being offered, not later than the effective date of the registration statement.

     (s) The Company will take all such other commercially reasonable actions as
are necessary or advisable in order to expedite or facilitate the disposition of
such Eligible Securities.

     (t)  The  Company  shall   cooperate  with  the  selling  holders  and  the
underwriters or agents  participating  in such offering to facilitate the timely
preparation and delivery of certificates  representing such Registered Shares to
be sold,  which  certificates  shall not bear any restrictive  legends except as
required by law or the Articles of Incorporation or the Company's By-laws;  and,
in the case of an underwritten offering,  enable such Registered Shares to be in
such  denominations and registered in such names as the managing  underwriter or
underwriters may request in writing at least two business days prior to any sale
of the Registered  Shares to the  underwriters or agents  participating  in such
offering.

     Section 3.2.  Covenants of the Selling Holders.
                   ---------------------------------

     (a) Each  selling  holder  shall use its best  efforts  to  furnish  to the
Company  such   information   regarding  the  distribution  of  such  Registered
Securities as is  customarily  requested  from selling  holders in  underwritten
public  offerings  to the extent  necessary to permit the Company to comply with
the  Securities  Act;  provided,  that  the  Company  will  not  include  in any
Registration   Statement,   Prospectus  or  prospectus  supplement   information
concerning  or relating to any Holder or selling  holder to which such Holder or
selling holder shall reasonably object (unless the inclusion of such information
is required by applicable law or the  regulation of any  securities  exchange to
which  the  Company  may  be  subject),  and  the  Company  will  not  file  any
Registration  Statement,  Prospectus or amendment or supplement thereto to which
such Holder or selling holder shall  reasonably  object;  provided that, if such
Holder or selling  holder  objected to a  registration  statement to be filed in
connection  with a Piggyback  Registration,  such  Holder or selling  holder may
withdraw any or all of its Eligible Securities from such registration  statement
and the Company may file such registration statement.

     (b) Each selling  holder  agrees that,  upon receipt of any notice from the
Company  of the  happening  of  any  event  of the  kind  described  in  Section
3.1(a)(vi),  such selling holder will forthwith  discontinue  the disposition of
its Registered Securities pursuant to the Registration

                              Exhibit 4.43 Page 15
<PAGE>

Statement until such selling holder's receipt of the copies of a supplemented or
amended  Prospectus  contemplated by Section  3.1(f),  or until it is advised in
writing by the Company that the use of such  Prospectus  may be resumed.  If the
Company shall give any such notice,  the Company shall extend the period of time
during  which  the  Company  is  required  to keep  the  Registration  Statement
effective  and usable by the number of days  during the period  from the date of
receipt  of such  notice  to the date  when each  selling  holder of  Registered
Securities covered by such Registration  Statement either receives the copies of
a  supplemented  or amended  Prospectus  contemplated  by  Section  3.1(f) or is
advised  in  writing  by the  Company  that  the use of such  Prospectus  may be
resumed.

     (c)  No  selling   holders,   as  such,  shall  be  required  to  make  any
representation   or  warranty  as  to  the  accuracy  or   completeness  of  the
Registration  Statement or otherwise  relating to the offering (except solely as
to written information furnished to the Company by such selling holder expressly
for use in the Registration Statement).

     Section 3.3.  Registration Expenses.
                   ----------------------

     (a) The Company  will pay and bear all costs and  expenses  incident to the
performance  of its  obligations  under  this  Agreement  with  respect  to each
registration pursuant to Section 2.1 or 2.2, including, without limitation:

     (i) the  preparation,  printing  and filing of the  Registration  Statement
(including  financial  statements  and  exhibits),  as  originally  filed and as
amended,  any preliminary  prospectuses and the Prospectus and any amendments or
supplements  thereto,  and the cost of furnishing  copies thereof to the selling
holders or the underwriters or agents, as the case may be;

     (ii) the  preparation,  printing and  distribution  of any  underwriting or
agency agreement, agreement among underwriters, selling agreements, certificates
representing the Registered Securities,  any Blue Sky or legal investment survey
and other  documents  relating to the  performance of and  compliance  with this
Agreement;

     (iii) the fees and disbursements of the Company's counsel,  accountants and
experts and the reasonable fees and disbursements of one counsel retained by the
selling holders pursuant to Section 3.3(b);

     (iv) except as provided in Section 3.3(c),  the fees and  disbursements  of
the underwriters or agents  customarily paid by issuers or sellers of securities
and the  reasonable  fees  and  expenses  of any  special  experts  retained  in
connection with the Registration Statement, but excluding underwriting discounts
and commissions and transfer taxes, if any;

     (v)  the  qualification  of  the  Registered  Securities  under  applicable
securities  laws in accordance  with Section 3.1(g) and any filing for review of
the  offering  with  the  National  Association  of  Securities  Dealers,  Inc.,
including  filing  fees and fees and  disbursements  of counsel  for the selling
holders  and the  underwriters  or  agents,  as the case may be,  in  connection
therewith,  in connection  with any Blue Sky or legal  investment  survey and in
connection with any reserve share program;

                              Exhibit 4.43 Page 16
<PAGE>

     (vi) all fees and expenses incurred in connection with the listing, if any,
of any of the  Registered  Securities  on any  securities  exchange  pursuant to
Section 3.1(h); and

     (vii)  up to a 5%  underwriting  discount  or  commission  payable  to  the
underwriters or agents in connection with the sale of the Registered Securities.

     (b) In  connection  with the  filing of each  Registration  Statement,  the
Company  will  reimburse  the  selling  holders  for  the  reasonable  fees  and
disbursements of one firm of legal counsel, which shall be chosen by the Initial
Holder,   or  if  the  Initial  Holder  is  not  then  a  selling  holder,   the
Representative(s) and shall be reasonably satisfactory to the Company.

     (c) Each selling  holder will pay and bear all costs and expenses  incident
to the delivery of the  Registered  Securities  to be sold by it,  including any
stock transfer taxes payable upon the sale of such Registered  Securities to the
purchaser  thereof and, to the extent not paid  pursuant to Section  3.3(a)(vii)
above,  any  underwriting  discounts or commissions  payable to  underwriters or
agents in connection therewith.

     Section 3.4.  Indemnification and Contribution.
                   ---------------------------------

     (a) In connection  with each  registration  pursuant to Section 2.1 or 2.2,
the Company  shall and hereby does  indemnify  and hold  harmless  each  selling
holder of Eligible  Securities,  each underwriter or agent participating in such
offering,  each person,  if any,  who  controls  any selling  holder or any such
underwriter or agent within the meaning of Section 15 of the Securities Act, and
each officer, director, employee, agent, stockholder,  member, partner or direct
or indirect owner of any of the foregoing  (all of the foregoing  being referred
to collectively as "Seller Parties" and  individually as a "Seller  Party"),  as
follows:

     (i)  against  any  and all  loss,  liability,  claim,  damage  and  expense
whatsoever,  as  incurred,  arising out of or based upon an untrue  statement or
alleged  untrue  statement  of a material  fact  contained  in the  Registration
Statement  (or any  amendment  thereto),  or the  omission  or alleged  omission
therefrom of a material fact required to be stated  therein or necessary to make
the statements therein not misleading or arising out of an untrue statement of a
material  fact  included  in  any  preliminary  or  summary  prospectus  or  the
Prospectus (or any amendment or supplement thereto or any document  incorporated
therein by  reference)  or the  omission  or  alleged  omission  therefrom  of a
material fact required to be stated  therein or necessary to make the statements
therein,  in the light of the  circumstances  under  which they were  made,  not
misleading;

     (ii)  against  any and all  loss,  liability,  claim,  damage  and  expense
whatsoever,  as  incurred,  to  the  extent  of the  aggregate  amount  paid  in
settlement of any litigation, or investigation or proceeding by any governmental
agency or body, commenced or threatened,  or of any claim whatsoever arising out
of or based upon any such untrue  statement  or  omission,  or any such  alleged
untrue  statement or alleged  omission,  if such settlement is effected with the
written  consent of the  Company,  which shall not be  unreasonably  withheld or
delayed; and

                              Exhibit 4.43 Page 17
<PAGE>

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

provided,  however,  that, with respect to any Seller Party, this indemnity does
not apply to any loss, liability, claim, damage or expense to the extent arising
out of an untrue  statement or omission or alleged untrue  statement or omission
made in reliance upon and in conformity  with written  information  furnished to
the  Company  by  such  Seller  Party,  expressly  for  use in the  Registration
Statement (or any amendment  thereto),  or any preliminary or summary prospectus
or the Prospectus (or any amendment or supplement thereto).

     (b) Each selling  holder agrees  severally,  and not jointly or jointly and
severally,  to indemnify and hold harmless the Company,  its directors,  each of
its officers who signed a  Registration  Statement,  each  underwriter  or agent
participating in such offering and the other selling  holders,  and each person,
if any, who controls the Company,  any such  underwriter  or agent and any other
selling  holder within the meaning of Section 15 of the  Securities Act and each
officer,  director,  employee, agent, stockholder,  member, partner or direct or
indirect  owner of any of the  foregoing,  against any and all loss,  liability,
claim,  damage and  expense  described  in the  indemnity  contained  in Section
3.4(a), as incurred, but only with respect to untrue statements or omissions, or
alleged untrue statements or omissions,  made in the Registration  Statement (or
any  amendment  thereto),  or  any  preliminary  or  summary  prospectus  or the
Prospectus  (or any  amendment or  supplement  thereto) in reliance  upon and in
conformity  with  written  information  furnished to the Company by such selling
holder  expressly  for  use in the  Registration  Statement  (or  any  amendment
thereto),  or any  preliminary  or summary  prospectus or the Prospectus (or any
amendment or supplement thereto);  provided,  however, that the liability of any
selling  holder under this Section  3.4(b) shall be limited to the amount of net
proceeds  received by such selling  holder in the  offering  giving rise to such
liability.

     (c) Each  indemnified  party shall give prompt notice to each  indemnifying
party of any action  commenced  against it in respect of which  indemnity may be
sought  hereunder,  but  failure to so notify an  indemnifying  party  shall not
relieve  the  indemnifying  party  from any  liability  it may have  under  this
Agreement,  except  to the  extent  that the  indemnifying  party is  materially
prejudiced  thereby  and shall  not  relieve  the  indemnifying  party  from any
liability it may have had to any  indemnified  party  otherwise  than under this
Section 3.4. In case any action or proceeding is brought against the indemnified
party and it shall notify the indemnifying  party of the  commencement  thereof,
the  indemnifying  party shall be entitled to participate in, and, unless in the
reasonable  judgment of the  indemnified  party a conflict may exist between the
indemnifying  party  and the  indemnified  party  in  respect  of such  claim or
proceeding,  to assume the defense thereof,  jointly with any other indemnifying
party so notified, with counsel reasonably satisfactory to the indemnified party
and, after notice from the indemnifying  party to the indemnified  party that it
so chooses,  the  indemnifying  party shall not be liable for any legal or other
expenses  subsequently  incurred by the indemnified party in connection with the
defense thereof other than reasonable costs of investigation; provided, however,
that

                              Exhibit 4.43 Page 18
<PAGE>

     (i) if the  indemnifying  party fails to take reasonable steps necessary to
defend  diligently the claim within twenty (20) days after receiving notice from
the indemnified  party that the  indemnified  party believes it has failed to do
so; or

     (ii)  if  the  indemnified  party  who is a  defendant  in  any  action  or
proceeding which is also brought against the indemnifying party reasonably shall
have  concluded  that there may be one or more legal  defenses  available to the
indemnified party which are not available to the indemnifying party; or

     (iii) if  representation  of both  parties by the same counsel is otherwise
inappropriate   under  applicable   standards  of  professional   conduct,   the
indemnified  party shall have the right to assume or continue its own defense as
set forth above (but with no more than one firm of counsel  for all  indemnified
parties in each  jurisdiction,  except to the extent  any  indemnified  party or
parties  reasonably  shall  have  concluded  that  there  may be legal  defenses
available  to such  party  or  parties  which  are not  available  to the  other
indemnified  parties or to the extent  representation of all indemnified parties
by the same counsel is otherwise  inappropriate  under  applicable  standards of
professional  conduct)  and the  indemnifying  party  shall  be  liable  for any
reasonable expenses therefor.  No indemnifying party shall,  without the written
consent of the  indemnified  party,  effect the  settlement or compromise of, or
consent to the entry of any judgment  with respect to, any pending or threatened
action or in  respect of which  indemnification  or  contribution  may be sought
hereunder  (whether or not the indemnified party is an actual or potential party
to such action or claim)  unless such  settlement,  compromise  or judgment  (A)
includes an  unconditional  release of the indemnified  party from all liability
arising out of such  action or claim and (B) does not include a statement  as to
or an  admission of fault,  culpability  or a failure to act, by or on behalf of
any indemnified party.

     (d)  If for  any  reason  the  forgoing  indemnity  is  unavailable,  or is
insufficient  to hold harmless,  an indemnified  party,  then each  indemnifying
party shall contribute to the amount paid or payable by such  indemnified  party
as a result of any loss, liability,  claim, damage or expense in such proportion
as is appropriate to reflect the relative  benefits received by the indemnifying
party on the one hand and the indemnified  party on the other from such offering
of securities. If, however, the allocation provided in the immediately preceding
sentence is not permitted by applicable law, or if the indemnified  party failed
to give the notice required by subparagraph (c) above and the indemnifying party
is materially  prejudiced thereby, then each indemnifying party shall contribute
to the amount paid or payable by such indemnified party in such proportion as is
appropriate  to reflect not only such  relative  benefits  but also the relative
fault of the indemnifying  party and the indemnified  party as well as any other
relevant  equitable  considerations.  The relative  fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged  omission to state a material fact
relates to information  supplied by the  indemnifying  party or the  indemnified
party and the parties'  relative  intent,  knowledge,  access to information and
opportunity to correct or prevent such untrue statement or omission. The parties
hereto agree that it would not be just and equitable if  contributions  pursuant
to this  subparagraph (d) were to be determined by pro rata allocation or by any
other  method  of  allocation  which  does not  take  account  of the  equitable
considerations  referred to in the preceding sentences of this subparagraph (d).
The

                              Exhibit 4.43 Page 19
<PAGE>

amount  paid or payable in respect of any claim  shall be deemed to include  any
legal or other expenses  incurred by such  indemnified  party in connection with
investigation  or  defending  any such  claim.  No person  guilty of  fraudulent
misrepresentation  (within the meaning of Section 11(f) of the Securities Act or
the  equivalent   thereof  under  any  applicable  law)  shall  be  entitled  to
contribution  from any person who was not guilty of such fraudulent  misrepresen
tation.  Notwithstanding  anything in this subparagraph (d) to the contrary,  no
indemnifying  party (other than the Company) shall be required  pursuant to this
subparagraph (d) to contribute any amount in excess of the net proceeds received
by such indemnifying  party from the sale of securities in the offering to which
the losses,  claims,  damages or liabilities of the indemnified  parties relate,
less  the  amount  of  any   indemnification   payment  made  pursuant  to  this
subparagraph (d).

     (e) Any indemnity and reimbursement agreements contained herein shall be in
addition  to any  other  rights to  indemnification  or  contribution  which any
indemnified  party may have  pursuant  to law or  contract.  The  indemnity  and
contribution  agreements  contained in this Section 3.4 and the  representations
and  warranties  of the  Company  referred  to in Section  3.1(i)  shall  remain
operative and in full force and effect  regardless of (i) any termination of any
underwriting or agency agreement, (ii) any investigation made by or on behalf of
the selling  holders,  the Company or any  underwriter  or agent or  controlling
person  or (iii)  the  consummation  of the sale or  successive  resales  of the
Registered Securities.

     (f) The indemnification  and contribution  required herein shall be made by
periodic  payments of the amount thereof during the course of the  investigation
or defense, as and when bills are received or expense, loss, damage or liability
is incurred.

     Section 3.5. Rule 144. The Company  covenants that it will continue to file
on a timely  basis the reports  required to be filed by it under the  Securities
Act and the rules and regulations of the SEC thereunder and the Exchange Act and
the rules and  regulations  of the SEC  thereunder and it will take such further
action as any Holder of Eligible Securities may reasonably  request,  all to the
extent  required  from  time to time to  enable  such  Holder  to sell  Eligible
Securities  without  registration under the Securities Act within the limitation
of the exemptions  provided by Rule 144 under the  Securities  Act, as such Rule
may be amended  from time to time.  Upon the  request of any Holder of  Eligible
Securities,  the Company will  deliver to such Holder a written  statement as to
whether it has complied with such requirements.

     Section  3.6.  Participation  in  Underwritten  Offerings.  No  Holder  may
participate in any underwritten offering hereunder unless:

     (a)  Such  Holder  (other  than the  Initial  Holder)  executes  a power of
attorney   appointing  one  or  more  (up  to  three  (3))  attorneys  (each,  a
"Representative") designated by the selling holders proposing to sell a majority
of the Eligible Securities proposed to be sold by all selling holders. Each such
Representative  shall  be  authorized,   on  customary  terms,  to  execute  the
underwriting agreement on behalf of each selling holder and to otherwise act for
the selling holders in connection with the offering.

     (b) Such  Holder  (other  than the  Initial  Holder)  directly  through its
Representative,  enters into an  underwriting  agreement  with the Company,  the
other selling

                              Exhibit 4.43 Page 20
<PAGE>

holders,  any selling  stockholders  and the  underwriters,  which  underwriting
agreement shall comply with the provisions of this Article 8.

     (c) Such Holder executes all questionnaires and other documents required by
theunderwriting agreement to be executed by such Holder.

     Section 3.7.  Lock-Up Agreements.
                   ------------------

     (a) Provided that the Company,  within 10 Business  Days after  receiving a
Registration Demand, has not given notice to the Holder making such Registration
Demand to the effect that it is unable to provide a "lock-up"  as  described  in
this Section 8.7(a) because it intends to issue securities  within the following
90 days,  the Company  agrees that it will not,  directly or  indirectly,  sell,
offer to sell,  grant any option for the sale of, or  otherwise  dispose of, any
share  of  Common  Stock  or  securities  convertible  into or  exchangeable  or
exercisable  for any  share of  Common  Stock,  other  than any (i) such sale or
distribution  of Common  Stock  upon  exercise  of  Warrants  in the case of any
registration  pursuant to Section 7.l and (ii) Excluded  Securities  (as defined
below), for a period of ninety (90) days (or such shorter period as the managing
underwriter of such registration shall determine) from the effective date of any
Registration  Statement  pertaining  to  such  Eligible  Common  Stock."Excluded
Securities"  shall mean (1) options or other  securities  issued to employees or
directors of the Company,  (2)  securities  issued in exchange for  interests in
real  property,  (3) shares issued in connection  with the Company's  DRIP,  (4)
securities  issued  upon  conversion  of  convertible  securities  issued by the
Company   and  (5)   non-convertible   preferred   stock  of  the   Company  and
non-convertible debt securities of the Company.

     (b) Each Holder of Eligible  Common  Stock whose  Eligible  Common Stock is
covered by a Registration Statement filed pursuant to Sections 2.1 or 2.2 agrees
that it will not, directly or indirectly,  sell, offer to sell, grant any option
for the sale of, or otherwise dispose of, any shares of Common Stock (other than
the  Eligible  Common  Stock  covered  by such  Registration  Statement)  or any
Warrants or other securities convertible into or exchangeable or exercisable for
Common  Stock,  for a period of ninety (90) days (or such shorter  period as the
managing  underwriter  of such  registration  shall  determine)  days  from  the
effective date of the Registration  Statement pertaining to such Eligible Common
Stock.

     (c) The lock-up agreements set forth in Sections 8.7(a) and 8.7(b) shall be
subject  to  customary  exceptions  that  may be  contained  in an  underwriting
agreement if any such registration involves an underwritten offering.

                                    ARTICLE 4

                                  MISCELLANEOUS

     Section 4.1. Notices. (a) Any notice, demand or delivery authorized by this
Agreement  shall be in  writing  and  shall be  sufficiently  given or made when
delivered or on the third

                              Exhibit 4.43 Page 21
<PAGE>

Business Day  following  the date sent by  first-class  mail,  postage  prepaid,
addressed to the Company or the Initial Holder as follows:

If to the Company:         Wellsford Real Properties, Inc.
                           535 Madison Avenue
                           26th Floor
                           New York, New York 10022
                           Attention: President

If to the Initial Holder:  W/W Group Holdings, L.L.C.
                           85 Broad Street
                           New York, New York 10036
                           Attention: Chief Financial Officer


or (iii) such other address as shall have been  furnished to the party giving or
making such notice, demand or delivery.

     Section  4.2.  APPLICABLE  LAW.  THIS  AGREEMENT  AND  ALL  RIGHTS  ARISING
HEREUNDER SHALL BE GOVERNED BY THE INTERNAL LAWS OF THE STATE OF NEW YORK.

     Section 4.3. Persons Benefitting.  This Agreement shall be binding upon and
inure to the  benefit of any Holders  (each of whom is an  intended  third party
beneficiary),   the   Company   and  their   respective   successors,   assigns,
beneficiaries,  executors  and  administrators.  Nothing  in this  Agreement  is
intended or shall be construed to confer upon any Person, other than the Company
and the Holders (and such  successors,  assigns,  beneficiaries,  executors  and
administrators), any right, remedy or claim under or by reason of this Agreement
or any part hereof.

     Section 4.4. Counterparts.  This Agreement may be executed in any number of
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together constitute one and the same instrument.

     Section 4.5. Headings.  The descriptive headings of the several Sections of
this Agreement are inserted for  convenience and shall not control or affect the
meaning or construction of any of the provisions hereof.

     Section  4.6.  Remedies.  In the event of a breach by the  Company  or by a
holder of Eligible Securities, of any of their obligations under this Agreement,
each  holder  of  Eligible  Securities  or the  Company,  as the case may be, in
addition  to being  entitled to exercise  all rights  granted by law,  including
recovery of damages,  will be  entitled  to specific  performance  of its rights
under this Agreement.  The Company and each holder of Eligible  Securities agree
that monetary  damages would not be adequate  compensation for any loss incurred
by reason  of a breach  by it of any of the  provisions  of this  Agreement  and
hereby further agrees that, in the event of any action for specific  performance
in respect of such breach, it shall waive the defense that a remedy at law would
be adequate.

                              Exhibit 4.43 Page 22
<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
duly executed, as of the day and year first above written.

                                            WELLSFORD REAL PROPERTIES, INC.

                                            By:   /s/ Edward Lowenthal
                                                  --------------------
                                                  Name: Edward Lowenthal
                                                  Title:   President


                                            W/W GROUP HOLDINGS, L.L.C

                                            By:   /s/ Alan S. Kava
                                                  ----------------
                                                  Name: Alan S. Kava
                                                  Title: Vice President

                              Exhibit 4.43 Page 23
<PAGE>


                      WHWEL REAL ESTATE LIMITED PARTNERSHIP
                                 85 BROAD STREET
                            NEW YORK, NEW YORK 10004

                                                                    May 28, 1999


Wellsford Real Properties, Inc.
535 Madison Avenue
16th Floor
New York, New York 10022

Ladies and Gentlemen:

     We refer to the Limited  Liability  Company  Operating  Agreement (the "LLC
Agreement") of  Wellsford/Whitehall  Properties Group, L.L.C. ("Group") dated as
of the date hereof, among Wellsford Commercial Properties Trust ("WCPT"),  WHWEL
Real Estate Limited  Partnership  ("WHWEL") and the other  Members.  Capitalized
terms used and not defined  herein  shall have the meanings set forth in the LLC
Agreement.

     It is hereby  agreed by WRP that,  within  twenty (20)  Business Days after
WHWEL has delivered a written  request to WRP, WRP will  exchange  shares of WRP
Common Stock for Excess  Membership  Units (as defined below) then held by WHWEL
or, at WRP's  election,  all or part of such  Excess  Membership  Units shall be
exchanged for cash at the fair market value of the  applicable  number of shares
of WRP Common Stock as determined below.

     For purposes of this letter agreement, "Excess Membership Units" shall mean
the  Membership  Units  received by WHWEL in exchange for Capital  Contributions
made to Group by WHWEL in excess of $50,000,000 up to $75,000,000,  but not with
respect  to any  Membership  Unit  issued  to  WHWEL  in  exchange  for  Capital
Contributions made to Group by WHWEL in excess of $75,000,000.  It is understood
and agreed that, as of the date hereof,  WHWEL has funded Capital  Contributions
to Group in amount  equal to  $67,139,043.  The  number of shares of WRP  Common
Stock issued to WHWEL in exchange for each Excess Membership Unit shall be equal
to the quotient of (i) the  Membership  Unit Purchase  Price (as defined  below)
divided by (ii) the Closing  Price (as defined in the Warrant  Agreement)  as of
the Trading Day (as defined in the Warrant  Agreement)  immediately prior to the
date the written request described above is delivered to WRP.

                              Exhibit 4.44 Page 1
<PAGE>

     For  purposes of this letter  agreement  "WRP Common  Stock" shall mean the
common stock,  par value $.01 per share,  of WRP and any other stock of WRP into
which such common stock may be converted  or  reclassified  (other than stock of
the Company into which unissued Common Stock has been  reclassified) or that may
be issued in respect of, in exchange  for,  or in  substitution  of, such common
stock by reason of any stock splits,  stock dividends,  distributions,  mergers,
consolidations, recapitalizations or other like events.

     For purposes of this letter  agreement,  "Membership  Unit Purchase  Price"
shall mean the aggregate  purchase  price paid for all Excess  Membership  Units
held by WHWEL on the date of  determination  divided  by the  number  of  Excess
Membership Units held by WHWEL on such date.

     This letter agreement and all rights arising hereunder shall be governed by
the internal laws of the State of New York.

     This letter agreement may be executed in any number of  counterparts,  each
of which shall be deemed an original, but all of which together shall constitute
one and the same instrument.

                              Exhibit 4.44 Page 2
<PAGE>

     If the foregoing correctly reflects our understanding,  please confirm your
acceptance by executing the enclosed  counterpart  of this letter  agreement and
return it to the  undersigned,  whereupon  it will  become a  binding  agreement
between the parties hereto in accordance with its terms.

                      Very truly yours.


                      WHWEL REAL ESTATE LIMITED
                      PARTNERSHIP

                               By:      WHATR Gen-Par, Inc.

                                        By:  /s/ Alan S. Kava
                                             ----------------
                                             Name: Alan S. Kava
                                             Title:   Vice President

ACKNOWLEDGED AND AGREED
AS OF THE DATE FIRST ABOVE WRITTEN:

WELLSFORD REAL PROPERTIES, INC.

By:  /s/ Edward Lowenthal
     --------------------
     Name:  Edward Lowenthal
     Title:    President.

                              Exhibit 4.44 Page 3
<PAGE>



                       FIRST AMENDMENT TO MEZZANINE
                              LOAN AGREEMENT

     THIS FIRST AMENDMENT TO MEZZANINE LOAN AGREEMENT (this "Amendment") made as
of this 28th day of May, 1999, by and among  WELLSFORD/WHITEHALL  PROPERTIES II,
L.L.C.,  a  Delaware  limited  partnership  ("Borrower"),  WELLSFORD  COMMERCIAL
PROPERTIES TRUST, a Maryland real estate  investment trust ("WCPT"),  WHWEL REAL
ESTATE LIMITED PARTNERSHIP ("WHWEL"),  WELLSFORD REAL PROPERTIES, INC. ("WRPI"),
WHITEHALL  STREET REAL ESTATE  LIMITED  PARTNERSHIP V ("Whitehall  V"),WHITEHALL
STREET REAL ESTATE LIMITED  PARTNERSHIP VI ("Whitehall  VI"),  WHITEHALL  STREET
REAL ESTATE LIMITED  PARTNERSHIP VII ("Whitehall  VII"),  WHITEHALL  STREET REAL
ESTATE LIMITED PARTNERSHIP VIII ("Whitehall VIII"; WCPT, WHWEL, WRPI,  Whitehall
V,  Whitehall VI,  Whitehall VII and  Whitehall  VIII are sometimes  hereinafter
referred to  collectively as  "Guarantors"),  WELLS AVENUE  HOLDINGS  L.L.C.,  a
Delaware limited liability company  ("Member"),  WASH MANAGER L.L.C., a Delaware
limited liability company ("Manager"),  BANKBOSTON,  N.A., individually ("BKB"),
GOLDMAN SACHS MORTGAGE COMPANY ("Goldman"), BHF-BANK AKTIENGESELLSCHAFT ("BHF"),
MORGAN STANLEY SENIOR FUNDING INC., ("Morgan Stanley"),  and PAM CAPITAL FUNDING
LP ("PAM") (BKB, Goldman, BHF, Morgan Stanley and PAM are hereinafter,  referred
to  collectively as the "Banks"),  and BANKBOSTON,  N.A., as Agent for the Banks
(the "Agent").

                            W I T N E S E T H:

     WHEREAS,  Borrower,  Agent and the banks a party thereto  entered into that
certain Mezzanine Loan Agreement dated July 16, 1998 (the "Loan Agreement"); and

     WHEREAS,  Member,  Manager,  WCPT and WHWEL executed the Loan Agreement for
the purpose of being bound by Section 32 of the Loan Agreement; and

     WHEREAS,  Guarantors have executed and delivered to the Agent and the Banks
that certain Conditional Guaranty of Payment and Performance dated July 16, 1998
(the "Conditional Guaranty"); and

     WHEREAS,  WCPT and WHWEL have  executed and  delivered to the Agent and the
Banks that certain  Indemnity  and Guaranty  Agreement  dated July 16, 1998 (the
"Indemnity and Guaranty"); and

     WHEREAS,  WRPI, Whitehall V, Whitehall VI, Whitehall VII and Whitehall VIII
have  executed and  delivered to the Agent and the Banks that certain  Indemnity
Agreement dated July 16, 1998 (the "Indemnity";  the Conditional  Guaranty,  the
Indemnity and Guaranty and the Indemnity are sometimes  hereinafter  referred to
collectively as the "Guaranty"); and

     WHEREAS,  Borrower has requested  that Agent and the Banks modify and amend
certain terms and provisions of the Loan Agreement; and

                             Exhibit 10.461 Page 1
<PAGE>

     WHEREAS,  as a  condition  to such  modification,  Agent and the Banks have
required  that  Borrower,   Member  and  Manager  and  Guarantors  execute  this
Amendment;

     NOW,  THEREFORE,  for and in  consideration  of the  sum of TEN and  NO/100
DOLLARS  ($10.00),  and other good and valuable  consideration,  the receipt and
sufficiency  of which is  hereby  acknowledged,  the  parties  hereto  do hereby
covenant and agree as follows:

     1.  Definitions.  All terms used  herein  which are not  otherwise  defined
herein shall have the meanings set forth in the Loan Agreement.

     2.  Modification  of the Loan Agreement.  Borrower,  the Banks and Agent do
hereby modify and amend the Loan Agreement as follows:

     (a) By deleting the entity name "The Goldman Sachs Group,  L.P."  appearing
in the definition of "Goldman Group," appearing on page 13 of Section 1.1 of the
Loan  Agreement,  and  inserting in lieu  thereof the words "The  Goldman  Sachs
Group, Inc.";

     (b) By deleting in its entirety the third (3rd)  sentence of Section 2.1 of
the Loan Agreement,  appearing on page 23 thereof, and inserting in lieu thereof
the following:

          "Notwithstanding  anything  herein to the contrary,  in no event shall
     the  amount  of the  Loans  advanced  for  purposes  permitted  under  this
     Agreement,  other than the purposes  contemplated  by Section  5.6,  exceed
     $67,890,482.00,  and in no event shall the Borrower be permitted to request
     Loans  after the  Revolving  Credit  Termination  Date  except for  amounts
     requested pursuant to Section 5.6.";

     (c) By inserting  the following  paragraphs  as Section  5.6(i) of the Loan
Agreement as follows:

          "(i)  Notwithstanding  anything in the  definition of the term 'Tenant
     Improvement Projects' or Section 5.6 to the contrary,  Borrower may request
     funds for  disbursement  from the Tenant  Improvement  Reserve for a Tenant
     Improvement  Project  without  the  requirement  that  there  be any  Lease
     requiring  such Tenant  Improvement  Project upon the  following  terms and
     conditions:

               (i) Such Tenant  Improvement  Project  shall be for base building
          and/or generic tenant  improvements  to facilitate the leasing of such
          Mortgaged Property;

               (ii)   Borrower  may  request   disbursements   from  the  Tenant
          Improvement Reserve for

                             Exhibit 10.461 Page 2
<PAGE>

          Tenant  Improvement  Projects for the  Mortgaged  Properties  commonly
          known  as  the  Polaroid  Buildings  and  Mountain  Heights  upon  the
          satisfaction of the terms of Section 5.6 (including without limitation
          the  approval  of the  Building  Capital  Project  Budget);  provided,
          however,  that the approval by the Majority  Banks of a proposed Lease
          which requires such Tenant  Improvement  Project shall not be required
          nor  shall  there be  required  a Lease  which  requires  such  Tenant
          Improvement Project;

               (iii) With respect to the Mortgaged  Property  commonly  known as
          Morris  Technology   Center,   upon  the  satisfaction  of  all  other
          conditions  in this  Section 5.6  (including  without  limitation  the
          approval of the Building  Capital Project  Budget),  Borrower shall be
          entitled to request  disbursements from the Tenant Improvement Reserve
          for Tenant  Improvement  Projects up to in the aggregate  $100,000.00;
          provided  that the  approval  by the  Majority  Banks of a Lease which
          requires  such Tenant  Improvement  Project  shall not be required nor
          shall there be required a Lease which requires such Tenant Improvement
          Project,  and prior to the initial  disbursement  with  respect to any
          such Tenant  Improvement  Project,  the Borrower  shall provide to the
          Agent evidence  satisfactory  to the Agent that Borrower has paid from
          equity fifty percent  (50%) of the amounts  identified in the Building
          Capital  Project  Budget  for such  Tenant  Improvement  Project;  and
          provided  further that for the purposes of determining  the Designated
          Collateral Value of such Tenant Improvement Project, the historic cost
          thereof shall be  multiplied by 0.10 (in lieu of 0.15 as  contemplated
          by the definition of the term 'Designated  Collateral Value'). At such
          time as the  Agent  receives  evidence  satisfactory  to Agent  that a
          tenant or tenants have executed  Leases,  approved by the Agent or the
          Majority Banks to the extent required by this Agreement,  for not less
          than forty percent  (40%) of the net rentable  area of such  Mortgaged
          Property,  the  Borrower  thereafter  shall  be  entitled  to  request
          disbursements for Tenant Improvement Projects upon satisfaction of the
          requirements of the terms of Section 5.6 (including without limitation
          the approval of the Building  Capital Project Budget) upon delivery to
          Agent of evidence  satisfactory  to Agent that  Borrower has paid from
          equity  twenty-five  percent  (25%) of the

                             Exhibit 10.461 Page 3
<PAGE>

          amounts  identified in the Building  Capital  Project  Budget for such
          Tenant Improvement Project; provided that the approval by the Majority
          Banks of a Lease requiring such Tenant  Improvement  Project shall not
          be required  nor shall there be required a Lease which  requires  such
          Tenant Improvement  Project.  Thereafter Borrower shall be entitled to
          request disbursement of funds from the Tenant Improvement Reserve with
          respect to any Tenant  Improvement  Projects  previously  performed at
          Morris Technology Center,  subject to the terms and conditions of this
          Agreement  and the  availability  of funds in the  Tenant  Improvement
          Reserve,  as if Borrower  had only been  required  to pay  twenty-five
          percent (25%) of such costs from equity, and the Designated Collateral
          Value of such Tenant Improvement Projects shall be as set forth in the
          definition of such term; and

               (iv) With respect to the  Mortgaged  Property  commonly  known as
          Point View, upon the  satisfaction of all other  conditions in Section
          5.6 (including without limitation the approval of the Building Capital
          Project Budget),  Borrower shall be entitled to request  disbursements
          from the Tenant Improvement Reserve for Tenant Improvement Projects up
          to in the  aggregate  $490,000.00;  provided  that the approval by the
          Majority Banks of a Lease  requiring such Tenant  Improvement  Project
          shall  not be  required  nor shall  there be  required  a Lease  which
          requires  such Tenant  Improvement  Project,  and prior to the initial
          disbursement with respect to any such Tenant Improvement  Project, the
          Borrower shall provide to the Agent evidence satisfactory to the Agent
          that Borrower has paid from equity thirty percent (30%) of the amounts
          identified  in the  Building  Capital  Project  Budget for such Tenant
          Improvement  Project;  and  provided  further that for the purposes of
          determining the Designated Collateral Value of such Tenant Improvement
          Project,  the historic  cost thereof  shall be  multiplied by 0.14 (in
          lieu of 0.15 as contemplated by the definition of the term 'Designated
          Collateral  Value').  At such  time  as the  Agent  receives  evidence
          satisfactory  to Agent that a tenant or tenants have executed  Leases,
          approved by the Agent or the Majority Banks to the extent  required by
          this  Agreement,  for not less  than  forty  percent  (40%) of the net
          rentable  area of such  Mortgaged  Property,  the Borrower

                             Exhibit 10.461 Page 4
<PAGE>

          thereafter  shall be  entitled  to  request  disbursements  for Tenant
          Improvement  Projects upon  satisfaction  of the  requirements  of the
          terms of Section 5.6 (including without limitation the approval of the
          Building  Capital  Project  Budget) upon delivery to Agent of evidence
          satisfactory  to Agent that Borrower has paid from equity  twenty-five
          percent  (25%)  of the  amounts  identified  in the  Building  Capital
          Project Budget for such Tenant Improvement Project;  provided that the
          approval  by the  Majority  Banks  of a Lease  requiring  such  Tenant
          Improvement  Project shall not be required nor shall there be required
          a Lease which  requires such Tenant  Improvement  Project.  Thereafter
          Borrower shall be entitled to request  disbursement  of funds from the
          Tenant  Improvement  Reserve  with  respect to any Tenant  Improvement
          Projects previously  performed at Point View. subject to the terms and
          conditions  of this  Agreement  and the  availability  of funds in the
          Tenant Improvement  Reserve,  as if Borrower had only been required to
          pay  twenty-five  percent  (25%) of such  costs from  equity,  and the
          Designated  Collateral Value of such Tenant Improvement Projects shall
          be as set forth in the definition of such term.";

     (d)  By  deleting  the  semicolon  following  the  words  "Majority  Banks"
appearing in the last line of Section 8.1 (f) of the Loan  Agreement,  appearing
on page 74 thereof, and inserting in lieu thereof the following:

          ".  Notwithstanding  the  foregoing   requirement  that  any  recourse
     Indebtedness  be subordinate  to the  Obligations,  in connection  with the
     acquisition  by  Borrower  of an  approximately  98,000  square foot office
     building in Howard County, Maryland, Borrower shall be permitted to execute
     (a) a limited guaranty of non-recourse  carve-outs (generally relating to a
     misapplication  of  casualty  or  condemnation  awards,  misapplication  of
     security deposits and rents, fraud,  environmental  pollution,  real estate
     taxes,  insurance  premiums and claims made by tenants against the mortgage
     lender  arising out of a matter  occurring  prior to such lender  obtaining
     title to the collateral) and an environmental  indemnity in connection with
     the assumption of a $5,200,000.00 non-recourse first mortgage loan in favor
     of IDS Life Insurance  Company  ('IDS'),  and (b) a limited guaranty to the
     sellers of such property (the  'Sellers')  pursuant to which  Borrower will
     assume liability for amounts owed with respect to a purchase money loan not
     to exceed $3,000,000.00 in connection with the acquisition of such property
     in the event that (i) One Mall LLC ('One Mall'),  Wellsford One Mall LLC ('
     Wellsford One Mall') or Borrower  files for  protection  under any relevant
     chapter of the

                             Exhibit 10.461 Page 5
<PAGE>

     Bankruptcy  Code,  acquiesces in any  involuntary  filing made by creditors
     other than the Sellers  against  such  parties  seeking  reorganization  or
     liquidation of such party,  or if any transfer of control of their property
     to the  Sellers  as  described  in  clause  (iii)  below is set  aside as a
     preference in any such  proceeding,  (ii) One Mall defaults under the first
     deed of trust to IDS and does not thereafter  cooperate in a timely fashion
     with the Sellers to  facilitate  the  exercise by Sellers of their right to
     cure such  default on behalf of One Mall,  and/or  (iii)  after an event of
     default under the purchase money loan documents and the  application of all
     applicable notice and cure periods,  any of One Mall, Wellsford One Mall or
     the  Borrower  fails to  cooperate  with  Sellers to allow  Sellers to seek
     control of the property  through  'friendly'  foreclosure,  deed in lieu of
     foreclosure,   receivership  or  other  legally   permissible  means  (such
     obligations  described  in (a) and (b) above are  hereinafter  referred  to
     collectively as the 'Recourse Obligations'). Borrower shall submit to Agent
     the agreements evidencing such Recourse Obligations.";

     (e) By  inserting  the word "or" at the end of Section 12.1 (v) of the Loan
Agreement,  appearing on page 93 thereof, and inserting the following additional
paragraph as Section 12.1 (w) thereof:

          "(w) The  occurrence  of any event which may give rise to any claim or
               liability under any of the Recourse Obligations";

     (f) By adding  the  language  "unless  waived by both  Borrower  and Agent"
immediately  after (i) the figure  $500,000,000  in Section 18.1 (e) of the Loan
Agreement  and  (ii) the  figure  $10,000,000  in  Section  18.1(f)  of the Loan
Agreement; and

     (g) By adding the language  "unless  waived by Agent,  WWP Members,  WHWEL,
Whitehall Street Real Estate Limited Partnership V, Whitehall Street Real Estate
Limited Partnership VI, Whitehall Street Real Estate Limited Partnership VII and
Whitehall Street Real Estate Limited  Partnership  VIII"  immediately  after the
figure $10,000,000 in Section 18.8(b) of the Loan Agreement.

     3.  References to Loan  Agreement.  All references in the Loan Documents to
the Loan Agreement shall be deemed a reference to the Loan Agreement as modified
and amended herein.

     4.  Consent  of  Member,  Manager  and  Guarantors.  By  execution  of this
Amendment,  Member,  Manager  and  Guarantors  hereby  expressly  consent to the
modifications and amendments relating to the Loan Agreement as set forth herein,
and Guarantors, Member and Manager hereby acknowledge,  represent and agree that
the  Guaranty  and the other Loan  Documents  to which each is a party remain in
full force and effect and constitute the valid and legally binding obligation of
Guarantors,  Member and Manager,  enforceable against such Persons in accordance
with its terms,  that the Guaranty and the other Loan Documents to which each is
a

                             Exhibit 10.461 Page 6
<PAGE>

party extend to and apply to the Loan  Agreement as modified and amended,  and
that the execution and delivery of this Amendment does not constitute, and shall
not be deemed to constitute,  a release,  waiver or satisfaction of Guarantors',
Member's  or  Manager's  obligations  under  the  Guaranty  or  the  other  Loan
Documents;  provided, however, that except as provided above in this Paragraph 4
nothing  herein is intended to nor shall  anything  herein be deemed to increase
the amounts or nature of the items for which any Guarantor is liable pursuant to
any such Guaranty.

     5. Representations.  Borrower, Guarantors, Member and Manager represent and
warrant to Agent and the Banks as follows:

     (a)  Authorization.   The  execution,  delivery  and  performance  of  this
Amendment and the transactions  contemplated hereby (i) are within the authority
of Borrower,  Guarantors,  Member and Manager, (ii) have been duly authorized by
all necessary proceedings on the part of such Persons, (iii) do not and will not
conflict with or result in any breach or  contravention of any provision of law,
statute,  rule or  regulation  to which any of such  Persons  is  subject or any
judgment, order, writ, injunction, license or permit applicable to such Persons,
(iv) do not and will not conflict with or constitute a default (whether with the
passage of time or the giving of notice,  or both)  under any  provision  of the
operating  agreement,  articles  of  incorporation,   bylaws  or  other  charter
documents or any agreement or other instrument binding upon, any of such Persons
or any of its  properties,  and (v) do not and will not result in or require the
imposition of any lien or other encumbrance on any of the properties,  assets or
rights of any such Persons  (other than those in favor of Agent  pursuant to the
terms of the Loan Documents).

     (b) Enforceability.  The execution and delivery of this Amendment are valid
and legally  binding  obligations  of Borrower,  Guarantors,  Member and Manager
enforceable  in accordance  with the  respective  terms and  provisions  hereof,
except as enforceability is limited by bankruptcy,  insolvency,  reorganization,
moratorium or other laws relating to or affecting  generally the  enforcement of
creditors' rights and the effect of general principles of equity.

     (c) Approvals.  The execution,  delivery and  performance of this Amendment
and the transactions  contemplated hereby do not require the approval or consent
of or filing with, any governmental agency or authority other than those already
obtained and the filing of the Security  Documents  in the  appropriate  records
office with respect thereto.

     (d) Merger. As of the date hereof, The Goldman Sachs Group, L.P. has merged
with and into Goldman Sachs Group,  Inc.  substantially in the manner previously
disclosed to Agent.

     6. No Default.  By  execution  hereof,  each of the  Borrower,  Guarantors,
Member and Manager  certify that it is and will be in compliance with all of its
respective  covenants  under the Loan Documents after the execution and delivery
of this  Amendment,  and

                             Exhibit 10.461 Page 7
<PAGE>

that it is not in Default and no Event of Default has occurred and is continuing
with respect to its respective representations,  warranties, covenants and other
obligations.

     7. Waiver of Claims. Borrower,  Guarantors, Member and Manager acknowledge,
represent and agree that Borrower, Guarantors, Member and Manager currently have
no defenses,  setoffs, claims,  counterclaims or causes of action of any kind or
nature  whatsoever with respect to the Loan  Documents,  the  administration  or
funding of the Loans or with respect to any acts or omissions of Agent or any of
the Banks, or any past or present officers,  agents or employees of Agent or any
of the Banks, and each of Borrower,  Guarantors,  Member and Manager does hereby
expressly  waive,  release and relinquish  any and all such  defenses,  setoffs,
claims, counterclaims and causes of action, if any, as of the date hereof.

     8. Ratification. Except as specifically hereinabove modified in writing and
set forth,  all terms,  covenants and  provisions of the Loan  Agreement  remain
unaltered and in full force and effect,  and the parties  hereto that are also a
party to the Loan  Agreement  do hereby  expressly  ratify and  confirm the Loan
Agreement as modified and amended  herein.  Nothing in this  Amendment  shall be
deemed or construed  to  constitute,  and there has not  otherwise  occurred,  a
novation, cancellation, satisfaction. release, extinguishment or substitution of
the  indebtedness  evidenced by the Notes or the other  obligations of Borrower,
Guarantors, Member and Manager under the Loan Documents.

     9.  Counterparts.   This  Amendment  may  be  executed  in  any  number  of
counterparts which shall together constitute but one and the same agreement.

     10.  Miscellaneous.  This  Amendment  shall be  construed  and  enforced in
accordance  with the laws of the  State of New  York.  This  Amendment  shall be
effective upon the execution hereof by Borrower,  Guarantors,  Member,  Manager,
Agent and the  Majority  Banks and shall be binding  upon and shall inure to the
benefit  of the  parties  hereto  and  their  respective  permitted  successors,
successors-in-title and assigns as provided in the Loan Agreement.

                             Exhibit 10.461 Page 8
<PAGE>

     IN WITNESS  WHEREOF,  the  parties  hereto  have hereto set their hands and
affixed their seals as of the day and year first above written.

                                  WELLSFORD/WHITEHALL PROPERTIES II,
                                  L.L.C., a Delaware limited,
                                  liability company

                                  By:  Wellsford Commercial
                                       Properties Trust, a Maryland
                                       real estate investment trust,
                                       its manager

                                    By:   /s/ Ed Lowenthal
                                       -----------------------------
                                    Print/Type Name: Ed Lowenthal
                                    Title:


                                  WELLSFORD COMMERCIAL PROPERTIES
                                  TRUST, a Maryland real estate
                                  investment trust


                                  By:  /s/ Ed Lowenthal
                                  ----------------------------------
                                  Print/Type Name:  Ed Lowenthal
                                  Title:  President

                                              [SEAL]


                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 9
<PAGE>

                                  WELLSFORD REAL PROPERTIES, INC., a
                                  Maryland corporation

                                  By:   /s/ Ed Lowenthal
                                  ----------------------------------
                                  Print/Type Name:  Ed Lowenthal
                                  Title:  President

                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 10
<PAGE>

                                  WHWEL REAL ESTATE LIMITED
                                  PARTNERSHIP

                                  By:  WHATR Gen-Par, Inc., General
                                  Partner

                                    By: Elizabeth Burbon
                                       -----------------------------
                                    Print/Type Name: Elizabeth Burbon
                                    --------------------------------
                                    Title: Vice President
                                    --------------------------------


                                    Attest: /s/ Elizabeth Burbon
                                    --------------------------------
                                    Print/Type Name: Elizabeth Burbon
                                    --------------------------------
                                    Title:Vice President
                                    --------------------------------


                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP

                                  By:  WH Advisors. L.P. V

                                    By:   WH Advisors, Inc. V


                                       By: /s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       Title: Vice President

                  (Signatures Continue on Following Page)

                             Exhibit 10.461 Page 11
<PAGE>

                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP VI

                                  By:  WH Advisors, L.P. VI

                                    By:   WH Advisors Inc. VI

                                       By:  /s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       -----------------------------
                                       Title: Vice President
                                       -----------------------------

                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP VII

                                  By:  WH Advisors, L.P. VII

                                    By:   WH Advisors, Inc. VII

                                       By:/s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       -----------------------------
                                       Title: Vice President

                                  WHITEHALL STREET REAL ESTATE
                                  LIMITED PARTNERSHIP VIII

                                  By:  WH Advisors, L.P. VIII

                                    By: WH Advisors, Inc. VIII

                                       By: /s/ Elizabeth Burdon
                                       -----------------------------
                                       Print/Type Name: Elizabeth Burdon
                                       -----------------------------
                                       Title: Vice President
                                       -----------------------------


                  (Signatures Continue on Following Page)

                             Exhibit 10.461 Page 12
<PAGE>

                                  WELLS AVENUE HOLDINGS L.L.C., a
                                  Delaware limited liability company

                                  By:  Wellsford/Whitehall Holdings,
                                       L.L.C., a Delaware limited
                                       liability company, its sole
                                       member

                                    By:   Wellsford/Whitehall
                                          Properties II, L.L.C., a
                                          Delaware limited liability
                                          company, its managing
                                          member

                                       By:    Wellsford Commercial
                                              Properties Trust,
                                              Maryland real estate
                                              Investment trust, its
                                              manager


                                          By: /s/ Ed Lowenthal
                                              ------------------------
                                          Name: Ed Lowenthal
                                          Title: President

                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 13
<PAGE>

                            WASH MANAGER L.L.C., a Delaware limited
                            liability company

                            By:   Wells Avenue Holdings L.L.C., a
                                  Delaware limited liability company,
                                  its sole member

                                  By:  Wellsford/Whitehall Holdings,
                                       L.L.C., a Delaware limited
                                       liability company, its sole
                                       member

                                    By:   Wellsford/Whitehall
                                          Properties II, L.L.C., a
                                          Delaware limited liability
                                          company, its managing
                                          member

                                    By:   Wellsford Commercial
                                          Properties Trust, a
                                          Maryland  real estate
                                          investment trust, its
                                          manager

                                       By:    /s/ Ed Lowenthal
                                          ---------------------------
                                       Name: Ed Lowenthal
                                       Title: President

                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 14
<PAGE>

                                  BANKBOSTON, N.A., a national
                                  banking association, individually
                                  and as Agent

                                  By:  /s/ Jay Johns
                                    --------------------------------
                                  Name:  Jay Johns
                                  Title: Vice President

                                       [BANK SEAL]

                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 15
<PAGE>

                                  GOLDMAN  SACHS  MORTGAGE  COMPANY,  a New York
                                  limited   partnership,   individually  and  as
                                  Co-Arranger and Co-Syndication Agent

                                  By:  Goldman Sachs Real Estate
                                       Funding Corp.,general partner

                                    By:   /s/ Robert R. Foley
                                       ------------------------------
                                    Print/Type Name: Robert R. Foley
                                    Title: Authorized Signatory

                                       [Corporate Seal]




                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 16
<PAGE>

                                  BHF-BANK AKTIENGESELLSCHAFT


                                  By:
                                  Title:


                                  By:  /s/ Douglas S. Marron
                                    --------------------------------
                                  Title: Assistant Treasurer

                  [Signatures Continue on Following Page]


                             Exhibit 10.461 Page 17
<PAGE>

                                  MORGAN STANLEY SENIOR FUNDING INC.



                                  By:
                                  Title:


                  [Signatures Continue on Following Page]

                             Exhibit 10.461 Page 18
<PAGE>

                                  PAM CAPITAL FUNDING LP

                                  By:  Highland Capital Funding, L.P.
                                    As collateral manager


                                  By:  /s/ James Dondero, CFA, CPA
                                    --------------------------------
                                  Title: President

                             Exhibit 10.461 Page 19
<PAGE>




                                                               EXECUTION VERSION
- --------------------------------------------------------------------------------
                            LIMITED LIABILITY COMPANY
                               OPERATING AGREEMENT

                                       OF

                        WELLSFORD/WHITEHALL GROUP, L.L.C.

                            Dated as of May 28, 1999
- --------------------------------------------------------------------------------

                              Exhibit 10.50 Page 1
<PAGE>

                                TABLE OF CONTENTS
                                                                            Page

                                   ARTICLE I.

                                   DEFINITIONS
                                   -----------


1.1.    Definitions ...........................................................2
1.2.    Terms Generally ......................................................24

                                   ARTICLE II.

                          THE COMPANY AND ITS BUSINESS
                          ----------------------------


2.1.    Company Name..........................................................24
2.2.    Term..................................................................24
2.3.    Filing of Certificate and Amendments..................................24
2.4.    Purpose and Business; Powers; Scope of Members' Authority.............25
2.5.    Principal Office; Registered Agent....................................25
2.6.    Names and Addresses of Members........................................25
2.7.    Representations and Warranties by the Company.........................25
2.8.    Representations and Warranties by each Member.........................26
2.9.    Indemnification.......................................................27
2.10.   Post-Closing Adjustments..............................................28


                                  ARTICLE III.

                         MANAGEMENT OF COMPANY BUSINESS;
                         -------------------------------
                            POWERS AND DUTIES OF THE
                            ------------------------
                            MANAGER; MAJOR DECISIONS
                            ------------------------

3.1.    Management and Control................................................28
3.2.    Enumeration of Specific Duties........................................29
3.3.    No Authority to Hire Employees........................................32
3.4.    Decisions Requiring Approval of the Management Committee..............32
3.5.    Management Committee..................................................37
3.6.    Limited Authorization.................................................41
3.7.    Members Shall Not Have Power to Bind Company..........................41
3.8.    Status as "Operating Company"; Participation in Management
        by Members ...........................................................42


                                   ARTICLE IV.

                          RIGHTS AND DUTIES OF MEMBERS
                          ----------------------------

                              Exhibit 10.50 Page 2
<PAGE>

4.1.    Use of Company Property...............................................42
4.2.    Exclusivity; Other Activities of the Members..........................42
4.3.    Indemnification with Respect to the Manager...........................47
4.4.    Compensation of Members and Affiliates................................48
4.5.    Investment Representations............................................48
4.6.    Dealing with Members..................................................49
4.7.    Designation of Tax Matters Member.....................................50


                                   ARTICLE V.

                          CAPITAL CONTRIBUTIONS, LOANS
                          ----------------------------
                                 AND LIABILITIES
                                 ---------------

5.1.    Capital Contributions and Capital Accounts of the Members.............51
5.2.    Additional Capital Contributions......................................51
5.3.    Failure to Fund Capital Contributions.................................52
5.4.    Dilution for Failure to Fund Capital Calls............................53
5.5.    Capital of the Company................................................54
5.6.    Liability of Members..................................................54
5.7.    Return of Capital Contribution........................................54
5.8.    Calculation of Members' Percentage Interest, Series A Preferred
        Percentage Interest ..................................................55
5.9.    Issuance of Additional Membership Units...............................55
5.10.   Arbitration...........................................................56


                                   ARTICLE VI.

                            CAPITAL ACCOUNTS, PROFITS
                            -------------------------
                           AND LOSSES AND ALLOCATIONS
                           --------------------------

6.1.    Capital Accounts......................................................56
6.2.    Profits and Losses....................................................57


                                  ARTICLE VII.

                         APPLICATIONS AND DISTRIBUTIONS
                         ------------------------------
                                OF AVAILABLE CASH
                                -----------------

7.1.    Applications and Distributions........................................64
7.2.    Restoration of Excess Distributions...................................71
7.3.    Liquidation...........................................................71
7.4.    Repayment of Member Loans.............................................71
7.5.    Revisions to Reflect Issuance of Additional Membership Interests......71
7.6.    Initial Public Offering; Sale of Units................................71


                                  ARTICLE VIII.



                              Exhibit 10.50 Page 3
<PAGE>

                          TRANSFER OF COMPANY INTERESTS
                          -----------------------------

8.1.    Limitations on Assignments of Interests by Members....................73
8.2.    Sale of Properties, the Company or its Subsidiaries...................74
8.2A    Indemnification of Saracen............................................76
8.3.    Conversion Right......................................................81
8.4.    Certain Transfer Provisions...........................................83
8.5.    Assignment Binding on Company.........................................84
8.6.    Bankruptcy of a Member................................................84
8.7.    Substituted Members...................................................85
8.8.    Acceptance of Prior Acts..............................................85
8.9.    Additional Limitations................................................85
8.10.   Tag Along Rights......................................................85


                                   ARTICLE IX.

                                     MANAGER
                                     -------

9.1.    Removal of Manager....................................................86
9.2.    Fees..................................................................87


                                   ARTICLE X.

                             TERMINATION OF COMPANY;
                             -----------------------
                     LIQUIDATION AND DISTRIBUTION OF ASSETS
                     --------------------------------------

10.1.   Dissolution and Termination...........................................87
10.2.   Distribution Upon Liquidation.........................................88
10.3.   Sale of Company Assets................................................89


                                   ARTICLE XI.

                       BOOKS, RECORDS, BUDGETS AND REPORTS
                       -----------------------------------

11.1.   Books of Account......................................................89
11.2.   Availability of Books of Account......................................89
11.3.   Financial Reports and Statements; Annual Budgets......................89
11.4.   Accounting Expenses...................................................91
11.5.   Bank Account..........................................................91
11.6.   Fidelity Bonds and Insurance..........................................91
11.7.   REPSYS Database.......................................................92


                                  ARTICLE XII.

                                   AMENDMENTS
                                   ----------

                              Exhibit 10.50 Page 4
<PAGE>

12.1.  Amendments.............................................................92


                                  ARTICLE XIII.

                                  MISCELLANEOUS
                                  -------------

13.1.   Further Assurances....................................................93
13.2.   Notices...............................................................93
13.3.   Headings and Captions.................................................94
13.4.   Variance of Pronouns..................................................94
13.5.   Counterparts..........................................................94
13.6.   GOVERNING LAW.........................................................94
13.7.   Partition.............................................................94
13.8.   Invalidity............................................................94
13.9.   Successors and Assigns................................................94
13.10.  Entire Agreement......................................................94
13.11.  No Brokers............................................................95
13.12.  Maintenance as a Separate Entity......................................95
13.13.  Confidentiality.......................................................95
13.14.  Power of Attorney.....................................................95
13.15.  Time of the Essence...................................................96
13.16.  No Third Party Beneficiaries..........................................96
13.17.  Exculpation...........................................................96
13.18.  Consent of Saracen....................................................97


                              Exhibit 10.50 Page 5
<PAGE>

                                    EXHIBITS

EXHIBIT A             Terms of Series A Preferred Membership Units
EXHIBIT B             Form of Registration Rights Agreement


                                    SCHEDULES
                                    ---------

SCHEDULE 1            Additional Members
SCHEDULE 2.6          Names and Addresses of Members
SCHEDULE 2.4A         List of Properties
SCHEDULE 2.4B         List of Subsidiaries
SCHEDULE 2.7A         Representations and Warranties by the Company with respect
                      to the Properties
SCHEDULE 2.7B         Representations and Warranties by the Company with respect
                      to the Subsidiaries
SCHEDULE 3.2(a)(vi)   Approved Leases and Lease Documentation
SCHEDULE 5.1          Capital  Contributions, Capital Accounts, Membership Units
                      and Series A Preferred Membership Units
SCHEDULE 7.1          Calculations of the Preferred Distribution Amount

                              Exhibit 10.50 Page 6
<PAGE>

                  LIMITED LIABILITY COMPANY OPERATING AGREEMENT
                                       OF
                        WELLSFORD/WHITEHALL GROUP, L.L.C.


     This LIMITED LIABILITY COMPANY OPERATING AGREEMENT is made and entered into
as of May 28,  1999 by and  among  WHWEL  Real  Estate  Limited  Partnership,  a
Delaware limited partnership ("WHWEL"), Wellsford Commercial Properties Trust, a
Maryland real estate  investment  trust  ("WCPT"),  WXI/WWG  Realty,  L.L.C.,  a
Delaware  limited  liability  company (the "Whitehall  XI"), W/W Group Holdings,
L.L.C., a Delaware limited  liability company ("Holding Co.") and the additional
Members set forth on Schedule 1 annexed  hereto.  Collectively,  the  additional
Members  set forth on Schedule 1 annexed  hereto  shall be referred to herein as
"Saracen" or the "Saracen Members".

                                 R E C I T A L S
                                 ---------------

     WHEREAS, WHWEL and WCPT entered into that certain Limited Liability Company
Operating  Agreement  of  Wellsford/Whitehall  Properties,  L.L.C.,  a  Delaware
limited  liability  company ("WWP"),  dated as of August 28, 1997, as amended by
Amendment No. 1 to the Limited  Liability  Company  Operating  Agreement of WWP,
dated as of December 31, 1997, and as further amended to reflect the addition of
Saracen as members of WWP by the Amended and Restated Limited  Liability Company
Operating Agreement of WWP, dated as of May 15, 1998 (the "WWP Agreement");

     WHEREAS, on July 16, 1998, the following transactions took place: (1) WCPT,
WHWEL and each of the Saracen Members  contributed their undivided  Interests in
WWP to  Wellsford/Whitehall  Properties  II,  L.L.C.  ("WWP II") in exchange for
equivalent Interests in WWP II (the "WWP Contribution"), and (2) WWP merged with
and into  Wellsford/Whitehall  Holdings,  L.L.C., a Delaware  limited  liability
company ("Holdings") and wholly owned subsidiary of WWP, with Holdings being the
surviving entity;

     WHEREAS,  contemporaneously  with  the  execution  of this  Agreement,  the
following  transactions  took  place:  (1) WCPT,  WHWEL and each of the  Saracen
Members contributed their undivided Interests in WWP II to the Company (the "WWG
Contribution")  as  shown in  Schedule  5.1 in  exchange  for  Interests  in the
Company,  and each became a Member of the Company, (2) Whitehall XI was admitted
as a Member of the Company and (3) Holding Co.  contributed  its 100% membership
interest in WXI/Mt.  Bethel Road L.L.C.,  subject to the Assumed  Financing,  in
exchange  for  Interests  in the Company as shown in  Schedule  5.1 and became a
Member of the Company; and

     WHEREAS,  after giving  effect to the  transactions  described  above,  the
Company will be the sole member of WWPII,  which will continue to own,  directly
or indirectly, all of the Properties set forth in Schedule 2.4A, and the Company
intends to  continue  the  business  and  purpose of WWP II and  acquire,  hold,
develop, redevelop and operate real estate assets directly or indirectly through
one or more Subsidiaries.

                              Exhibit 10.50 Page 7
<PAGE>

     NOW,  THEREFORE,  in order to carry out their intent as expressed above and
in consideration of the mutual agreements hereinafter contained,  and other good
and  valuable  consideration,  the receipt and  sufficiency  of which are hereby
acknowledged, the parties hereby covenant and agree as follows:

                                   ARTICLE I.

                                   DEFINITIONS
                                   -----------

     1.1. Definitions. As used in this Agreement and the Exhibits, Schedules and
Annexes hereto, the following terms shall have the meanings set forth below:

     "Act"  shall  mean  the  Delaware  Limited  Liability  Company  Act (6 Del.
C.ss.18-101 et seq.), as amended from time to time.

     "Additional  Information  Request"  shall  have the  meaning  set  forth in
Section 4.2(c).

     "Administration  Fee" shall mean the  administration  fee,  effective as of
January 1, 1999,  in the amount of $600,000 per annum  payable in four  $150,000
installments  quarterly in arrears to WRP for so long as WRP (or an Affiliate of
WRP) shall provide the services in  connection  with the  administration  of the
Company as described in Section 9.2.

     "Affiliate" shall mean with respect to any Person (i) any other Person that
directly  or  indirectly  through  one or  more  intermediaries  controls  or is
controlled by or is under common control with such Person, (ii) any other Person
owning or controlling  10% or more of the outstanding  voting  securities of, or
other ownership interests in, such Person, (iii) any officer, director or member
of such Person and (iv) if such Person is an officer,  director or member of any
company,  the  company  for which such  Person  acts in any such  capacity.  For
purposes  of this  definition  and  Section  8.1(c),  "control,"  when used with
respect to any Person,  means the power to direct the management and policies of
such Person,  directly or  indirectly,  whether  through the ownership of voting
securities,   by  contract  or  otherwise,   and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.

     "agreed net fair market  value" shall have the meaning set forth in Section
6.1(b).

     "Agreement" shall mean this Limited Liability Company Operating  Agreement,
as it may hereafter be amended or modified from time to time.

     "Annual  Capital  Budget"  shall  have the  meaning  set  forth in  Section
11.3(c).

     "Annual  Operating  Budget"  shall  have the  meaning  set forth in Section
11.3(c).

     "Appointing Member" shall have the meaning set forth in Section 3.5(c).

     "Approved  Budget" shall mean,  with respect to each  Property,  the Annual
Capital Budget and Annual Operating Budget for such Property for the Budget Year
in question, in each case which has been approved by the Management Committee.

                              Exhibit 10.50 Page 8
<PAGE>

     "Arbitration" shall have the meaning set forth in Section 5.10.

     "Asserted   Deficiency"  shall  have  the  meaning  set  forth  in  Section
8.2A(a)(xiii).

     "Asset  Management  Agreement"  shall mean that  certain  Asset  Management
Agreement dated as of May 15, 1998 between WWP and Saracen Partners, LLC.

     "Assumed  Financing"  shall mean the loan made by (using the  proceeds of a
loan in like amount from  Goldman  Sachs Group to  Whitehall  Street Real Estate
Limited  Partnership XI), Whitehall Street Real Estate Limited Partnership XI to
WXI/Mt. Bethel Road L.L.C. pursuant to the Promissory Note dated as of March 18,
1999 of WXI/Mt.  Bethel  Road L.L.C.  to  Whitehall  Street Real Estate  Limited
Partnership XI.

     "Available Cash" shall mean, for any fiscal period,  the excess, if any, of
(A) the sum of (i) the amount of all cash  receipts of the  Company  during such
period from  whatever  source,  other than Capital  Proceeds,  and (ii) any cash
reserves  of the  Company  existing  at the  start of such  period  (other  than
reserves funded with Capital  Proceeds) over (B) the sum of (i) all cash amounts
paid or payable (without  duplication) in such period on account of expenses and
capital  expenditures   incurred  in  connection  with  the  Company's  business
(including,   without  limitation,   general  operating   expenses,   taxes  and
amortization or interest on any debt of the Company) and (ii) such cash reserves
which may be required for the working capital and future needs of the Company in
an amount approved by the Management Committee or, failing such approval,  in an
amount equal to the cash  reserves of the Company  existing at the start of such
period.  Notwithstanding  the foregoing,  "Available Cash" for any fiscal period
shall be  increased  by the amount of any cash  payment or reserve  described in
clause (B) above that was made by the Company  during such fiscal  period to the
extent the Company had obtained  Capital Proceeds for the payment of the related
expenditure.

     "Back-to-Back  Debt"  shall mean any  Indebtedness  incurred by the Company
that (i) is issued exclusively to WCPT, (ii) is issued  simultaneously  with the
issuance by WCPT of Funding Debt that has identical terms  (including  principal
amount,  interest rate, payment amounts and frequency,  maturity date, covenants
and defaults) to the Back-to-Back Debt issued by the Company and (iii) is funded
by WCPT exclusively through the issuance of such Funding Debt.

     "Bankruptcy"  shall  mean,  with  respect to the  affected  party,  (i) the
adjudication  that such party is bankrupt or insolvent,  or the entry of a final
and  nonappealable  order for relief under Title 11 of the United States Code or
any other  applicable  federal or state  bankruptcy or insolvency  law, (ii) the
admission by such party of its inability to pay its debts as they mature,  (iii)
the making by it of an assignment for the benefit of creditors,  (iv) the filing
by it of a petition in bankruptcy or a petition for relief under Title 11 of the
United  States  Code or any other  applicable  federal  or state  bankruptcy  or
insolvency  law,  (v) the  expiration  of sixty (60) days after the filing of an
involuntary  petition  under Title 11 of the United States Code, an  application
for  the  appointment  of a  receiver  for  the  assets  of  such  party,  or an
involuntary  petition  seeking  liquidation,   reorganization,   arrangement  or
readjustment  of its debts  under any other  federal  or state  insolvency  law,
PROVIDED that the same shall not have been  vacated,  set aside or stayed within
such sixty (60)-day period,  (vi) the imposition of a judicial or statutory lien
on all or a  substantial  part of its assets  unless such lien is  discharged or
vacated or the enforcement thereof

                              Exhibit 10.50 Page 9
<PAGE>

stayed within sixty (60) days after its effective date, (vii) the filing by such
party of an answer  or other  pleading  admitting  or  failing  to  contest  the
material  allegations  of a petition  filed against it in any  proceeding of the
nature  described in clause (iv) above,  and (viii) the expiration of sixty (60)
days after the  commencement of any stay referred to in clause (v) or (vi) above
provided  that the subject of such stay shall not have been vacated or set aside
within such sixty (60)-day period.

     "Book Value" with  respect to any asset shall mean its  adjusted  basis for
federal  income tax  purposes,  except that the initial  Book Value of any asset
contributed  by a Member to the  Company  shall be an  amount  equal to the fair
market value of such asset,  as determined by the Managing  Members (which shall
be $141,850,000,  with respect to the Saracen  Contributed Assets and $2,332,143
with respect to the Holding Co.  Contributed  Asset),  and such Book Value shall
thereafter be adjusted in a manner consistent with Treasury  Regulations Section
1.704-l(b)(2)(iv)(g)  for  revaluations  pursuant to Section  6.1(b) and for the
Depreciation taken into account with respect to such asset.

     "Budget Year" shall mean the period beginning on January 1, 1999 and ending
on December 31, 1999; and beginning January 1, 2000,  "Budget Year" shall mean a
period  beginning  on January 1, 2000 and ending on  December  31,  2000 and any
successive yearly period thereafter.

     "Business  Day"  shall mean any day other  than a  Saturday,  Sunday or any
other day on which banks in New York are required or permitted to be closed.

     "Business  Plan"  shall  mean,  with  respect to any  Property,  the master
business plan (which shall include the Annual Capital Budget,  Annual  Operating
Budget, the Leasing Plan and Marketing Plan) for such Property prepared annually
by the  Manager and  approved by the  Management  Committee,  setting  forth the
operating  strategy  and  estimated  receipts  and  expenditures  for the period
covered by the Business Plan. The Business Plans may be amended or replaced from
time to time with the approval of the Management Committee.

     "Capital Account" when used in respect of any Member shall mean the Capital
Account  maintained  for such Member in  accordance  with  Section  6.1, as said
Capital  Account may be increased or decreased from time to time pursuant to the
terms of Section 6.1.  The Capital  Account of each Member as of the date hereof
is set forth in Schedule 5.1.

     "Capital Call" shall mean any written notice to one or more of the Managing
Members   delivered  in  accordance   with  Section  5.2  hereof   requesting  a
contribution  in cash to the Company,  which notice shall state the total amount
of the  required  contributions  by each  such  Managing  Member  and each  such
Managing Member's pro rata share of such total.

                             Exhibit 10.50 Page 10
<PAGE>

     "Capital  Commitment"  shall mean, with respect to each Managing Member and
Holding Co., the amount set forth  opposite  such  Managing  Member's name below
less the cumulative amounts actually funded, from time to time, by such Managing
Member after the date hereof:

                  Holding Co.:      $   9,372,183
                  WHWEL:            $   7,860,958
                  Whitehall XI:     $  78,172,930
                  WCPT:             $  20,047,458
                                    -------------
                  Total:            $ 115,453,529

To the extent any  Interim  Capital  Contribution  made by a Managing  Member is
subsequently  returned to such  Managing  Member  pursuant to Section  7.1(b)(i)
within five (5) months of the date such Interim  Capital  Contribution  was made
and in any event prior to December  31,  2000,  the amount so returned  shall be
added back to such Managing Member's  outstanding Capital Commitment on the date
returned as if it had not been funded.  It is  understood  and agreed  that,  in
connection  with  the  potential   acquisition  of  properties  commonly  known,
respectively,  as 24 Federal Street,  Boston,  Massachusetts and 79 Milk Street,
Boston,  Massachusetts,  (i) WHWEL and WCPT have funded $2,700,000 and $300,000,
respectively,  (ii) that Holding Co. will fund its entire Capital  Commitment in
connection  with the  capital  call for the amount to be paid by the  Company in
connection with such acquisition and will,  after such funding,  have no further
Capital  Commitment and that, for purposes of calculating the Funding Percentage
of each  Managing  Member,  the total  Capital  Commitment  noted above shall be
reduced by  $9,372,183,  and (iii) that WHWEL,  Whitehall XI and WCPT shall fund
the remaining balance disproportionately so that the entire acquisition cost for
such properties is funded in accordance with their respective Funding Percentage
(with all amounts funded by Holding Co. being added,  solely for purpose of this
clause (iii), to the amounts  actually funded by Whitehall XI in determining the
amount to be funded by Whitehall XI in accordance with its Funding Percentage).

     "Capital  Contribution" when used with respect to any Member shall mean the
aggregate amount of capital  contributed or deemed contributed by such Member to
the  Company in  accordance  with  Article V,  including  any  "Interim  Capital
Contribution"  contributed  (but not yet  returned  to the  applicable  Managing
Member pursuant to Section 7.1(b)(i)) by any Managing Member.

     "Capital  Event" means any of the  following:  (A) Shares or other  capital
stock  of WCPT  are  issued  or sold in a  public  offering  and are  thereafter
publicly traded or (B) WCPT or the Company engages in (i) a merger  (including a
triangular  merger),  consolidation  or other  combination  with or into another
Person (or such Person's  subsidiary) whose equity interests are publicly traded
or (ii) the direct or indirect sale, lease, exchange or other transfer of all or
substantially  all of its  assets  in one  transaction  or a series  of  related
transactions  with another  Person (or such  Person's  subsidiary)  whose equity
interests are publicly traded.

     "Capital  Proceeds"  shall  mean the net  amount  of cash  proceeds  of the
Company  (including the net amount of cash proceeds  received from an Affiliate)
from  the  occurrence  of one or  more of the  following  events:  (i) a  merger
(including a triangular merger), consolidation or other combination with or into
another  Person,  (ii) the direct or  indirect  sale,  lease,  exchange or other
disposition  or transfer  of any  Property  or Company  Asset,  (iii) an eminent
domain taking, insurance

                             Exhibit 10.50 Page 11
<PAGE>

recovery or condemnation award, (iv) any refinancing or borrowing by the Company
or its Affiliates,  (v) any issuance of equity  securities of the Company or its
Affiliates; and (vi) Capital Contributions.

     "Capital Proceeds  Distribution Amount" shall have the meaning set forth in
Section 7.1(k).

     "Cause" shall mean (a) fraud, criminal felony indictment,  gross negligence
or  willful  misconduct  by  WCPT,  WRP or any of  Jeffrey  H.  Lynford,  Edward
Lowenthal,  Gregory Hughes or Richard Previdi (or any successor occupying one or
more of the officer positions  currently occupied by any of them in WCPT or WRP)
if  such  fraud,  criminal  felony  indictment,   gross  negligence  or  willful
misconduct  relates to any action or omission in connection with the business of
the Company or any of its Subsidiaries,  (b) fraud or willful  misconduct by any
Executive  Officer of WCPT in connection with the business of the Company or any
Subsidiary  that  damages  the  Company  or any  Subsidiary  or the value of any
Property  or other  asset of the  Company  or any  Subsidiary  in an  amount  of
$5,000,000 or more which has not been cured within  forty-five  (45) days of the
date WCPT has been given  notice of such event,  (c) failure of WCPT to fund any
Capital Call in accordance with Section 5.2(b) (but not Section  5.2(a)),  (d) a
breach of Section  4.2 by WCPT or its  Affiliate  or (d) the  occurrence  of any
Bankruptcy with respect to WCPT or WRP.

     "Certificate  of Formation"  shall mean the Certificate of Formation of the
Company  filed  with the  State of  Delaware  on May 18,  1999,  as the same may
hereafter be amended and/or restated from time to time.

     "Closing" shall mean the  transactions  whereby the WWG  Contribution,  the
contribution  of the Holding Co.  Contributed  Asset and the  admission of WCPT,
WHWEL,  Whitehall  XI,  Holding  Co. and each  Saracen  Member to the Company as
Members is completed.

     "Closing Date" shall mean the date hereof.

     "Closing Date Proration" shall have the meaning set forth in Section 2.10.

     "Code" shall mean the Internal  Revenue  Code of 1986,  as amended,  or any
corres ponding provision(s) of succeeding law.

     "Combined  Whitehall/WCPT  Percentage Interest" shall mean the sum total of
the  Percentage  Interest  of each  Member  of the  Whitehall  Group and of WCPT
collectively.

     "Committee  Representative"  shall mean each individual appointed from time
to time by any Managing  Member or any other Member  pursuant to Section 3.5 or,
if applicable,  pursuant to the Series A Terms, and "Committee  Representatives"
shall mean all of such individuals, collectively.

     "Common  Distribution  Amount" shall mean,  for any calendar  quarter,  the
Distribution Amount plus the Capital Proceeds  Distribution  Amount, if any, for
and  including  such  calendar  quarter  less all  amounts  paid  under  Section
7.1(b)(ii) for and including such calendar quarter.

                             Exhibit 10.50 Page 12
<PAGE>

     "Company" shall mean Wellsford/Whitehall  Group, L.L.C., a Delaware limited
liability  company,  as  said  Company  may  from  time  to  time  be  hereafter
constituted.

     "Company Assets" shall mean all right, title and interest of the Company in
and to all or any portion of the assets of the Company and any property (real or
personal) or estate acquired in exchange therefor or in connection therewith.

     "Company Loss" shall have the meaning set forth in Section 2.9.

     "Company  Nonrecourse  Debt"  shall have the  meaning set forth in Treasury
Regulation Section 1.704-2(i)(2).

     "Confidential  Information"  shall  have the  meaning  set forth in Section
4.2(g).

     "Contributing Member" shall have the meaning set forth in Section 5.3.

     "Contribution  Agreement" shall mean the Contribution Agreement dated as of
February 12, 1998, as amended by Amendment No. 1 to the  Contribution  Agreement
dated as of May 15, 1998,  among WWP and the Saracen  Current Owners  (including
certain Affiliates of the Saracen Current Owners).

     "Conversion  Factor" shall mean 1.0; PROVIDED that, if WCPT (i) declares or
pays a dividend on its  outstanding  Shares in Shares or makes a distribution to
all  holders  of its  outstanding  Shares  in  Shares,  or (ii)  subdivides  its
outstanding  Shares,  or (iii)  combines its  outstanding  Shares into a smaller
number of Shares,  the Conversion  Factor shall be adjusted by  multiplying  the
Conversion  Factor by a fraction,  the numerator of which shall be the number of
Shares  issued  and   outstanding   on  the  record  date  for  such   dividend,
distribution,  subdivision,  combination,  or other  action  (assuming  for such
purposes that such  dividend,  distribution,  subdivision,  combination or other
action has occurred as of such time) and the  denominator  of which shall be the
actual number of Shares  (determined  without the above  assumption)  issued and
outstanding  on the record date for such  dividend,  distribution,  subdivision,
combination  or  other  action.  WHWEL's,  Whitehall  XI's,  Holding  Co.'s  and
Saracen's agreement to the foregoing definition of "Conversion Factor" contained
herein is based upon the  agreement of WCPT and WRP not to take any action which
would have a dilutive effect on the value of the Shares as compared to the value
of the  Membership  Units (so that the value of one Share would be less than the
value of one Membership Unit). In the event that any such action is nevertheless
taken by or on behalf of WCPT or its  shareholders,  the  Conversion  Factor set
forth in the first sentence of this  definition  shall be adjusted in the manner
set  forth in the  proviso  in the  first  sentence  of this  definition  or, if
otherwise  applicable,  in the same manner and in the same instances provided in
Article 6 of the Warrant Agreement (except that no such adjustment shall be made
if and to the extent that WCPT distributes to its shareholders  amounts received
from the Company on account of its Interest or the Promote).  Any  adjustment to
the Conversion  Factor shall become  effective  immediately  after the effective
date of the event  retroactive  to the record date, if any, for the event giving
rise thereto,  it being intended that (x)  adjustments to the Conversion  Factor
are to be made to avoid  unintended  dilution  or  anti-dilution  as a result of
transactions  in which  Shares  are  issued,  redeemed  or  exchanged  without a
corresponding issuance,  redemption or exchange of Membership Units and (y) if a
specified  redemption  date shall fall between the record date

                             Exhibit 10.50 Page 13
<PAGE>

and the  effective  date of any  event of the  type  described  above,  that the
Conversion  Factor  applicable to such redemption shall be adjusted to take into
account such event.

     "Conversion Right" shall have the meaning set forth in Section 8.3.

     "Converted  Units"  shall mean the number of Series A Preferred  Membership
Units outstanding times 1.34.

     "Cumulative  Distribution Amount" shall mean, for any calendar quarter, the
cumulative  quarterly  Distribution  Amounts theretofore  distributed during the
then current  calendar year,  plus the  Distribution  Amount for the quarter for
which the Cumulative Distribution Amount is being determined.

     "Debtor Member" shall have the meaning set forth in Section 7.4.

     "Declaration  of Trust" shall mean the amended and restated  declaration of
trust of WCPT filed with the State  Department of Assessment and Taxation of the
State of Maryland on August 25,  1997,  as the same may be restated  and amended
from time to time.

     "Deemed Value Per Membership  Unit" shall mean $15.85 (fifteen  dollars and
eighty-five cents); PROVIDED, HOWEVER, that the Deemed Value Per Membership Unit
may be changed at any time with the prior consent of the  Management  Committee,
provided  that it may only be reduced  below $15.85 if prior to giving effect to
such  reduction  the Company  receives a fairness  opinion  with  respect to the
fairness of the revised Deemed Value Per  Membership  Unit from any of Valuation
Research Corporation,  Arthur Andersen LLP,  PricewaterhouseCoopers LLP or other
independent,  disinterested  appraiser  reasonably  acceptable  to  the  Saracen
Members; PROVIDED,  FURTHER, that if a New Member acquires Membership Units, the
Deemed  Value Per  Membership  Unit shall equal the (x) the sum of the cash plus
the agreed net fair market value of property  contributed  to the Company by the
Person who most recently  became a New Member  (including  on such date),  which
amount was solely attributable to the Membership Units issued and referred to in
clause (y) below,  divided by (y) the total number of Membership Units issued to
such New Member in respect of such  contributions.  The  parties  intend for the
Deemed Value Per Membership  Unit to be equal to $15.85 until the earlier of (i)
May 15,  2000 or (ii) the date on which  any New  Member  unaffiliated  with any
Members as of the date hereof acquires Membership Units.

     "Default  Rate" shall mean an interest  rate equal to the lesser of (i) 15%
per annum and (ii) the maximum rate permitted by law.

     "Depreciation"  shall mean, with respect to any Fiscal Year, all deductions
attributable  to depreciation or cost recovery with respect to Company Assets or
any assets of the Subsidiaries,  including any improvements made thereto and any
tangible personal  property located therein,  or amortization of the cost of any
intangible property or other assets acquired by the Company, which have a useful
life  exceeding one year,  PROVIDED,  however,  that with respect to any Company
Asset or asset of the  Subsidiaries  whose tax basis differs from its Book Value
at the beginning of such Fiscal Year or other period,  Depreciation  shall be an
amount  which  bears  the  same  ratio  to  such  beginning  Book  Value  as the
depreciation, amortization or other cost recovery deduction for such period with
respect to such asset for federal  income tax purposes bears to its adjusted tax
basis as of the beginning of such Fiscal Year;

                             Exhibit 10.50 Page 14
<PAGE>

PROVIDED, however, that if the federal income tax depreciation,  amortization or
other cost recovery  deduction for such Fiscal Year is zero,  Depreciation shall
be determined using any reasonable method selected by the Management Committee.

     "Determination Date" shall have the meaning set forth in Section 7.6(b).

     "Disclosure   Materials"  shall  mean  all  written  materials   heretofore
delivered by WRP, WCPT, the Company, WWP, WWP II, Holdings, Rand or any of their
respective  Affiliates,  employees  or  agents  or any  other  source  to WHWEL,
Goldman,  Sachs & Co or any of their respective  employees,  including,  but not
limited to, Ronald L. Bernstein, Steven M. Feldman, Alan S. Kava, Angie Madison,
Todd A. Williams and Frederick Yee.

     "Distribution Amount" shall have the meaning set forth in Section 7.1(a).

     "End Date" shall have the meaning set forth in Section 8.2A(a)(i).

     "ERISA" shall mean the Employee  Retirement Income Security Act of 1974, as
amended.

     "Executive Officer" shall mean, with respect to WCPT, any individual now or
hereafter occupying one or more of the following offices:  Chairman,  President,
Chief Financial  Officer,  Chief Operating  Officer,  Chief Executive Officer or
General  Counsel,  or any other  individual  employed  by WCPT who has an annual
compensation of $100,000 or more.

     "Extraordinary  Transaction"  shall mean,  with respect to any Person,  the
occurrence of one or more of the  following  events:  (i) a merger  (including a
triangular  merger),  consolidation  or other  combination  with or into another
Person;  (ii) the direct or indirect sale, lease,  exchange or other transfer of
all or substantially all of its assets in one transaction or a series of related
transactions;  (iii)  any  reclassification,  recapitalization  or change of its
outstanding  equity  interests  (other  than a change in par value,  or from par
value  to  no  par  value,  or as a  result  of a  split,  dividend  or  similar
subdivision);  (iv) any issuance of equity securities of such Person in exchange
for assets  (other  than an issuance  of  securities  for cash or an issuance of
securities  pursuant to an employee benefit plan); (v) any change of control (as
defined below) of such Person or (vi) the adoption of any plan of liquidation or
dissolution of such Person. For purposes of this definition, "change of control"
with respect to any Person means (a) the  acquisition  by another Person of more
than 20% of the voting stock in such Person or (b) the change in membership of a
majority of such Person's board of directors.

     "Failed Contribution" shall have the meaning set forth in Section 5.3.

     "Fiscal Year" shall mean the fiscal year of the Company, which shall be the
calendar year; but upon termination of the Company, "Fiscal Year" shall mean the
period  from  the end of the  last  preceding  Fiscal  Year to the  date of such
termination.

     "Funded Portion" shall have the meaning set forth in Section 5.3.

                             Exhibit 10.50 Page 15
<PAGE>

     "Funding Debt" shall mean any  Indebtedness  incurred by WCPT in compliance
with the terms and provisions of Section 4.2(e).

                             Exhibit 10.50 Page 16
<PAGE>

     "Funding Percentage" shall mean, with respect to each Managing Member, such
Managing  Member's  pro rata share of the  capital  contribution  required  by a
Mandatory  Capital Call or a Capital  Call,  as the case may be,  determined  by
dividing (x) the amount remaining for such Managing Member's Capital  Commitment
by (y) the sum of the amounts  remaining for the Capital  Commitments  of all of
the Managing  Members  ($106,081,275).  The initial Funding  Percentage for each
Managing Member as of the date hereof is as follows:

                  WHWEL:               7.41031%
                  Whitehall XI:       73.69150%
                  WCPT:               18.89819%
                                    ----------
                  Total:            100.00000%

     "Goldman Sachs Group" shall mean The Goldman Sachs Group,  Inc., a Delaware
corporation, and any successors and assigns to or of all or substantially all of
its business.

     "Holding  Co." shall have the meaning set forth in the first  paragraph  of
this Agreement.

     "Holding Co. Contributed Asset" shall mean the 100% membership  interest in
WXI/Mt. Bethel Road L.L.C.

     "Holdings"  shall have the meaning set forth in the third paragraph of this
Agreement.

     "Hub Target Market" shall mean the  Commonwealth of  Massachusetts  and the
States of Maine, New Hampshire, Rhode Island and Vermont.

     "Income" shall have the meaning set forth in Section 2.10.

     "Indebtedness" shall mean, with respect to any Person, (i) all indebtedness
and  obligations  of or  assumed by such  Person in  respect  of money  borrowed
(including any  indebtedness  which is non-recourse to the credit of such Person
but which is secured by a Lien on any asset of such  Person) or  evidenced  by a
promissory note, bond,  debenture,  letter of credit reimbursement  agreement or
other written obligations to pay money for borrowed money; (ii) any indebtedness
or obligation of others  secured by a Lien on any asset of such Person,  whether
or not such  indebtedness  or  obligation  is assumed by such Person;  (iii) any
guaranty,  endorsement,  suretyship or other undertaking  pursuant to which such
Person may be liable on account of any  obligation of any third party other than
a Subsidiary;  (iv)  indebtedness for the deferred purchase price of property or
services;  (v)  obligations of such Person  incurred in connection with entering
into a Lease which, in accordance with generally accepted accounting principles,
should be capitalized; and (vi) the indebtedness or obligations of a partnership
or joint venture in which such Person is a general partner or joint venturer.

     "Indemnified Parties" shall have the meaning set forth in Section 4.3(a).

     "Institutional Lender" shall mean an Affiliate of any Member and/or any one
or more of the following other entities, PROVIDED that for any such other entity
to qualify as an Institutional  Lender  hereunder,  such other entity,  together
with its  Affiliates,  must have  total  assets of at least  $5,000,000,000  and
stockholders'  equity or net worth of at least $250,000,000 (or, in either case,
the equivalent thereof

                             Exhibit 10.50 Page 17
<PAGE>

in a  foreign  currency)  as of the date the loan is made:  a  savings  bank,  a
savings and loan association,  a commercial bank or trust company,  an insurance
company  subject to  regulation  by any  governmental  authority or body, a real
estate  investment trust, a union,  governmental or secular  employees  welfare,
benefit, pension or retirement fund, a pension fund property unit trust (whether
authorized  or  unauthorized),  an  investment  company or trust,  a merchant or
investment bank or any other entity generally viewed as an institutional lender.
In each of the foregoing cases,  such Affiliate or other entity shall constitute
an Institutional  Lender whether (i) acting for itself or (ii) as trustee,  in a
fiduciary,  management or advisory  capacity or, in the case of a bank, as agent
bank,  for any  number of  lenders,  so long as in the case of  clause  (ii) the
day-to-day  management decisions relating to the loan are either exercised by or
recommended by such Institutional  Lender and, during the life of the loan, such
Institutional  Lender shall only be removed from its clause (ii)  capacity if it
is replaced by another Institutional Lender also so acting under clause (ii).

     "Insurance Program" shall have the meaning set forth in Section 3.4.

     "Interest" shall mean the entire interest of a Member in the Company at any
particular  time,  including  the  Percentage  Interest  and Series A  Preferred
Percentage  Interest of such Member,  together  with the right of such Member to
any and all  benefits  to which a Member may be  entitled  as  provided  in this
Agreement,  together with the  obligations of such Member to comply with all the
terms and  provisions  of this  Agreement.  The  Interest  of any  Member may be
expressed  as a number  of  Membership  Units or Series A  Preferred  Membership
Units, or a combination thereof.

     "Interim  Capital  Contribution"  shall  mean  the  portion  of  a  Capital
Contribution  made by any Managing  Member that (x) is designated by the Manager
as an  "Interim  Capital  Contribution"  in the  Capital  Call for such  Capital
Contribution  and (y) is returned to such  Managing  Member  pursuant to Section
7.1(b)(i)  not later than the  earlier to occur of (i) the date that is five (5)
months of the date such Capital Contribution is made and (ii) December 31, 2000;
PROVIDED,  however,  that  (A)  a  portion  of a  Capital  Contribution  may  be
designated as an Interim Capital  Contribution  only if proceeds of such Capital
Contribution  are  used  in  connection  with  the  acquisition  of one or  more
Properties  by the Company or one or more  Subsidiaries  of the Company,  (B) no
amount in excess of eighty percent (80%) of any particular Capital  Contribution
may be  designated  as an Interim  Capital  Contribution  and (C) the  fraction,
expressed as a percentage, obtained by dividing (1) the sum of (x) the amount of
any Capital  Contribution  made in connection with the acquisition of a Property
that is designated as an Interim Capital  Contribution and the proceeds of which
are used to acquire a specific Property and (y) the amount of mortgage financing
incurred in connection  with the  acquisition  by the Company or a Subsidiary of
such  Property and secured by such Property by (2) the gross  acquisition  costs
paid for such Property may not exceed 80%. For the avoidance of doubt,  unless a
Capital  Contribution  satisfies  the  foregoing  parameters  it  shall  not  be
designated  as an "Interim  Capital  Contribution"  and shall not be  returnable
pursuant  to Section  7.1(b)(i)  (and shall  instead be  returnable  pursuant to
Section  7.1(b)(iii)),  and  unless  a  Capital  Contribution  that is  properly
designated as an Interim Capital  Contribution  is returned  pursuant to Section
7.1(b)(i)  prior to the date  specified  in clause (y) of the first  sentence of
this definition,  such Capital  Contribution  shall cease to be designated as an
"Interim  Capital  Contribution"  and shall cease to be  returnable  pursuant to
Section   7.1(b)(i)  and  shall  instead  be  returnable   pursuant  to  Section
7.1(b)(iii).

                             Exhibit 10.50 Page 18
<PAGE>

     "Internal Rate of Return" shall mean, with respect to any Member, that such
Member has  achieved an internal  rate of return of a specified  percentage  per
annum, which shall occur when the total Capital Contributions (including Interim
Capital  Contributions)  made from time to time by such  Member are  returned to
such Member  together with an annual return equal to such  specified  percentage
calculated commencing on the date such Capital Contributions  (including Interim
Capital  Contributions)  are or were made (or deemed to be made as  specified in
Schedule 5.1) and compounded annually to the extent not paid on a current basis,
taking into account the timing and amounts of all previous Capital Contributions
(including Interim Capital  Contributions) by such Member to the Company and all
previous  distributions  by the Company to such Member under this  Agreement (or
deemed to be made pursuant to this  Agreement).  For purposes of computing  such
internal rate of return,  (i) any Capital  Contribution  (including  any Interim
Capital Contribution) made by such Member and any distribution of funds received
by such Member at any time during a month shall be deemed to be made or received
on the first  day of such  month,  (ii) all  capital  contributions  made by any
Managing  Member and  Saracen  Member to either WWP or WWP II shall be deemed to
have been a Capital  Contribution  by such  Member  to the  Company  in the same
amount  and as of the  same  date  contributed  to  either  WWP  or WWP  II,  as
applicable,  all as shown in Schedule 5.1, (iii) the contribution by Holding Co.
of the Holding Co. Contributed Asset shall be deemed to have been made as of the
Closing  Date in an amount  equal to the all-in  acquisition  cost of such asset
(excluding  the amount of the Assumed  Financing),  as shown in Schedule 5.1 and
(iv) all distributions  received by any Member from either WWP or WWPII shall be
deemed to have been  received by such Member from the Company in the same amount
and as of the same date received from either WWP or WWP II, as  applicable,  all
as shown in Schedule  5.1.  Notwithstanding  anything to the contrary  contained
herein,  the WWP Contribution  and WWG Contribution  shall not be deemed to be a
Capital Contribution for purposes of computing such Internal Rate of Return.

     "Investment Notice" shall have the meaning set forth in Section 4.2(c).

     "IRS" shall mean the Internal Revenue Service.

     "Leasing  Plan"  shall  mean,  with  respect to any  Property,  the leasing
guidelines prepared by the Manager for each type of planned use of such Property
(E.G. commercial, industrial or retail) containing parameters for minimum rents,
tenant allowances, operating expense recaptures, financial condition of tenants,
free rent, lease assignments and assumptions,  overages and tenant  improvements
to the extent such information is available and pertinent.

     "Lender Member" shall have the meaning set forth in Section 7.4.

     "Lien" shall mean any lien, mortgage, charge, restriction, option, right of
first refusal or offer, contractual restriction on transfer,  security interest,
tax lien, pledge, encumbrance,  conditional sale or title retention arrangement,
or any other  claim of any kind or nature  against  any  Property  securing  any
Indebtedness, or any agreement to create or confer any of the foregoing, in each
case whether arising by agreement or under any statute or law or otherwise.

     "Losses" shall have the meaning set forth in Section 6.2(a).

     "Major Decisions" shall have the meaning set forth in Section 3.4.A.

                             Exhibit 10.50 Page 19
<PAGE>

     "Management  Committee"  shall have the  meaning  set forth in Section  3.5
hereof.

     "Manager" (i) shall mean WCPT upon the execution and delivery hereof,  (ii)
except as set forth in clause (iii)  below,  if for any reason WCPT ceases to be
the Manager,  shall  thereafter mean another Person  appointed by the Management
Committee  or (iii) if WCPT  ceases to be the Manager  pursuant to Section  9.1,
shall thereafter mean another Person appointed by WHWEL and Whitehall XI.

     "Managing Members" shall mean WCPT, WHWEL and Whitehall XI.

     "Mandatory  Capital  Call"  shall  mean a  Capital  Call  for  any  capital
contributions that would be required pursuant to Section 5.2(a).

     "Marketing Member" shall have the meaning set forth in Section 8.2(a).

     "Marketing Period" shall have the meaning set forth in Section 8.2(d).

     "Marketing  Plan" shall mean,  with respect to any Property or  appropriate
part thereof, the comprehensive plan for marketing and leasing the space in such
Property,  which plan shall be submitted by the Manager to, and approved by, the
Management Committee.

     "Member-Funded  Debt" shall mean any non-recourse debt of the Company which
is loaned or guaranteed  by any Member and/or is treated as Member  non-recourse
debt with respect to a Member under Treasury Regulations Section 1.704-2(b)(4).

     "Member  Loan"  shall  mean any loan  made by a Member  to  another  Member
pursuant to Section 5.3(b).

     "Members"  shall mean WHWEL,  WCPT,  Saracen,  Whitehall XI and Holding Co.
(for as long as such Persons are still members of the Company), their successors
and  permitted  assigns  and  any  other  members  admitted  to the  Company  in
accordance with Article VIII.

     "Membership  Capital  Accounts" shall have the meaning set forth in Section
6.1(e).

     "Membership Unit" shall mean a fractional,  undivided share of the Interest
of all Members issued  pursuant to Section 5.1 or Section 5.9 hereof,  but shall
not include  the Series A Preferred  Membership  Units.  As of the date  hereof,
there shall be considered to be 10,698,331  Membership  Units  outstanding.  The
Management  Committee may create and  authorize  the issuance of new  membership
interests and may designate one or more new classes of membership  interests and
establish the designations, preferences and relative, participating, optional or
other special rights,  powers and duties of each class of membership  interests.
The number of  Membership  Units  owned by any Member may be  expressed  as such
Member's  Percentage  Interest.  The  Membership  Units are not  intended  to be
characterized as "securities" for any purpose (including any securities laws).

     "Minimum  Gain" shall mean an amount  equal to the excess of the  principal
amount of debt, for which no Member is liable ("non-recourse  debt"), secured by
Company  Assets or any assets of its  Subsidiaries,  over the adjusted  basis of
such Company Assets or assets of its  Subsidiaries  which

                             Exhibit 10.50 Page 20
<PAGE>

represents the minimum  taxable gain which would be recognized by the Company if
the non-recourse  debt were foreclosed upon and the Company Assets or any assets
of its Subsidiaries  were  transferred to the creditor in satisfaction  thereof,
and which is  referred  to as "minimum  gain" in  Treasury  Regulations  Section
1.704-1(b)(4)(iv). A Member's share of Minimum Gain shall be determined pursuant
to the above-cited Treasury Regulations.

     "Necessary Expenditure" shall mean, (i) to the extent Available Cash is not
sufficient to pay for any expenditure  whether or not of a recurring  nature (x)
that is necessary,  in the reasonable discretion of either the Manager, WHWEL or
Whitehall  XI, to  preserve  or protect  the assets of the  Company,  including,
without limitation,  real estate taxes,  insurance payments,  costs of restoring
the assets of the Company after a casualty or condemnation thereof, costs of any
capital expenditure  necessary to protect the structural  integrity of any asset
of the Company or human health or safety,  utility  costs,  costs of  compliance
with law,  payments on or of contractual  obligations  and debts of the Company,
tenant  improvements  and  leasing  commissions,  or (y)  that  is  required  to
effectuate  or pay for any  cost,  expense  or  transaction  provided  for in an
Approved  Budget and (ii) any  obligation  to fund the purchase  price and other
costs of  acquiring  any  Office  Property,  the  acquisition  of which has been
approved by the Management Committee.

     "net equity" shall mean, with respect to an entity,  the book value (before
depreciation) of such entity's assets less the liabilities of such entity,  and,
with  respect to any  property,  the book value  (before  depreciation)  of such
property less the liabilities with respect to such property.

     "New Member" shall mean any Member other than one of the Managing  Members,
Saracen  or Holding  Co. Any New Member may be issued a new class of  membership
interests with such classifications and designations as the Management Committee
shall determine.

     "New Warrant  Agreement"  shall mean the Warrant  Agreement dated as of the
date hereof  between WRP and United States Trust Company of New York, as warrant
agent, as such agreement may be amended or restated from time to time.

     "New WRP  Warrants"  shall mean the warrants  that were  originally to have
been issued to WHWEL by WRP  pursuant to the New Warrant  Agreement  and, at the
direction  of WHWEL,  have been  instead  issued to  Holding  Co. as of the date
hereof.

     "Nomura Loan" shall mean that certain loan made by Nomura Asset Corporation
to Wells Senior Holdings LLC in the original  principal amount of $69,000,000.00
as  evidenced by the  documents  and  instruments  described in Exhibit C to the
Contribution Agreement.

     "Nomura  Properties" shall mean,  collectively,  (x) each of the parcels of
land described on Exhibits B-1 through  Exhibits B-5 annexed to the Contribution
Agreement and the  improvements  located on such land,  and (y) the Dedham Place
Condominium  Unit and all of the Appurtenant  Interests (as such term is defined
in the Condominium  Documents)  relating to the Dedham Place  Condominium  Unit;
each of the foregoing  being commonly  known,  respectively,  as 333 Elm Street,
Norfolk,  Massachusetts;  128 Technology Center,  Westwood,  Massachusetts;  201
University  Avenue,   Westwood,   Massachusetts;   7/57  Wells  Avenue,   Newton
Massachusetts;  75/85/95 Wells Avenue, Newton, Massachusetts;  and Dedham Place,
Dedham, Massachusetts.

                             Exhibit 10.50 Page 21
<PAGE>

     "Non-Contributing Member" shall have the meaning set forth in Section 5.3.

     "Non-Marketing Member" shall have the meaning set forth in Section 8.2(a).

     "Non-Nomura  Properties" shall mean,  collectively,  each of the parcels of
land described on Exhibits B-6 through Exhibits B-13 annexed to the Contribution
Agreement and the  improvements  located on such land,  and commonly known as 74
Turner Street, Waltham, Massachusetts; 60 Turner Street, Waltham, Massachusetts;
70 Wells Avenue, Newton, Massachusetts; 100 Wells Avenue, Newton, Massachusetts;
150  Wells   Avenue,   Newton,   Massachusetts;   160  Wells   Avenue,   Newton,
Massachusetts; and 2331 Congress Street, Portland, Maine.

     "Non-Triggering  Saracen  Transfer"  shall  have the  meaning  set forth in
Section 8.2A(a)(ii).

     "Notice of Conversion"  shall mean a Notice of Conversion  substantially in
the form of Exhibit D.

     "Notional Contribution" shall have the meaning set forth in Section 5.4(b).

     "Objection Notice" shall have the meaning set forth in Section 11.3(c).

     "Offer Notice" shall have the meaning set forth in Section 8.3.

     "Office  Property"  shall mean any  office  building  property,  including,
without limitation,  a research and development facility or a mixed-use complex,
not less than 40% of the  rentable  square  footage of which is used for offices
and/or research and development space.

     "150 Mt.  Bethel  Road" shall mean the parcel of land and the  improvements
located on such land,  and commonly  known as 150 Mt. Bethel Road,  Warren,  New
Jersey.

     "Operational Decisions" shall have the meaning set forth in Section 3.4.B.

     "Organizational  Document"  of a Person  shall  mean (i) with  respect to a
corporation,  such Person's  certificate of incorporation  and by-laws,  and any
shareholder agreement,  voting trust or similar arrangement applicable to any of
such  Person's  authorized  shares of  capital  stock,  (ii) with  respect  to a
partnership,  such  Person's  certificate  of limited  partnership,  partnership
agreement,  voting  trusts  or  similar  arrangements  applicable  to any of its
partnership interests or (iii) with respect to a limited liability company, such
Person's certificate of formation,  limited liability company agreement or other
document affecting the rights of holders of limited liability company interests.

     "Payments" shall have the meaning set forth in Section 8.2A(a)(xiii).

     "Percentage   Interest"  shall  mean,  with  respect  to  any  Member,  the
percentage  interest  listed for each Member in Schedule 5.1 with respect to its
Membership  Units,  as the same may be  adjusted  pursuant  to the terms of this
Agreement.

                             Exhibit 10.50 Page 22
<PAGE>

     "Permitted  Liens" shall mean (i) Liens for taxes and other similar charges
not yet due or Liens for taxes  being  contested  in good  faith by  appropriate
proceedings for which adequate  reserves have been  established (and as to which
the  property  subject to such Lien is not yet subject to  foreclosure,  sale or
loss on account  thereof);  (ii) Liens in  respect  of  property  imposed by law
arising in the ordinary  course of business such as  materialmen's,  mechanics',
warehousemen's  and other  like  Liens;  PROVIDED  that such Liens  secure  only
amounts  not yet due and  payable or amounts  being  contested  in good faith by
appropriate  proceedings for which adequate  reserves have been established (and
as to which the property subject to such lien is not yet subject to foreclosure,
sale or loss on account thereof); (iii) easements,  rights-of-way,  restrictions
(including  zoning  restrictions),  defects or irregularities in title and other
similar charges or encumbrances not, in any material  respect,  interfering with
the  ordinary  conduct of  business  at the  relevant  property;  (iv) leases or
subleases granted to others,  whether existing now or hereafter entered into, in
the ordinary course of business; (v) any attachment or judgment lien, unless the
judgment it secures shall not,  within thirty (30) days after the entry thereof,
have been discharged or execution  thereof stayed pending  appeal,  or shall not
have been  discharged  within thirty (30) days after the  expiration of any such
stay and (vi) any Lien set forth on Schedule B (or any  equivalent  schedule) as
an exception to the title insurance  policies  insuring the title of the Company
or any of its Subsidiaries in and to the Properties.

     "Person"  shall  mean any  individual,  partnership,  corporation,  limited
liability company, trust or other legal entity.

     "Plan  Asset  Regulation"  shall mean the  Department  of Labor  Regulation
ss.2510.3-101, as amended.

     "Pledgee" shall have the meaning set forth in Section 8.1(b).

     "Pledgor" shall have the meaning set forth in Section 8.1(b).

     "Profits" shall have the meaning set forth in Section 6.2(a).

     "Preferred  Distribution" shall mean an amount equal to 6% per annum of the
Preferred  Value,  calculated on a cumulative  basis for each  calendar  quarter
during a calendar year (i.e., from the first day of the year) through the end of
the calendar quarter for which the Preferred Distribution is being determined).

     "Preferred  Distribution  Amount" shall mean, for any calendar quarter,  an
amount equal to (A) the greater of (i) the  Preferred  Distribution  and (ii) an
amount equal to (x) the Preferred  Percentage times (y) the excess of Cumulative
Distribution   Amount   over  all   distributions   made   pursuant  to  Section
7.1(b)(ii)(A)  of this  Agreement  in the current  calendar  year,  less (B) all
distributions  theretofore  made  pursuant  to  Section  7.1(b)(ii)(B)  of  this
Agreement  with  respect to the then current  calendar  year.  For  illustrative
purposes, an example of the manner in which the Preferred Distribution Amount is
calculated under various hypothetical assumptions is set forth in Schedule 7.1.

     "Preferred Holders" shall have the meaning set forth in Section 3.5(c)(i).

                             Exhibit 10.50 Page 23
<PAGE>

     "Preferred  Limitation"  shall mean, with respect to any calendar year, the
sum of the Unpaid  Preferred  Distribution (as of the first day of such calendar
year) and the Preferred  Distribution Amount for such calendar year. The parties
agree that, for purposes of calculating the Preferred Limitation, the Cumulative
Distribution  Amount shall be calculated based only on actual cash distributions
made pursuant to Section 7.1.

     "Preferred  Percentage" shall mean a fraction  (expressed as a percentage),
the numerator of which is the number of Converted  Units and the  denominator of
which is the number of Total Units.

     "Preferred  Value" shall mean an amount equal to the product of $25 and the
number of Series A Preferred Membership Units outstanding.

     "Promote" shall mean the aggregate  distributions that would be made to the
Manager  pursuant to  Sections  7.1(c)(iii)(y),  7.1(c)(iv)(y),  7.1(d)(iii)(y),
7.1(d)(iv)(y),  7.1(e)(iii)(y),  7.1(e)(iv)(y),  7.1(f)(iii)(y),  7.1(f)(iv)(y),
7.1(g)(iii)(y), 7.1(g)(iv)(y), 7.1(h)(iii)(y) and 7.1(h)(iv)(y).

     "Promote  Payments" shall mean an amount,  as determined from time to time,
equal to: (i) with respect to WHWEL,  the sum of all amounts paid to the Manager
pursuant to Section 7.1(c)(iii)(y) or (iv)(y) and not returned to WHWEL pursuant
to Section 7.2;  (ii) with respect to Whitehall  XI, the sum of all amounts paid
to the Manager pursuant to Section 7.1(d)(iii)(y) or (iv)(y) and not returned to
Whitehall XI pursuant to Section 7.2; (iii) with respect to Holding Co., the sum
of all amounts paid to the Manager pursuant to Section 7.1(e)(iii)(y) or (iv)(y)
and not  returned to Holding Co.  pursuant to Section 7.2; and (iv) with respect
to WCPT,  the sum of all  amounts  paid to the  Manager  pursuant to (A) Section
7.1(f)(iii)(y)  or (iv)(y)  and (B)  Section  7.1(g)(iii)(y)  or (iv)(y) and not
returned to WCPT pursuant to Section 7.2.

     "Property"  and  "Properties"  shall have the meanings set forth in Section
2.4(a).

     "Property Loan" shall mean any bridge,  permanent or construction financing
obtained  by the  Company  or any of its  Subsidiaries  in  accordance  with the
provisions  hereof relating to one or more Properties  which may be secured by a
mortgage,  or similar security in the nature of a mortgage,  on such Properties,
and which is to be entered into for the purpose of financing or refinancing  the
acquisition, construction, development, and/or operation of such Properties.

     "publicly traded" means listed or admitted to trading on the New York Stock
Exchange, the American Stock Exchange or another national securities exchange or
designated for quotation on the NASDAQ National Market,  or any successor to any
of the foregoing.

     "Rand" shall have the meaning set forth in Section 3.5(c)(ii).

     "recapture  income"  shall have the  meaning  set forth in the Code and the
applicable Treasury Regulations.

     "Required  Amortization"  shall  have the  meaning  set  forth  in  Section
8.2A(a)(ii).

                             Exhibit 10.50 Page 24
<PAGE>

     "Required  Committee  Approval"  shall  mean,  with  respect  to any  Major
Decision, the affirmative approval of no fewer than one Committee Representative
appointed by each of WHWEL and  Whitehall XI and two  Committee  Representatives
appointed by WCPT, and with respect to any Operational Decision, the affirmative
approval of no fewer than one Committee Representative appointed by either WHWEL
or Whitehall XI and one  Committee  Representative  appointed by WCPT.  During a
Preferential  Distribution  Non-Payment  (as  defined  in the  Series A  Terms),
"Required  Committee Approval" shall mean, with respect to any Major Decision or
Operational  Decision,  the  affirmative  approval  of a majority  of  Committee
Representatives then having voting, consent, approval or determination rights on
the  Management  Committee,   PROVIDED,  however,  that  during  a  Preferential
Distribution  Non-Payment (as defined in the Series A Terms), any Major Decision
or  Operational  Decision  which  would  require  any  Managing  Member  to make
additional Capital  Contributions  (other than pursuant to Section 5.2(a) below)
shall require the  applicable  Required  Committee  Approval  referred to in the
immediately preceding sentence.

     "Requisite  Promote" shall mean an amount, as determined from time to time,
equal to:

     (i) with respect to WHWEL, the sum of (a) 17.5% of the total  distributions
distributed  to WHWEL  pursuant to Section  7.1(b) in excess of a 17.5% Internal
Rate of Return  (but only with  respect to any such  distributions  that,  after
deducting the amount of the Promote  Payments made by WHWEL,  provide WHWEL with
an  Internal  Rate of  Return  of up to  22.5%),  plus (b)  22.5%  of the  total
distributions  distributed  to WHWEL  pursuant  to Section  7.1(b)  that,  after
deducting the amount of the Promote  Payments made by WHWEL,  provide WHWEL with
an Internal Rate of Return in excess of 22.5%;

     (ii)  with  respect  to  Whitehall  XI,  the  sum of (a)  20% of the  total
distributions  distributed  to Whitehall XI pursuant to Section 7.1(b) in excess
of  a  15%  Internal  Rate  of  Return  (but  only  with  respect  to  any  such
distributions  that,  after deducting the amount of the Promote Payments made by
Whitehall  XI,  provide  Whitehall  XI with an Internal  Rate of Return of up to
25%),  plus (b) 25% of the  total  distributions  distributed  to  Whitehall  XI
pursuant  to Section  7.1(b)  that,  after  deducting  the amount of the Promote
Payments  made by Whitehall  XI,  provide  Whitehall XI with an Internal Rate of
Return in excess in excess of 25%;

     (iii)  with  respect  to  Holding  Co.,  the  sum of (a)  20% of the  total
distributions distributed to Holding Co. pursuant to Section 7.1(b) in excess of
a 15% Internal  Rate of Return (but only with respect to any such  distributions
that,  after  deducting the amount of the Promote  Payments made by Holding Co.,
provide  Holding Co. with an Internal Rate of Return of up to 25%), plus (b) 25%
of the total distributions distributed to Holding Co. pursuant to Section 7.1(b)
that,  after  deducting the amount of the Promote  Payments made by Holding Co.,
provide Holding Co. with an Internal Rate of Return in excess in excess of 25%;

     (iv) with respect to WCPT on account of the WCPT I  Distributions,  the sum
of (a) 17.5% of the total distributions  distributed to WCPT pursuant to Section
7.1(b) in excess of a 17.5%  Internal  Rate of Return  with  respect to the WCPT
Phase I Capital  Contributions  (but only with respect to any such distributions
that, after deducting the amount of the Promote  Payments made by WCPT,  provide
WCPT with an  Internal  Rate of Return of up to 22.5%  with  respect to the WCPT
Phase I  Capital  Contributions),  plus  (b)  22.5% of the  total  distributions
distributed to

                             Exhibit 10.50 Page 25
<PAGE>

WCPT pursuant to Section 7.1(b) that,  after deducting the amount of the Promote
Payments made by WCPT, provide WCPT with an Internal Rate of Return in excess of
22.5% with respect to the WCPT Phase I Capital Contributions; and

     (v) with respect to WCPT on account of its WCPT II  Distributions,  the sum
of (a) 20% of the total  distributions  distributed  to WCPT pursuant to Section
7.1(b) in excess of a 15% Internal Rate of Return with respect to the WCPT Phase
II Capital  Contributions (but only with respect to any such distributions that,
after  deducting the amount of the Promote  Payments made by WCPT,  provide WCPT
with an Internal  Rate of Return of up to 25% with  respect to the WCPT Phase II
Capital Contributions),  plus (b) 25% of the total distributions  distributed to
WCPT pursuant to Section 7.1(b) that,  after deducting the amount of the Promote
Payments made by WCPT, provide WCPT with an Internal Rate of Return in excess in
excess of 25%.

     "Rights"  shall  mean any  rights,  options,  warrants  or  convertible  or
exchangeable securities (or instruments  exchangeable or convertible into any of
the foregoing)  that in any case entitle the holder to subscribe for or purchase
or otherwise  receive one or more Shares or any other  securities or property of
WCPT.

     "Rules" shall have the meaning set forth in Section 5.10.

     "Sales Notice" shall have the meaning set forth in Section 8.2(a).

     "Saracen" or "Saracen Members" shall mean the Members set forth on Schedule
1 annexed  hereto,  provided,  however  that,  solely for  purposes  of Sections
4.2(f),  8.3, 8.10 and 12.1 hereof,  Rand shall not be deemed a Saracen  Member,
but shall have the rights set forth in said Sections.

     "Saracen Closing" shall mean the transactions  whereby WWP acquired certain
assets in exchange for cash, the assumption of certain liabilities,  "Membership
Units" of WWP, "Series A Preferred  Membership  Units" of WWP and other good and
valuable  consideration in accordance with the terms WWP Agreement and the terms
of the Contribution Agreement.

     "Saracen  Current  Owners" shall mean Wells Avenue Senior Holdings LLC, 150
Wells Avenue  Realty Trust,  River Park Realty Trust,  Seventy Wells Avenue LLC,
Newton  Acquisition  LLC I,  Saracen  Portland  L.L.C.,  KSA Newton  Acquisition
Limited  Partnership  II,  KSA  Newton  Limited  Partnership  I and  Dominic  J.
Saraceno.

     "Saracen Debt Reduction  Event" shall have the meaning set forth in Section
8.2A(a)(iv).

     "Saracen Gain" shall have the meaning set forth in Section 8.2A(a)(iii).

     "Saracen  Gain  Recognition"  shall have the  meaning  set forth in Section
8.2A(a)(iii).

     "Saracen  Indemnitee  Member"  shall have the  meaning set forth in Section
8.2A(a)(iii).

     "Section  8.2(c)  Termination  Date"  shall have the  meaning  set forth in
Section 8.2(d).

                             Exhibit 10.50 Page 26
<PAGE>

     "Series A Capital  Accounts"  shall have the  meaning  set forth in Section
6.1(e).

     "Series A Preferred  Membership Units" shall mean the Company's Series A 6%
Convertible  Preferred  Membership Units with a liquidation  preference per unit
equal to $25,  which shall have the rights,  preferences  and  privileges as set
forth in the Series A Terms.

     "Series A Preferred Percentage Interest" shall mean the percentage interest
listed for each Member in Schedule 5.1(h) with respect to its Series A Preferred
Membership  Units,  as the same may be  adjusted  pursuant  to the terms of this
Agreement.

     "Series  A  Terms"  shall  mean  the  terms  of the  Company's  Series A 6%
Convertible Preferred Membership Units as set forth in Exhibit A annexed hereto.

     "72 River Park Property" shall mean the parcel of land and the improvements
located  on  such  land,  and  commonly   known  as  72  River  Park,   Needham,
Massachusetts.

     "Share"  shall mean a share of  beneficial  interest  (or other  comparable
equity  interest) of WCPT.  If there is more than one class or series of Shares,
the term  "Shares"  shall,  as the context  requires,  be deemed to refer to the
class or series of Shares that  correspond  to the class or series of Membership
Interests for which the reference to Shares is made.

     "Shares  Amount"  shall mean a number of Shares equal to the product of the
number of Membership Units offered for conversion  times the Conversion  Factor;
PROVIDED that, if WCPT, at any time, issues any Rights to the holders of Shares,
then the Shares  Amount  shall also  include  such  Rights that a holder of that
number of Shares would have been entitled to receive.

     "Specified Conversion Date" shall mean the tenth Business Day after receipt
by WCPT of a Notice of Conversion.

     "Subject Asset" shall have the meaning set forth in Section 8.2(a).

     "Subsidiary"  shall  mean any  Person  more  than 50%  owned,  directly  or
indirectly, by the Company and over which the Company has management control. No
Subsidiary may be a corporation without the consent of the Management Committee.

     "Substituted  Member"  shall mean any Person  admitted  to the Company as a
Member pursuant to the provisions of Section 8.7.

     "Tag Along  Election  Notice"  shall have the  meaning set forth in Section
8.10.

     "Tag Along Notice" shall have the meaning set forth in Section 8.10.

     "Tag Along Transaction" shall have the meaning set forth in Section 8.10.

     "Target  Territory"  shall  mean the  Commonwealths  of  Massachusetts  and
Virginia  and  the  States  of  Connecticut,   Delaware,  Maine,  Maryland,  New
Hampshire,  New Jersey, New York,

                             Exhibit 10.50 Page 27
<PAGE>

Pennsylvania,   Rhode  Island  and  Vermont,  the  greater  metropolitan  region
(including  central business district and suburban markets) of Washington,  D.C.
and each other greater  metropolitan region (including central business district
and suburban  markets) in which the Company and/or its  Subsidiaries  own one or
more  Office  Properties  having a total  purchase  price of $15  million in the
aggregate.

     "Tax Matters Member" shall mean Whitehall XI.

     "Tax Liability Reserve Account" shall have the meaning set forth in Section
8.2A(c).

     "Tax Returns" shall have the meaning set forth in Section 8.2A(a)(xi).

                             Exhibit 10.50 Page 28
<PAGE>

     "Total Units" shall mean the number of Membership  Units  outstanding  plus
the number of Converted Units.

     "Transfer" shall have the meaning set forth in Section 8.1(a).

     "Treasury  Regulations"  shall mean the regulations  promulgated  under the
Code, as such regulations are in effect on the date hereof.

     "Unpaid Preferred  Distribution" means, for any calendar quarter, an amount
determined as of the close of the  preceding  calendar year equal to (A) the sum
of the Preferred  Distribution  Amounts for such preceding calendar year and all
prior  years,  less (B) the sum of all  distributions  made  pursuant to Section
7.1(b)(ii) of this Agreement  with respect to such  preceding  calendar year and
all prior years, less (C) all distributions theretofore made pursuant to Section
7.1(b)(ii)(A) of this Agreement with respect to the then current year. As of the
date hereof, but subject to that certain letter agreement,  dated as of the date
hereof,  executed by the Company in favor of the Saracen Members,  the amount of
the Unpaid Preferred Distribution is equal to zero ($0).

     "Warrant Agreement" shall mean the Warrant Agreement dated as of August 28,
1997 between WRP and United States Trust Company of New York, as warrant  agent,
as such agreement may be amended or restated from time to time.

     "WCPT"  shall have the  meaning  set forth in the first  paragraph  of this
Agreement.

     "WCPT Amount" shall have the meaning set forth in Section 7.1(i).

     "WCPT I  Distributions"  shall mean, as of any date, an amount equal to the
product of (x) the distributions  made to WCPT, WHWEL,  Whitehall XI and Holding
Co. pursuant to Section 7.1(b)(iii)(B) multiplied by (y) the quotient (expressed
as a percentage  rounded up to the nearest one ten- thousandth  (0.0001)) of the
WCPT I Percentage  Interest  divided by the Combined  Whitehall/WCPT  Percentage
Interest.

     "WCPT II Distributions"  shall mean, as of any date, an amount equal to the
product of (x) the distributions  made to WCPT, WHWEL,  Whitehall XI and Holding
Co. pursuant to Section 7.1(b)(iii)(B) multiplied by (y) the quotient (expressed
as a percentage  rounded up to the nearest one ten-

                             Exhibit 10.50 Page 29
<PAGE>

thousandth  (0.0001)) of the WCPT II Percentage Interest divided by the Combined
Whitehall/WCPT Percentage Interest.

     "WCPT I Percentage Interest" shall mean the percentage obtained by dividing
(A) the number of  Membership  Units issued to WCPT as of the date hereof,  plus
the number of  Membership  Units issued to WCPT after the date hereof in respect
of the WCPT Phase I Capital Contribution as of such date by (B) the total number
of Membership Units issued to WCPT as of such date.

     "WCPT II  Percentage  Interest"  shall  mean  the  percentage  obtained  by
dividing (A) the number of Membership Units issued to WCPT after the date hereof
in respect of the WCPT Phase II Capital  Contribution as of such date by (B) the
total number of Membership Units issued to WCPT as of such date.

     "WCPT IPO" shall have the meaning set forth in Section 8.3(e).

     "WCPT Phase I Capital Contributions" shall mean, as of any date, the sum of
$64,652,543,  plus the product of (x) WCPT's total Capital  Contributions funded
as of such  date  (excluding  Capital  Contributions  funded  prior  to the date
hereof) multiplied by (y) 0.51615.

     "WCPT Phase II Capital  Contributions"  shall mean, as of any date, the sum
of $300,000,  plus the product of (x) WCPT's total Capital  Contributions funded
as of such date multiplied by (y) 0.48385.

     "Whitehall  XI" shall have the meaning set forth in the first  paragraph of
this Agreement.

     "Whitehall Group" shall mean, collectively, WHWEL, Whitehall XI and Holding
Co.,  together  with  any  assignees  or  transferees  to the  extent  permitted
hereunder.

     "Whitehall  Registration  Statement"  shall have the  meaning  set forth in
Section 8.3(e).

     "WHWEL"  shall have the  meaning set forth in the first  paragraph  of this
Agreement.

     "WRP" shall mean Wellsford Real Properties, Inc., a Maryland corporation.

     "WRP  At-Market  Shares"  shall  mean the  shares  of WRP  issued  to WHWEL
pursuant to the WRP Letter  Agreement in exchange for Membership  Units owned by
WHWEL.

     "WRP Letter  Agreement"  shall mean the letter  agreement,  dated as of the
date  hereof,  between  WHWEL  and WRP  concerning  the  conversion  of  WHWEL's
Membership Units into WRP At- Market Shares.

     "WRP Shares" shall mean shares of common  stock,  $.01 par value per share,
of WRP.

     "WRP Warrants" shall mean the warrants that were originally issued to WHWEL
by WRP pursuant to the Warrant  Agreement,  which have been  assigned to Holding
Co. as of the date hereof.

                             Exhibit 10.50 Page 30
<PAGE>

     "WWG Contribution" shall have the meaning set forth in the fourth paragraph
of this Agreement.

     "WWP"  shall have the  meaning  set forth in the second  paragraph  of this
Agreement.

     "WWP II" shall have the  meaning set forth in the third  paragraph  of this
Agreement.

     "WWP Agreement" shall have the meaning set forth in the second paragraph of
this Agreement.

     "WWP Contribution"  shall have the meaning set forth in the third paragraph
of this Agreement.

     1.2.  Terms  Generally.  For all  purposes  of this  Agreement,  except  as
otherwise expressly provided or unless the context otherwise requires:

     (a) the terms defined in this Article have the meanings assigned to them in
this Article and include both the plural and the singular;

     (b) the words "herein," "hereof" and "hereunder" and other words of similar
import  refer to this  Agreement as a whole and not to any  particular  Article,
Section or other subdivision; and

     (c) the words  "including"  and "include" and other words of similar import
shall be deemed to be followed by the phrase "without limitation."

                                   ARTICLE II.

                          THE COMPANY AND ITS BUSINESS
                          ----------------------------

     2.1. Company Name. The business of the Company shall be conducted under the
name of  "Wellsford/Whitehall  Group, L.L.C." in the State of Delaware and under
such name or such assumed names as the Management  Committee  deems necessary or
appropriate to comply with the  requirements of any other  jurisdiction in which
the Company may be required to qualify.

     2.2.  Term.  The  term of the  Company  will  commence  on the date of this
Agreement and shall  continue in full force and effect until  December 31, 2045,
unless sooner terminated or dissolved as hereinafter provided.

     2.3.  Filing of Certificate  and  Amendments.  The Manager shall (and shall
have the power and authority to) execute and file the  Certificate  of Formation
and any  required  amendments  thereto and do all other acts  requisite  for the
constitution of the Company as a limited  liability company pursuant to the laws
of the  State of  Delaware  or any other  applicable  law and for  enabling  the
Company or its Subsidiaries to conduct business in each  jurisdiction  where the
Properties are located.

                             Exhibit 10.50 Page 31
<PAGE>

     2.4. Purpose and Business;  Powers;  Scope of Members'  Authority.  (a) The
Company is  organized  primarily  for the  purpose  of  directly  or  indirectly
acquiring,  owning,  financing,  managing,  maintaining,  operating,  improving,
developing and selling real property (each real property owned by the Company or
one of its  Subsidiaries,  together with all  improvements  thereon and personal
property owned by the Company or its Subsidiary  related thereto,  a "Property",
and all properties  collectively,  the "Properties").  As of the date of hereof,
the Properties are those listed in Schedule 2.4A and the  Subsidiaries are those
listed in  Schedule  2.4B.  Subject to the other  terms and  conditions  of this
Agreement, the Company is empowered to do any and all acts and things necessary,
appropriate,  proper, advisable, incidental to or convenient for the furtherance
and  accomplishment  of the purposes and business  described  herein and for the
protection and benefit of the Company and its Subsidiaries,  including,  without
limitation, full power and authority,  directly or through its Subsidiaries,  to
enter into,  perform and carry out contracts of any kind, borrow money and issue
evidences of  indebtedness  whether or not secured by  mortgage,  deed of trust,
pledge or other lien,  acquire,  own, manage,  improve and develop any Property,
and lease, sell,  transfer and dispose of any Property.  The Company will at all
times  operate  in a  manner  so as to be  exempt  from  the  provisions  of the
Investment Company Act of 1940, as amended.

     (b)  Except  as  otherwise  expressly  and  specifically  provided  in this
Agreement,  no Member shall have any authority to bind or act for, or assume any
obligations  or  responsibility  on behalf of,  any other  Member.  Neither  the
Company  nor any  Member  shall,  by virtue of  executing  this Agree  ment,  be
responsible or liable for any indebtedness or obligation of the other Members or
otherwise  relating to any Property  incurred or arising  either before or after
the  execution  of this  Agreement,  except as to those joint  responsibilities,
liabilities, indebtedness, or obligations expressly assumed by the Company as of
the date of this Agreement or incurred  thereafter pursuant to and as limited by
the terms of this Agreement.

     2.5.  Principal  Office;  Registered  Agent.  The  principal  office of the
Company shall be 535 Madison Avenue,  26th Floor,  New York, New York 10022. The
Company may change its place of business to such location or locations as may at
any time or from time to time be determined  by the  Management  Committee.  The
mailing  address of the Company  shall be c/o  Wellsford  Commercial  Properties
Trust,  535 Madison Avenue,  26th Floor, New York, New York 10022, or such other
address as may be selected from time to time by the  Management  Committee.  The
Company shall  maintain a registered  office at The  Corporation  Trust Company,
Corporation  Trust Center,  1209 Orange Street,  Wilmington,  New Castle County,
Delaware 19801.  The name and address of the Company's  registered  agent is The
Corporation  Trust  Company,  Corporation  Trust  Center,  1209  Orange  Street,
Wilmington, New Castle County, Delaware 19801.

     2.6. Names and Addresses of Members. The names and addresses of the Members
are as set forth on Schedule 2.6 hereto.

     2.7.  Representations  and  Warranties  by  the  Company.  To  support  the
valuation as of the date hereof of each Membership  Unit at $15.85,  the Company
hereby:

     (a)  represents  and  warrants to each of Whitehall XI and Holding Co. that
the  representations and warranties in Schedule 2.7A are true and correct, as of
the dates set forth therein,

                             Exhibit 10.50 Page 32
<PAGE>

with  respect  to  each of the  Properties  listed  in  Schedule  2.4A,  each as
described in the Disclosure Materials;

     (b)  represents  and  warrants to each of Whitehall XI and Holding Co. that
the  representations and warranties in Schedule 2.7B are true and correct, as of
the date hereof, with respect to the Company and each of the Subsidiaries listed
in Schedule 2.4B; and

     (c) understands and acknowledges  that each of Whitehall XI and Holding Co.
is relying on such  representations  and  warranties  in making its  decision to
become a Member of the Company and contribute capital thereto.

     The  representations  and warranties in this Section 2.7, Schedule 2.7A and
Schedule 2.7B shall survive until May 15, 2000.

     2.8. Representations and Warranties by each Member.

     (a) Each Member  (other than each Saracen  Member)  hereby  represents  and
warrants to the other  Members,  as of the date  hereof,  that,  with respect to
itself only, the following representations and warranties are true and correct:

     (i) Such Member has been duly organized and is validly existing and in good
standing  in the  jurisdiction  of its  organization  and is  duly  licensed  or
qualified to transact  business in each  jurisdiction in which the nature of its
business  activities or assets  requires such licensing or  qualification.  Such
Member has the  requisite  power and authority to carry on its business as it is
now being, and is proposed to be, conducted.

     (ii) This  Agreement  has been duly  authorized,  executed and delivered by
such  Member and  constitutes  a legal,  valid and  binding  obligation  of such
Member,  enforceable against such Member in accordance with its terms, except as
limited by  bankruptcy,  insolvency,  receivership  and similar  laws  affecting
creditors' rights from time to time in effect.

     (iii) No order,  permission,  consent,  approval,  license,  authorization,
registration or filing by or with any government agency having jurisdiction over
such  Member or any other  Person is  required  for the  execution,  delivery or
performance by such Member of this Agreement or any other document or instrument
to be executed and delivered by such Member (in its individual  capacity or as a
partner,  member or other equity holder of any other Person) in connection  with
the Closing, except for such orders, permissions, consents, approvals, licenses,
authorizations,  registrations and filings as have already been obtained,  given
or made.

     (b) Each Saracen Member, with respect to itself only, hereby represents and
warrants to the other  Members,  as of the date hereof,  that this Agreement has
been duly executed and delivered by such Saracen Member and constitutes a legal,
valid and binding  obligation of such Saracen Member,  enforceable  against such
Saracen  Member in accordance  with its terms,  except as limited by bankruptcy,
insolvency,  receivership and similar laws affecting creditors' rights from time
to time in effect.

                             Exhibit 10.50 Page 33
<PAGE>

     (c) Holding Co. hereby represents and warrants to the other Members,  as of
the date hereof, that the following  representations and warranties are true and
correct:

     (i)  Holding  Co.  owns 100% of the legal and  beneficial  interest  in the
Holding  Co.  Contributed  Asset,  free and clear of all Liens  (other  than the
Assumed Financing) and, after giving effect to the Closing, the Company will own
100% of the assets of the Holding Co. Contributed Asset.

     (ii)  Except  for the  Assumed  Financing  and  liabilities  arising in the
ordinary  course of  business,  Holding Co. has not created any  liabilities  of
WXI/Mt. Bethel Road, L.L.C. of any nature,  whether matured or unmatured,  fixed
or contingent, accrued or unaccrued, liquidated or unliquidated,  whether due or
to be become due,  regardless of whether the disclosure  thereof otherwise would
be required by GAAP.

     2.9. Indemnification.

     (a) The  Company  shall  indemnify  each of  Whitehall  XI and  Holding Co.
against, and hold each of Whitehall XI or Holding Co. harmless from, its ratable
share  of any  loss,  liability,  expense  or  damage  incurred  by the  Company
including,  without  limitation,  reasonable  counsel fees and disbursements and
court costs (any such amount,  a "Company  Loss")  accruing from or resulting by
reason of any breach or inaccuracy of the representations and warranties made by
the Company in Section 2.7, Schedule 2.7A and Schedule 2.7B; PROVIDED,  however,
that the Company  shall have no liability  hereunder for any Company Loss unless
and until all Company Losses,  taken together,  exceed $500,000 in the aggregate
and then the Company shall have liability hereunder only for the amount by which
all Company Losses,  taken together,  exceed $500,000.  For the purposes hereof,
the ratable  share of Whitehall  XI's or Holding  Co.'s Company Loss shall be an
amount equal to the product of (x) the amount of such Company Loss times (y) the
Percentage  Interest of Whitehall XI or Holding Co.,  respectively,  on the date
that  the  claim is  asserted.  In lieu of a cash  payment  on  account  of such
indemnity,  Whitehall  XI and  Holding  Co.  shall  each  be  issued  additional
Membership  Units based on a value per  Membership  Unit to be determined by the
Management  Committee  (taking  into  account the Company  Loss) so that,  after
giving effect to such issuance of additional Membership Units, the value (taking
into account the Company Loss) of Membership Units owned by each of Whitehall XI
and Holding Co. is equal to the  product of (i) the number of  Membership  Units
owned by Whitehall XI or Holding Co. (as applicable)  immediately preceding such
issuance,  multiplied  by (ii) the Deemed  Value Per  Membership  Unit in effect
immediately preceding such issuance. Whitehall XI or Holding Co. will notify the
Company of any claim  hereunder,  and the Company  will notify  Whitehall XI and
Holding  Co.,  promptly  after  learning of an alleged  Company  Loss that could
entitle  Whitehall  XI  or  Holding  Co.  to   indemnification   hereunder.   No
indemnification  is given as to the fair market  value of the "total  assets" of
the Company on the date hereof or any time thereafter.  For purposes hereof,  in
the event any  Subsidiary of the Company  incurs a loss of the type described in
the  definition  of Company  Loss  above,  the  Company  shall be deemed to have
incurred a Company  Loss in an amount  equal to the product of (i) the amount of
such  loss so  incurred  by such  Subsidiary  and (ii) the  Company's  ownership
percentage  in such  Subsidiary  on the  date  such  loss is  incurred.  Neither
Whitehall XI nor Holding Co. may commence any action or  proceeding or otherwise
make  a  claim  for  damages   based  upon  a  breach  or   inaccuracy   of  the
representations and warranties made by the Company after May 15, 2000; provided,
that  this  sentence  shall  not  restrict  Whitehall  XI or  Holding  Co.  from
prosecuting or otherwise pursuing a claim

                             Exhibit 10.50 Page 34
<PAGE>

for indemnification hereunder after such date with respect to any claim made (by
written notice to the Company setting forth, with reasonable  specificity,  such
claim and the grounds therefor) or proceeding or action commenced on or prior to
May 15, 2000.

     2.10. Post-Closing  Adjustments.  The Company shall be entitled to receive,
and Holding Co shall pay to the Company if received by Holding Co. or any of its
Affiliates,  all rents,  receivables  and other  items of income  (collectively,
"Income")  with respect to 150 Mt. Bethel Road that is received  prior to, on or
after the  Closing  Date that  relates  to any  event or period  after  Closing,
PROVIDED  that Holding Co. shall be entitled to receive,  and the Company  shall
pay to Holding Co., if received by the  Company,  all Income with respect to 150
Mt.  Bethel Road owing by tenants or other  Persons at 150 Mt. Bethel Road which
accrued prior to the Closing Date, unless and to the extent any amounts are then
due and  payable  by the payor of such  income to the  Company on account of any
period after the Closing and such payment is not  specifically  designated to be
applied to amounts owing which relate to events or periods prior to the Closing.
No later than  thirty (30) days after the  Closing,  the Company and Holding Co.
shall collectively and jointly determine and calculate,  with respect to 150 Mt.
Bethel Road,  the  apportionment,  as of midnight of the Closing  Date,  of real
estate taxes,  utilities and other expense items (but not items of Income, which
are to be allocated as provided in the preceding  sentence) that are customarily
apportioned  between  buyers  and  sellers  of real  estate  (collectively,  the
"Closing Date  Proration").  If the Closing Date Proration  shall be a credit to
Holding  Co.,  the Company  shall  remit to Holding  Co. an amount  equal to the
Closing Date  Proration.  If the Closing Date Proration shall be a credit to the
Company,  Holding Co.  shall remit to the Company an amount equal to the Closing
Date Proration.


                                  ARTICLE III.

                         MANAGEMENT OF COMPANY BUSINESS;
                            POWERS AND DUTIES OF THE
                            MANAGER; MAJOR DECISIONS
                            ------------------------

                  3.1.  Management and Control.

     (a)  Except  as  otherwise   specifically  set  forth  in  this  Agreement,
including, without limitation,  Sections 3.1(c), 3.2, 3.3, 3.4, 3.5 and 3.6, the
Manager  shall have the right,  power and  authority to conduct the business and
affairs of the Company  (whether for the Company  itself or where the Company is
acting in its capacity as a direct or indirect  member,  partner or owner of any
Subsidiary)  and to do all  things  necessary  to carry on the  business  of the
Company,  and is  hereby  authorized  to take any  action  of any kind and to do
anything and everything the Manager deems necessary or appropriate in accordance
with the provisions of this Agreement and applicable law. The Manager shall have
the  authority  to  carry  out the  Business  Plan  approved  by the  Management
Committee  for each  Property  subject  to the  limitations  therein  and in the
Approved Budget.

     (b) As long as WCPT shall be the Manager,  WCPT agrees to cause experienced
and  qualified  personnel  of WRP (or an  Affiliate  of WRP)  to  supervise  the
business of the  Company and to devote such time to the  business of the Company
and its  Subsidiaries  as may be necessary to carry out the business and purpose
of the Company and its Subsidiaries in a prudent and efficient manner.  Prior to
hiring or  terminating  any  Executive  Officer of WCPT,  WCPT must first obtain
written consent of each of

                             Exhibit 10.50 Page 35
<PAGE>

WHWEL and Whitehall XI (or their respective  Committee  Representatives),  which
consent shall not be unreasonably withheld or delayed;  provided,  however, that
the  consent  of  WHWEL  and  Whitehall  XI  (or  their   respective   Committee
Representatives)  shall  not be  required  in  connection  with  terminating  an
Executive Officer of WCPT who is also an Executive Officer of WRP.

     (c) The Manager  shall not,  without the prior  approval of the  Management
Committee,  take any action on behalf of or in the name of the Company  (whether
for the  Company  itself or where the  Company  is acting in its  capacity  as a
direct or indirect member,  partner or owner of any  Subsidiary),  or enter into
any  commitment or obligation  binding upon the Company,  except for (i) actions
authorized  under this  Agreement and (ii) actions  authorized by the Members or
the  Management  Committee  in the manner set forth  herein.  The Manager  shall
indemnify and hold harmless the Company,  its  Subsidiaries  and the Members and
their Affiliates from and against any and all claims, demands,  losses, damages,
liabilities, lawsuits and other proceedings, judgments and awards, and costs and
expenses  (including  but not limited to reasonable  attorneys'  fees)  arising,
directly or indirectly, in whole or in part, out of any breach of the provisions
of this Section 3.1(c) by the Manager or its Affiliates.

     (d) The Management Committee shall have the full and exclusive right, power
and authority to act on behalf of the Company  (whether the Company is acting in
its own behalf or in its  capacity  as a direct or indirect  member,  partner or
owner of any  Subsidiary)  to the extent  provided  herein,  including,  without
limitation, Sections 3.4, 3.5 and 3.7.

     3.2. Enumeration of Specific Duties. (a) Subject to the other provisions of
this Article III, the Manager shall have the right, power, authority and (to the
extent there are available funds from the Company or the appropriate Subsidiary)
duty, all at the Company's  expense,  to manage the day- to-day  business of the
Company and the Subsidiaries and to implement the decisions made and the actions
authorized  for  and on  behalf  of the  Company  by the  Management  Committee,
including, without limitation, all of the following:

     (i) applying for and using diligent efforts to obtain any and all necessary
consents, approvals and permits required for the occupancy and operation of each
Property;

     (ii) supervising and managing the performance of all contractors performing
work  (including  construction)  including  direct  observation,  inspection and
supervision  during  the  progress  thereof;  making  final  inspection  of  the
completed  work  and  approving  bills  for  payment;  obtaining  the  necessary
receipts,  releases,  waivers,  discharges  and assurances to keep each Property
free from mechanics' and materialmen's liens and other claims;

     (iii) paying,  before  delinquency and prior to the addition of interest or
penalties,  all taxes,  assessments  and other  impositions  applicable  to each
Property  and  other  assets  owned by the  Company  and its  Subsidiaries,  and
undertaking any action or proceeding  seeking to reduce such taxes,  assessments
or other impositions;

     (iv)  procuring  all  necessary   insurance  to  the  extent  available  at
commercially reasonable rates for the Company and its Subsidiaries in accordance
with the Insurance  Program adopted by the Company from time to time pursuant to
clause (b) of the  definition  of

                             Exhibit 10.50 Page 36
<PAGE>

"Operational  Decision" set forth in Section  3.4.B.  below  (provided  that the
Manager  shall  increase any insurance  coverage  carried by the Company and its
Subsidiaries  or procure  any  additional  insurance  coverage  (whether  or not
provided  for in the  Insurance  Program)  if  required  under  the terms of any
Property Loan or if requested to do so by the Management Committee to the extent
it is  commercially  reasonable  to do so);  causing  the Members to be named as
additional  insureds on all liability policies maintained by the Company and its
Subsidiaries;  delivering to the members of the Management  Committee  copies of
all insurance policies  maintained by the Company and its Subsidiaries from time
to time,  including  renewals or replacements of any expiring  policies prior to
the expiration thereof;

     (v) verifying  that  appropriate  insurance  (including any required by the
terms of any Property Loan) is maintained by each contractor  performing work on
a Property;

     (vi) executing and delivering leases and other legal documents necessary to
carry  out the  business  of the  Company  and  its  Subsidiaries  (which  legal
documents  shall have first been  approved by the  Management  Committee  if its
approval is required pursuant to this Agreement,  including, without limitation,
Section 3.4 below)  PROVIDED that, the Management  Committee  shall be deemed to
have approved the legal documents and tenants in respect of the leases described
on Schedule 3.2(a)(vi);

     (vii) demanding, receiving,  acknowledging and instituting legal action for
recovery of any and all revenues, receipts and considerations due and payable to
the Company or its Subsidiaries, in accordance with prudent business practices;

     (viii)  keeping all books of account  and other  records of the Company and
its Subsidiaries and delivering all reports in the manner provided in Article XI
below and maintaining  (or causing to be maintained)  books of account and other
records of the Subsidiaries  separate and distinct from the books and records of
the Company;

     (ix)  maintaining all funds of the Company in a Company bank account in the
manner  provided in Article XI below,  which funds shall not be commingled  with
the  funds of the  Subsidiaries  or any  other  Person,  conducting  any and all
banking  transactions  on behalf  of the  Company  and  adjusting  and  settling
checking,  savings,  and other accounts with such institutions as the Management
Committee shall deem appropriate;

     (x)  delivering to the Management  Committee  members copies of any notices
received  from  lenders,   or  other  persons  with  whom  the  Company  or  its
Subsidiaries  have  material  contractual  obligations,  alleging  any  material
deficiencies  or  defaults  by the  Company or its  Subsidiaries  under the said
contractual arrangements;

     (xi)  protecting and preserving the title and interests of the Company (and
its  Subsidiaries)  in the  Properties  and all  other  assets  of the  Company,
including  keeping  each  Property  and all other  assets of the Company and its
Subsidiaries free from mechanics' and materialmen's liens;

                             Exhibit 10.50 Page 37
<PAGE>

     (xii)  coordinating  the  defense of any  claims,  demands,  suits or legal
proceedings made or instituted  against the Company (or its Subsidiaries) or the
Members (as members of the Company) by other parties,  through legal counsel for
the Company engaged in accordance  with the terms of this Agreement;  giving the
members of the Management Committee prompt notice of the receipt of any material
claim or demand or the  commencement  of any suit or legal  proceeding and, upon
request,  promptly  providing  the  members  of  the  Management  Committee  all
information relevant or necessary thereto;

     (xiii)  monitoring  and complying  with (A) the terms and provisions of any
restrictive  covenants  or easement  agreements  affecting  any  Property or any
portion  thereof,  and any and all  contracts  entered  into or  assumed  by the
Company (or its Subsidiaries),  including,  without  limitation,  the exceptions
noted in any title policy and (B) the terms and provisions of any note, mortgage
and other loan documents  assumed or executed by the Company or any  Subsidiary,
including any Property Loan documents;

     (xiv) coordinating the marketing and leasing of each Property;

     (xv) paying (or causing to be paid),  prior to  delinquency,  all insurance
premiums,  debts and other  obligations  of the  Company  and its  Subsidiaries,
including  amounts  due under any loans to the Company or its  Subsidiaries  and
costs of construction, operation and maintenance of each Property;

     (xvi) at Company expense (except as otherwise  provided herein) and subject
to the  provisions  of this  Agreement,  operating,  maintaining  and  otherwise
managing each Property in an efficient  manner and at all times  maintaining  an
organization sufficient to enable it to carry out all of its duties, obligations
and functions as Manager under this Agreement,  and rendering advice  concerning
sales and rental values in the manner set forth in this Agreement;

     (xvii) during the term of this  Agreement,  complying  with all present and
future laws,  ordinances,  orders,  rules,  regulations and  requirements of all
federal,  state and municipal  governments,  courts,  departments,  commissions,
boards and officers,  the  requirements of any insurance  policy (or any insurer
thereunder)  covering  any  Property,  any  national  or  local  Board  of  Fire
Underwriters,  or any other body exercising functions similar to those of any of
the  foregoing,  which may be  applicable  to any Property and the operation and
management  thereof,  and, when appropriate and prudent to do so, contesting the
validity or application of any such law, ordinance,  order, rule,  regulation or
requirement;

     (xviii) performing all other services reasonably  necessary or required for
the ownership, development,  maintenance, marketing and operation by the Company
or its  Subsidiaries  of each Property or otherwise  required to be performed by
the Manager pursuant to this Agreement and not otherwise prohibited hereunder;

     (xix) requesting the Management Committee's consent to any matter which the
Company (or any  Subsidiary) has the right to consent to, waive or approve under
or with respect to the partnership  agreement or other  governing  instrument of
any  Subsidiary  to the extent such matter would require the approval or consent
of the Management Committee hereunder;

                             Exhibit 10.50 Page 38
<PAGE>

     (xx)  delivering to each member of the Management  Committee  promptly upon
its receipt,  copies of all (1) material  summonses and complaints served on the
Company  or any  Subsidiary,  (2)  notices  of  default  on any  loan  or  other
indebtedness of the Company or any of its Subsidiaries or any material  contract
to which  the  Company  or any  Subsidiary  is a party  and (3)  notices  of the
incurrence  of or  discovery  by the Manager of any Lien  against  any  Property
(other than a Permitted Lien);

     (xxi)  executing  on behalf of the  Company and filing the  certificate  of
formation,  certificate of limited  partnership or certificate of  incorporation
for any  Subsidiary of the Company (the  formation of which has been approved by
the Management  Committee) and any required amendments thereto and executing the
operating company agreement or limited partnership agreement or adopting by-laws
of any such  Subsidiary  and any required  amendments  thereto to the extent the
operative provisions of such agreement or by-laws or amendment has been approved
by the  Management  Committee;  and  doing  all  other  acts  requisite  for the
constitution of such Subsidiary pursuant to the laws of the State of Delaware or
any other  applicable  law and for  enabling  such  Subsidiary  to  conduct  its
business in each jurisdiction where the Properties are located; and

     (xxii) taking any action directed by the Management Committee (as evidenced
by a written consent thereof).

     (b) The Manager shall devote such time to the Company, its Subsidiaries and
their  respective  businesses  as shall be  reasonably  necessary to conduct the
business of the Company and its Subsidiaries in an efficient manner and to carry
out the  Manager's  responsibilities  set forth in this  Agreement.  The Manager
shall act and carry out its duties hereunder with reasonable  diligence and in a
prompt  and  businesslike  manner,  exercising  such care and skill as a prudent
property manager with  sophistication  and experience in managing and developing
real estate assets like the  Properties  would  exercise in dealing with its own
property.  Provided that the Manager  satisfies the standard of care,  skill and
performance  set forth in this paragraph (b), the Manager shall not be deemed to
be in default of its duties  under this  Section 3.2 with respect to its acts or
omissions in carrying out such duties.

     3.3. No Authority to Hire Employees. The Company and its Subsidiaries shall
have no employees  and the Manager shall have no authority to hire any employees
of the  Company or its  Subsidiaries.  The  Manager  and/or WRP shall at its own
expense  (subject to reimbursement  as otherwise  specifically  provided in this
Agreement) maintain an organization  sufficient to enable the Manager and/or WRP
to carry  out all its  duties,  obligations  and  functions  hereunder.  Without
limiting the generality of the foregoing, the Manager and/or WRP shall maintain,
at the Company's (or the applicable Subsidiary's) expense, workers' compensation
insurance,  employer's  liability  insurance,  fidelity bonds for employees with
authority to sign checks or make withdrawals from Company and/or Subsidiary bank
accounts,  and  other  appropriate  insurance  insuring  the  Company  (and each
Subsidiary)  against any loss due to  embezzlement  or other  dishonest  acts or
errors or omissions of any employees of the Company,  the Manager  and/or WRP or
any of its Affiliates.

     3.4.   Decisions   Requiring   Approval   of  the   Management   Committee.
Notwithstanding  anything  to the  contrary in this  Agreement,  no act shall be
taken, sum expended, decision made or obligation incurred by the Company (in its
own behalf or in its capacity as a member, partner or other

                             Exhibit 10.50 Page 39
<PAGE>

equity holder of any  Subsidiary) or the Manager with respect to a matter within
the scope of any of the Major  Decisions or  Operational  Decisions,  unless and
until the Required  Committee  Approval shall have been obtained pursuant to and
in  accordance  with this Section 3.4 and Section 3.5.  The  provisions  of this
Agreement  relating to the management and control of the business and affairs of
the Company shall also be construed to be fully applicable to the management and
control of each  Subsidiary  and any and all  matters  listed in part A below in
this Section 3.4 shall  constitute  Major  Decisions for purposes hereof whether
such matter  relates to the Company or any Subsidiary of the Company and any and
all  matters  listed  in  part B below  in this  Section  3.4  shall  constitute
Operational  Decisions for purposes  hereof  whether such matter  relates to the
Company or any  Subsidiary of the Company.  In the event of any need for consent
of the Management Committee to any Major Decision or Operational  Decision,  the
Manager shall make such request of the Management Committee in writing and shall
provide each member of the Management Committee with any information  reasonably
necessary for the Management Committee to make an informed decision. The Manager
shall use its reasonable  efforts to keep the Management  Committee  informed of
the status of any matter  regarding  which the  Manager  intends to request  the
Management Committee's consent under this Section 3.4.

     A. The "Major Decisions" are:

     (a) altering the nature of the business of the Company or its  Subsidiaries
from the businesses permitted by Section 2.4(a);

     (b) taking any action in contravention of, amending,  modifying or waiving,
the provisions of this Agreement or the Certificate of Formation,  or taking any
action in contravention of, amending, modifying or waiving the provisions of any
Organizational Documents for any Subsidiary;

     (c) making a Capital Call except as permitted by Section 5.2;

     (d)  instituting  proceedings to adjudicate the Company or any Subsidiary a
bankrupt,  or consent  to the  filing of a  bankruptcy  proceeding  against  the
Company  or any  Subsidiary,  or file a petition  or answer or  consent  seeking
reorganization of the Company or any Subsidiary under the Federal Bankruptcy Act
or any other similar  applicable  federal or state law, or consent to the filing
of any such petition  against the Company or any  Subsidiary,  or consent to the
appointment  of a receiver or liquidator or trustee or assignee in bankruptcy or
insolvency  of the  Company or any  Subsidiary  or of its  property,  or make an
assignment  for the benefit of  creditors of the Company or any  Subsidiary,  or
admit the Company's or any Subsidiary's  inability to pay its debts generally as
they become due;

     (e)  extending  the term of the Company or any of its  Subsidiaries  beyond
December 31, 2045;

     (f)  approving  any  Annual  Capital  Budget,  Annual  Operating  Budget or
Business Plan or modifying (or  deviating  from) any of the foregoing  except to
the extent the Manager is so permitted by this Section 3.4);

                             Exhibit 10.50 Page 40
<PAGE>

     (g)  establishing any reserve for the Company in excess of $1 million (less
any  reserves  held by the  Company's  Subsidiaries  other  than  Property-level
reserves) or establishing any  Property-level  reserves in excess of 0.5% of the
book value of the applicable Property (before depreciation);

     (h) selecting or varying  depreciation  and accounting  methods which would
have a material effect on the income,  loss, gain or deduction of the Company or
any of its Subsidiaries and making any other decisions or elections with respect
to federal, state, local or foreign tax matters or other financial purposes;

     (i) except as the  Managing  Members  are each  permitted  by  Section  8.2
hereof, directly or indirectly selling, transferring,  assigning, hypothecating,
pledging or  otherwise  disposing  of all or any portion of any  Property or any
Subsidiary or any interest in any of the foregoing;

     (j)  extending  credit,  making  loans or  becoming  or acting as a surety,
guarantor,  endorser or  accommodation  endorser (or  materially  modifying  any
obligations  relating to the foregoing),  except in connection with  negotiating
checks or other  instruments  received by the Company  (or any  Subsidiary)  and
except for immaterial amounts in the ordinary course of business;

     (k) selecting the Company's or any Subsidiary's accountants and independent
auditors (unless such accountants or auditors are Ernst & Young);  and approving
financial statements prepared by the Company's or any Subsidiary's auditors;

     (l)  making  or  agreeing  to any  material  changes  to the  zoning of any
Property;  and  approving  the  material  terms and  provisions  of any material
restrictive  covenants or easement  agreements  (other than utility easements or
other  non-material  easements  necessary for the operation or  development of a
Property) or any material documents  establishing a cooperative,  condominium or
similar  association  or related  entity  affecting  any Property or any portion
thereof;

     (m)  obtaining  financing or  refinancing  for, or otherwise  incurring any
Indebtedness or issuing any debt or equity  securities  (including  Back-to-Back
Debt) of, the Company (or any  Subsidiary)  or any assets of the Company (or any
Subsidiary) including,  without limitation,  any Property Loan and any financing
of the operations of the Company (or any Subsidiary), except for unsecured loans
for working capital  specifically  set forth in an Approved  Budget;  placing or
suffering of any other Lien or encumbrance  (other than leases  permitted  under
paragraph (a) of the definition of  "Operational  Decision" in this Section 3.4)
on or  affecting  any  Property  or any  portion  thereof or any other  material
property or asset owned by the Company (or any  Subsidiary)  or selling any debt
securities of the Company or any  Subsidiary in a public or private  offering or
otherwise  (or taking  any action  which has  substantially  the same  effect or
commits the Company or any  Subsidiary to any of the  foregoing);  approving any
document (including any amendment,  supplement or other modification) containing
or  evidencing  any  material  modification  of any term of any such  financing,
refinancing  or  encumbrance  which was

                             Exhibit 10.50 Page 41
<PAGE>

previously  approved by the Management  Committee;  and approving the terms of a
workout of any such financing or refinancing with the lender thereof;

     (n)  approving  the admission to the Company of a successor or a New Member
or removing any Member,  designating or approving the  classification of any new
class  of  Membership  Units  issued  to a  New  Member  (and  establishing  the
designations, preferences and relative, participating, optional or other special
rights,  powers and duties of each class of  Membership  Units) or approving the
admission to any Subsidiary of a successor or an additional partner or member or
other equity owner;

     (o) terminating and dissolving the Company (or causing or consenting to any
such action relating to a Subsidiary) except in accordance with Article X below;

     (p) acquiring any land or other real property or any interest therein;

     (q)  making  or  approving  any  material  change  or  modification  to the
Marketing Plan applicable to any Property,  it being agreed that it shall not be
deemed  to be  material  if the  proposed  change  (i) was  necessitated  by the
occurrence of an event which was not in the control of the Manager, (ii) relates
to a  non-discretionary  expenditure  (e. g., taxes,  utilities or insurance) or
(iii)  would not cause  either (1) more than a 5% increase  in  expenditures  or
decrease in revenues  from the line item in question  set forth in the  Approved
Budget  (taking into account all other changes  affecting  such line item during
the same  Budget Year not  previously  approved  by the  Management  Committee);
provided that, the amount of such increase or decrease  (together with all prior
increases in  expenditures  and decreases in revenues in such  Approved  Budget)
shall not exceed 2% of the total  expenditures or revenues,  as the case may be,
in the Approved Budget or (2) any Property Loan to be in default;

     (r) modifying the material terms of (i) any loan  documentation or (ii) any
other material  agreement after the same has been approved by the Members or the
Management  Committee (but only in the case of clause (ii) if the consent of the
Management  Committee  shall have been  required as a condition to the Manager's
executing such other material agreement);

     (s) except as each of the  Managing  Members is  permitted  by Section 8.2,
approving  or entering  into an  Extraordinary  Transaction  with respect to the
Company or any  Subsidiary  or causing the Company (or any  Subsidiary)  to sell
ownership  interests  or other  securities  in a public or private  offering  or
otherwise  (or taking  any action  which has  substantially  the same  effect or
commits the Company or any Subsidiary to do any of the foregoing);

     (t) taking  any  action or giving or  withholding  any  consent,  waiver or
approval or exercising any right that is  specifically  delegated to or requires
the  approval  of the  Management  Committee  pursuant  to  the  terms  of  this
Agreement; or

     (u)  forming any  subsidiary  of the  Company  (other than those  listed in
Schedule 2.4B).

                             Exhibit 10.50 Page 42
<PAGE>

     Notwithstanding  anything  herein to the  contrary,  the  assumption of the
Assumed  Financing by the Company and the  execution and delivery by the Company
of the  documentation  related  thereto shall be deemed to have been approved by
the Management Committee.

     B. The "Operational Decisions" are:

     (a) executing,  modifying,  accepting the surrender of or  terminating  any
lease or  other  arrangement  involving  the  rental,  use or  occupancy  of any
Property or any part thereof,  except in accordance with the applicable  Leasing
Plan;  PROVIDED,  however,  that the  Manager  may  modify a lease of all or any
portion of any Property if such lease would still satisfy the applicable Leasing
Plan as modified; and PROVIDED further,  however, that the Manager may terminate
any  lease  (and  bring  eviction  and  legal  proceedings  against  the  tenant
thereunder)  where the tenant has defaulted in its rent payments or is otherwise
in material default;

     (b) approving an insurance  program for the Company (and its  Subsidiaries)
and each Property (the "Insurance Program");

     (c)  retaining  legal  counsel  for the Company  (or its  Subsidiaries)  in
connection with any major financing or other capital event  (including a merger,
combination or public offering of the Company);

     (d) taking any action in respect of any Property  relating to environmental
matters other than to obtain  environmental  studies and reports and conduct (or
arrange for)  evaluations  and analyses  thereof and other than to remediate any
environmental  contamination  or other similar matters as required by law if the
cost of such remediation would not exceed $250,000;

     (e) settling an insurance claim or condemnation action involving a claim in
excess of Five Hundred Thousand Dollars  ($500,000) or which,  when added to all
other  insurance or condemnation  claims during a single calendar year,  exceeds
One Million Dollars ($1,000,000);

     (f) unless  required  pursuant to the terms of any ground lease or mortgage
encumbering  any  Property,  deciding  whether  to repair or  rebuild in case of
material  damage  to any of the  improvements  on  such  Property,  or any  part
thereof,  arising  out of a casualty  or  condemnation  (except  such  emergency
repairs as may be necessary to protect such Property);

     (g) making any expenditure or incurring any cost or obligation  which, when
added to any  other  expenditure,  cost or  obligation  of the  Company  (or its
Subsidiaries, as the case may be), either exceeds the applicable Approved Budget
applicable  to the  Budget  Year  when  such  expenditure  was  made  or cost or
obligation  was incurred or exceeds any line items  specified  in such  Approved
Budget;  PROVIDED,  however,  that the Manager may,  without the approval of the
Management  Committee,  make  expenditures or incur  obligations in excess of an
Approved  Budget if (i) the making of such  expenditure  or  incurrence  of such
obligation  either (1) was  necessitated by the occurrence of an event which was
not in the  control  of  the  Manager  or  (2)  relates  to a  non-discretionary
expenditure  (e.g.,  taxes,  utilities and insurance),  (ii) such expenditure or
obligation  is within a 5% variance  from the line item in question set forth in
such Approved  Budget (taking into account all other  expenditures  in excess of
such line item during

                             Exhibit 10.50 Page 43
<PAGE>

the same Budget Year not previously  approved by the  Management  Committee) and
the  amount  of all  variances  for such  Budget  Year  (including  the  pending
variance)  would not exceed 5% of the total  expenditures in the Approved Budget
and (iii) such expenditure or obligation would not cause the applicable Property
Loan, if any, to be in default;

     (h) giving or withholding any consent, waiver or approval or exercising any
right that the Company (or any  Subsidiary)  has the right to give,  withhold or
exercise under or with respect to the Organizational  Document of any Subsidiary
to the extent  that the  Management  Committee  would have the right to approve,
consent or exercise rights hereunder regarding such matter;

     (i) entering into any property management,  leasing, development or similar
agreement.

     Notwithstanding  anything  to  the  contrary  herein,  the  exercise  by  a
Marketing  Member of its rights under Section 8.2 shall not require any approval
or other action of the Management Committee or any other Member.

     3.5. Management Committee.

     (a)  A  committee   consisting  of  the  Committee   Representatives   (the
"Management  Committee")  is  hereby  established  and is  granted  the sole and
exclusive  right,  power and authority to make,  approve or disapprove all Major
Decisions  and   Operational   Decisions  on  behalf  of  the  Company  and  its
Subsidiaries,  and is hereby authorized to designate an authorized  signatory to
execute  and  deliver on behalf of the  Company  (or to cause the  Manager to so
execute  and  deliver)  any and all such  contracts,  certificates,  agreements,
instruments and other documents,  and to take any such action, as the Management
Committee  deems  necessary  or  appropriate  relating  to Major  Decisions  and
Operational Decisions.

     (b) The Manager shall cause such reports as the Management  Committee shall
reasonably request to be prepared and delivered on a timely basis to the members
of the  Management  Committee.  Unless and until a new Approved  Budget shall be
established,  the Company shall operate under the most recent  Approved  Budget.
The Manager may from time to time submit amendments to any Business Plan for the
approval  of the  Management  Committee.  The  Management  Committee  will  meet
promptly after the submission of a Business Plan or proposed  amendment  thereto
with the object of reaching some conclusion thereon within not later than thirty
(30) days after the submission of the same.

     (c) (i) Two Committee  Representatives  shall be appointed by each of WHWEL
and Whitehall XI, and four (4) Committee  Representatives  shall be appointed by
WCPT (each of WHWEL,  Whitehall  XI and WCPT in such  capacity,  an  "Appointing
Member") and each  Committee  Representative  shall serve at the pleasure of the
Appointing Member that appointed such Committee  Representative.  Each Committee
Representative appointed by WCPT shall be an officer or employee of WCPT or WRP.
Each  Committee  Representative  appointed  by WHWEL or Whitehall XI shall be an
officer or employee of Goldman, Sachs & Co., Goldman Sachs Group or one of their
respective  Affiliates.  The Management Committee shall consist of the Committee
Representatives appointed by the Appointing Members, the Committee

                             Exhibit 10.50 Page 44
<PAGE>

Representatives,  if any,  appointed by the Saracen Members  pursuant to Section
3.5(e)(vi), and the Committee Representatives,  if any, appointed by the holders
of Series A Preferred  Membership  Units together with the holders of membership
interests ranking on a parity with the Series A Preferred  Membership Units with
respect to distribution rights (collectively, the "Preferred Holders"), pursuant
to the  Series A Terms.  Each of WHWEL  and  Whitehall  XI shall  cease to be an
Appointing Member if all of the Members of the Whitehall Group,  taken together,
cease to own,  in the  aggregate,  Membership  Units  and/or  Shares  having  an
aggregate original cost or fair market value,  whichever is greater, of at least
$15 million  (unless,  at such time,  the  aggregate  cost or fair market value,
whichever  is  greater,  of WRP's  Shares  and/or  Membership  Units  (excluding
Membership  Units owned through  WCPT) is also less than $15 million);  in which
case,  all  decisions,  consents  and  approvals  to be  made  or  given  by the
Management  Committee or the Manager hereunder shall be made exclusively by WCPT
and the Preferred  Holders,  if applicable.  If WRP no longer owns Shares and/or
Membership  Units  (excluding  Membership  Units owned  through  WCPT) having an
aggregate original cost or fair market value,  whichever is greater, of at least
$15 million  (unless,  at such time,  the  aggregate  cost or fair market value,
whichever is greater,  of the Membership  Units and Shares of all of the Members
of the Whitehall  Group,  taken  together,  is also less than $15 million) then,
subject to Section  4.2(j) herein,  all decisions,  consents and approvals to be
made or given by the Management  Committee or the Manager hereunder described in
Section  3.4A(i),  (m),  (p),  (r)  and (s)  shall  instead  be  made  or  given
exclusively  by WHWEL and  Whitehall  XI,  acting  jointly,  and,  to the extent
provided in the Series A Terms and this  Agreement,  the Preferred  Holders,  if
applicable.

     (ii) Each Appointing  Member, the Saracen Members and the Preferred Holders
shall have the power to remove any Committee  Representative  appointed by it or
them and  simultaneously  to appoint a replacement  Committee  Representative by
delivering notice to the Company and to the other Members five (5) Business Days
in advance of such removal and appointment.  Notwithstanding  the foregoing,  no
notice from Saracen or any of the Saracen  Members  purporting to remove William
F. Rand, III ("Rand") as a Committee  Representative  shall be effective  unless
executed by Rand.  Vacancies on the Management  Committee shall be filled by the
Appointing Member, the Saracen Members or the Preferred Holders,  as applicable,
that  appointed the  Committee  Representative  previously  holding the position
which is then vacant.  Each Appointing Member and, if applicable,  the Preferred
Holders agrees that their respective appointed Committee  Representatives  shall
have the authority to act on behalf of such  Appointing  Member or the Preferred
Holders,  if  applicable,  to effectuate  the purposes of this  Agreement and to
execute  documents on their respective behalf (unless such Appointing Member or,
if applicable,  the Preferred Holders provides to the Appointing  Members and to
the Preferred Holders,  if applicable,  written notice to the contrary),  except
that the  Committee  Representatives  shall not have the  authority  to  appoint
successor   Committee   Representatives.   Each  Appointing  Member's  Committee
Representatives (and such Committee  Representatives  appointed by the Preferred
Holders,  if  applicable)  shall have the right to rely on the  authority of the
Appointing    Members'   Committee    Representatives    (and   such   Committee
Representatives  appointed by the Preferred  Holders,  if applicable) to act for
its designating  Appointing Member, or Preferred Holders,  as applicable,  until
such time as it or they receive written notice from such Appointing  Members, or
Preferred  Holders,  as  applicable,  that a Committee  Representative  has been
removed or its authority limited.

                             Exhibit 10.50 Page 45
<PAGE>

     (iii)   Except  with   respect  to  Rand's   appointment   as  a  Committee
Representative   by   Saracen,   the   individuals    appointed   as   Committee
Representatives  must always be  Affiliates  or  employees  of their  respective
Appointing Member or their respective  Affiliates.  Such individuals shall cease
to be  Committee  Representatives  and  shall be  immediately  removed  by their
respective  Appointing Member (or the other Appointing Member if such Appointing
Member fails to do so) in the event such  individuals  cease to be so affiliated
with their respective Appointing Member.

     (iv) The Committee Representatives effective as of the date hereof shall be
as follows:

     WHWEL: Stuart M. Rothenberg and Steven M. Feldman

     Whitehall XI: Ronald L. Bernstein and Todd A. Williams.

     WCPT:  Jeffrey H. Lynford,  Edward  Lowenthal,  Gregory  Hughes and Richard
Previdi.

     Saracen:  William  F.  Rand,  III and  Kurt W.  Saraceno,  which  Committee
Representatives shall have been appointed pursuant to Section 3.5(e)(vi) below.

     (d) The Management Committee shall act with respect to all matters (whether
to approve any Major  Decision and any  Operational  Decision or to exercise any
other right (or to grant any  consent or  approval)  accorded to the  Management
Committee   hereunder)   by  Required   Committee   Approval.   Each   Committee
Representative  shall have one (1) vote on all  matters  that  arise  before the
Management Committee. For avoidance of doubt and notwithstanding anything to the
contrary herein, no matter may be approved and no action taken by the Management
Committee without Required Committee Approval.

     (e)(i) The  Management  Committee  shall meet regularly not less often than
quarterly.  Special  meetings of the  Management  Committee may be called by any
Committee Representative having a right to vote at such meeting on at least four
(4)  Business  Days'  prior  written  notice of time and place of such  meeting;
PROVIDED,  however,  that such notice  requirement shall be deemed waived by any
Committee  Representative  who is  present  (in person or by  telephone)  at the
commencement of any such special  meeting.  Regular and special  meetings may be
held at any  place  designated  from  time to  time  by the  Manager,  including
meetings by telephone  conference.  Six (6) Committee  Representatives (at least
one of which shall have been appointed by each of WHWEL and Whitehall XI and two
of which  shall  have been  appointed  by WCPT)  shall  constitute  a quorum for
Management  Committee  action with  respect to any Major  Decision and three (3)
Committee  Representatives  (at least one of which shall have been  appointed by
each  Appointing  Member)  shall  constitute a quorum for  Management  Committee
action with respect to any Operational  Decision,  PROVIDED,  however,  that (x)
unless at least four (4)  Business  Days' prior  written  notice of the time and
place  of  any  regular  or  special   meeting  is  provided  to  the  Committee
Representatives  appointed by the Saracen Members pursuant to Section 3.5(e)(vi)
and,  (y) during a  Preferential  Distribution  Non-Payment  (as  defined in the
Series A Terms),  unless  (A) at least ten (10)  Business  Days'  prior  written
notice of the time and place of any regular meeting is provided to the Committee
Representatives appointed pursuant to Section 4 of the Series A Terms, or (B) at
least five (5) Business  Days' prior written notice of the time and place of any
special meeting is provided to the

                             Exhibit 10.50 Page 46
<PAGE>

Committee Representatives appointed pursuant to Section 4 of the Series A Terms,
and at least two (2) Business Days prior to any special  meeting such  Committee
Representatives  are  provided  with  reasonably   sufficient   information  and
documentation  to enable them to adequately  address the issues presented at the
special   meeting,   even  if  there  are  the  required   number  of  Committee
Representatives  present to constitute a quorum for Management Committee action,
a quorum  will not be deemed to be  present at such  meeting  of the  Management
Committee  and the  Management  Committee  shall  not be  authorized  to take or
approve any action, unless one of the Committee Representatives appointed by the
Saracen  Members  pursuant  to Section  3.5(e)(vi)  and/or one of the  Committee
Representatives  appointed  pursuant to Section 4 of the Series A Terms,  as the
case may be, is present (in person or by  telephone) at such meeting or consents
to such action by written consent.  Notwithstanding the foregoing,  in the event
one of the Committee  Representatives  appointed by the Saracen Members pursuant
to Section  3.5(e)(vi)  and/or one of the  Committee  Representatives  appointed
pursuant to Section 4 of the Series A Terms,  as the case may be, is not present
at a meeting (in person or by  telephone),  the  Management  Committee  shall be
deemed  authorized  to take or approve any action  taken at such  meeting if the
Saracen Members and/or such Committee Representatives ratify(ies) such action at
a subsequent  meeting or in a written  consent of the  Management  Committee (it
being understood and agreed that any decision by the Saracen Members and/or such
Committee  Representative  with respect to any such  ratification may be made in
their or his or her sole  discretion  and that no  Saracen  Member of  Committee
Representative shall be under any obligation to effect any such ratification).

 .

     (ii)  Actions  taken  or  approved  by the  Management  Committee  will  be
evidenced by a written  resolution  prepared  within ten (10) business days of a
meeting of the  Management  Committee  by the Manager and approved in writing by
the Committee  Representatives  who were present at such meeting and who adopted
such resolutions.

     (iii) Any  action  required  or  permitted  to be taken at a meeting of the
Management Committee may be taken without a meeting if a written consent setting
forth  the  action so taken is signed  by the  Committee  Representatives  whose
approval is required to constitute the Required  Committee  Approval,  PROVIDED,
however that the Appointing Members shall send by telecopy or by Federal Express
or other nationally recognized overnight courier service, a copy of the proposed
written  consent  to the  Committee  Representatives  appointed  by the  Saracen
Members  pursuant to Section  3.5(e)(vi)  herein at least two (2) Business  Days
prior to the  earlier  of (i) the  effective  date of such  consent  or (ii) the
execution by any Committee  Representative of such written consent. In the event
of any action which is taken,  or is to be taken  pursuant to a written  consent
and not  pursuant  to a vote at a duly  called  and  authorized  meeting  of the
Management  Committee,  the Manager shall  endeavor,  in good faith,  to solicit
input from all Committee Representatives prior to the execution by any Committee
Representative of such written consent. Such consent may be in one instrument or
in  several  instruments,  and shall have the same force and effect as a vote of
such Committee Representatives.  An action so taken shall be deemed to have been
taken at a meeting held on the effective  date so certified.  Copies of all such
written consents shall be sent to each Managing Member and to Saracen.

     (iv) Each  Committee  Representative  may  authorize  any  other  Committee
Representative  to act  for  him or her by  proxy  on all  matters  in  which  a
Committee Representative is entitled to participate, including waiving notice of
any meeting, or voting or participating at a meeting. Every proxy must be signed
by the Committee Representative. No proxy shall be valid after the expiration of

                             Exhibit 10.50 Page 47
<PAGE>

eleven (11) months from the date thereof unless otherwise provided in the proxy.
Every proxy shall be revocable at the pleasure of the  Committee  Representative
executing  it, such  revocation to be effective  upon the  Company's  receipt of
written notice thereof.

     (v) All out-of-pocket expenses (including travel expenses) incurred by each
of the  Committee  Representatives  in  connection  with  their  service  on the
Management Committee shall be borne by the Company.

     (vi) The  Saracen  Members  have the  right to  appoint  two (2)  Committee
Representatives to attend and observe any and all quarterly and special meetings
of the Management  Committee,  which initial Committee  Representatives  are set
forth in Section  3.5(c)(iv).  All  Committee  Representatives  appointed by the
Saracen  Members  pursuant to this  Section  3.5(e)(vi)  shall be subject to the
prior written approval of the Management Committee,  which approval shall not be
unreasonably  withheld  or  delayed,   PROVIDED,  however  that  the  Management
Committee  hereby  approves the  appointment  of Kurt W. Saraceno and William F.
Rand,  III as the initial  Committee  Representatives  appointed  by the Saracen
Members.  The  Saracen  Members'  right  to  appoint  Committee  Representatives
pursuant  to this  Section  3.5(e)(vi)  shall cease and the  appointment  of all
Committee  Representatives  previously  appointed by Saracen shall be terminated
(A) if Saracen no longer owns Membership  Units,  Series A Preferred  Membership
Units and/or  Shares  having an aggregate  original  cost or fair market  value,
whichever is greater,  of at least $5 million,  or (B) upon the  occurrence of a
Capital  Event.  Except as and to the extent set forth in this  Agreement,  such
Committee Representatives appointed by the Saracen Members shall have no voting,
consent, approval or determination rights on the Management Committee.

     3.6.   Limited   Authorization.   Any  provision  hereof  to  the  contrary
notwithstanding,  except for  expenditures  made and obligations  incurred which
were (i) previously  approved by the Management  Committee,  (ii) included in an
Approved  Budget,  or  (iii)  otherwise  not  required  to be  approved  by  the
Management Committee in accordance herewith, the Manager shall have no authority
to make any  expenditure  or incur any  obligation or liability on behalf of the
Company or any  Subsidiary.  The  Manager  shall not expend more than the amount
which the Manager in good faith  believes to be the fair and  reasonable  market
value at the time and place of contracting  for any goods  purchased or services
engaged on behalf of the Company or any Subsidiary.  The Manager shall not enter
into any agreement or other  arrangement for the furnishing to or by the Company
or any  Subsidiary  of goods or  services  with  itself or any Person that is an
Affiliate of the Manager unless such agreement or arrangement  has been approved
by the Management Committee.  Notwithstanding anything to the contrary contained
herein,  the Manager is hereby  authorized to make  expenditures for emergencies
(not to exceed $100,000 per Property per Fiscal Year) to the extent necessary to
protect a Property or the occupants thereof from damage or harm;  PROVIDED that,
the Manager notifies the Management Committee in writing of any such expenditure
promptly after the incurrence thereof.

     3.7. Members Shall Not Have Power to Bind Company. No Member shall transact
business  for the Company nor shall any Member  have the power or  authority  to
sign,  act for or bind the Company,  all of such powers being vested  solely and
exclusively in the Manager and the Management Committee,  PROVIDED that (i) each
Member of the Whitehall Group,  acting alone, and WCPT, acting alone, shall have
the  authority  to sell or cause  the sale of  Properties,  Subsidiaries  of the
Company  and/or the Company itself as set forth in Section 8.2, (ii) the Members
of the  Whitehall  Group shall have the  authority  to sell or cause the sale of
Properties,  Subsidiaries  of the Company and/or the Company itself

                             Exhibit 10.50 Page 48
<PAGE>

as set forth in Sections  8.2 and 9.1,  and (iii)  either  WHWEL or Whitehall XI
shall have the right to appoint a new Manager as provided in Section 9.1.

     3.8. Status as "Operating Company"; Participation in Management by Members.
The Company  intends to operate its  business in a manner so as to qualify as an
"operating  company"  for purposes of ERISA and the Plan Asset  Regulation.  For
purposes of ERISA and the Plan Asset  Regulation,  the  Management  Committee is
intended  to  be  the  functional  equivalent  of  a  board  of  directors  of a
corporation  incorporated under the laws of the State of Delaware. Each Managing
Member  that  has  the  right  to  appoint  a  Committee  Representative  to the
Management  Committee  shall have the right,  directly or through its  Committee
Representative on the Management Committee, to participate  substantially in the
management  and conduct of the Company  (both in the Company's own behalf and in
the   Company's   capacity  as  the   controlling   member  or  partner  in  the
Subsidiaries).  The Manager shall from time to time meet with the members of the
Management  Committee  to discuss the  business and affairs of the Company or to
discuss any particular matter requested by a member of the Management Committee.

                                   ARTICLE IV.

                          RIGHTS AND DUTIES OF MEMBERS
                          ----------------------------

     4.1.  Use of  Company  Property.  No Member  shall make use of the funds or
property  of the  Company or any  Subsidiary,  or assign its rights to  specific
Company property except as otherwise  specifically  permitted by this Agreement.
The Manager and the  Management  Committee can make use of the funds or property
of the  Company or any  Subsidiary  but only for the  business or benefit of the
Company.

     4.2. Exclusivity;  Other Activities of the Members. (a) (i) Notwithstanding
anything  else to the  contrary  herein,  as long as all of the  Members  of the
Whitehall  Group,  taken together,  own Membership Units and/or Shares having an
aggregate original cost or fair market value,  whichever is greater, of at least
$15 million,  WCPT and any of its Affiliates  (including WRP) shall not make any
investment in or otherwise  acquire or own,  directly or indirectly,  any Office
Property  located in North  America,  except (A)  through  its  Interest  in the
Company,  (B) as otherwise permitted in this Sections 4.2, or (C) pursuant to an
acquisition  in  accordance  with  Section  8.2  herein.  The direct or indirect
ownership by WCPT or any of its Affiliates  (including WRP) of any  indebtedness
or debt security which (1) is secured by one or more Office Properties,  and (2)
when added to any senior and pari passu debt  secured by such  Office  Property,
had a  loan-to-value  ratio in  excess of  ninety  percent  (90%) at the time of
origination  shall  constitute  ownership  of an Office  Property  by WCPT and a
breach  of this  Section  4.2(a).  WCPT  acknowledges  that this  covenant  is a
material  inducement  to the Members of the Whitehall  Group  entering into this
Agreement and that a breach of this covenant shall  constitute a material breach
of this Agreement  entitling the Members of the Whitehall  Group to exercise the
remedies provided elsewhere in this Agreement and at law or in equity (including
specific performance and injunctive relief).

     (ii)  Notwithstanding  anything  else to the contrary  herein,  at any time
after all of the Members of the Whitehall  Group,  taken together,  cease to own
Membership Units and/or Shares having

                             Exhibit 10.50 Page 49
<PAGE>

an aggregate  original  cost or fair market value,  whichever is greater,  of at
least $15 million,  and until such time as (A) Saracen no longer owns Membership
Units,  Series A Preferred  Membership  Units and/or  Shares having an aggregate
original  cost or fair  market  value,  whichever  is  greater,  of at  least $5
million,  or (B) a  Capital  Event  shall  occur,  neither  WCPT  nor any of its
Affiliates  (including  WRP,  but in  any  event  excluding  any  Member  of the
Whitehall  Group and any Affiliate of such Member) may make any investment in or
otherwise acquire or own, directly or indirectly, any Office Property located in
the Target Territory,  except through its Interest in the Company or pursuant to
an acquisition in accordance with Section 8.2 herein.  For purposes of the first
sentence of this Section 4.2(a)(ii), the direct or indirect ownership by WCPT or
any of its Affiliates (including WRP) of any indebtedness or debt security which
(1) is  secured  by one or more  Office  Properties,  and (2) when  added to any
senior and pari passu debt secured by such Office Property,  had a loan-to-value
ratio in  excess  of  ninety  percent  (90%) at the  time of  origination  shall
constitute  ownership of an Office Property by WCPT and a breach of this Section
4.2(a)(ii).

     (b) If WCPT or its Affiliate  shall have offered the opportunity to acquire
Office  Properties in accordance with  subparagraph  (c) below and the Committee
Representatives appointed by WHWEL and Whitehall XI shall have declined not less
than five of such  opportunities  each  having a purchase  price of at least $15
million individually at any time since the later of (x) the first anniversary of
the  date  hereof  and  (y)  the  date  twelve  months  prior  to  the  date  of
determination,  then at any time  thereafter  an Affiliate of WCPT (but not WCPT
itself)  may acquire  Office  Properties  that have been  offered to the Company
pursuant  to  subparagraph  (c) and  declined by the  Committee  Representatives
appointed by WHWEL and Whitehall XI.

     (c) If an Affiliate of WCPT  (including  WRP) wishes to make any investment
in or otherwise  acquire or own,  directly or  indirectly,  any Office  Property
prior  to the end of the term of this  Agreement,  then in such  instance,  WCPT
shall provide  written notice of such  investment  opportunity  (an  "Investment
Notice") to each Committee  Representative  appointed by WHWEL and Whitehall XI.
WCPT shall promptly provide to the Committee  Representatives appointed by WHWEL
and Whitehall XI all such  information and copies of documents in WCPT's (or its
Affiliate's)  possession  or  reasonably  available  to WCPT (or its  Affiliate)
concerning  any  such  Office   Property.   At  the  request  of  any  Committee
Representative  appointed by WHWEL and Whitehall XI, WCPT shall deliver to WHWEL
and Whitehall XI copies of all additional  information and documents  concerning
such Office  Property which are reasonably  available to WCPT and are reasonably
necessary for WHWEL and Whitehall XI to evaluate whether such Office Property is
a suitable and desirable  investment for the Company or one of its Subsidiaries,
including all third-party reports and internal analyses or investment memoranda.
The additional  information  and documents  required to be provided to WHWEL and
Whitehall XI or each of their Committee Representatives pursuant to this Section
4.2(c)  shall  be  provided  at the  Company's  expense.  An  Affiliate  of WCPT
(including WRP) may proceed with the investment in or acquisition of such Office
Property  if,  and only  if,  (i)  such  Affiliate  is  permitted  to make  such
investment or acquisition in accordance with the terms of 4.2(b) and (ii) within
15 Business  Days after WCPT's  delivery of an Investment  Notice,  or within 10
Business  Days after the  delivery  of an  Additional  Information  Request  (as
defined  below),  WCPT  shall  not  have  received  notice  from  any  Committee
Representative  appointed  by  WHWEL  and  Whitehall  XI  that  either  (x)  the
investment in or other  acquisition of the specified  Office Property would be a
desirable  investment  for  the  Company  or one of its  Subsidiaries  or (y) it
reasonably requires additional information to make the determination whether the
investment in or other  acquisition of the specified  Office Property would be a
desirable

                             Exhibit 10.50 Page 50
<PAGE>

investment  for  the  Company  or  one  of  its   Subsidiaries  (an  "Additional
Information Request").  No more than two (2) Additional Information Requests may
be  made  with  respect  to  any  investment  opportunity.  The  fact  that  any
information or document contained in an Additional  Information Request shall be
subject to a  confidentiality  agreement  pursuant to which such  information or
document  may not be  disclosed  to WHWEL and  Whitehall  XI shall not render an
Additional  Information  Request  unreasonable for purposes of clause (y) of the
immediately  preceding  sentence.  If,  within  30  days  after  delivery  of an
Additional  Information  Request  which  contains  a  request  for  one or  more
documents  subject to a  confidentiality  agreement  to which WCPT or one of its
Affiliates is bound,  either (i) an  appropriate  modification  or waiver of the
relevant confidentiality  agreement is not obtained or (ii) the relevant part of
the Additional Information Request is not rescinded by WHWEL and Whitehall XI in
writing,  neither WCPT nor any of its  Affiliates  may make any investment in or
otherwise acquire any interest in the relevant Office Property.

     (d) If the Company or one of its  Subsidiaries  does not elect to invest in
or  otherwise  acquire an interest in any Office  Property  in  accordance  with
Section  4.2 (c) and the  financial  terms of the  transaction  relating to such
Office  Property  are later  materially  changed and, in the case of a change in
financial terms,  are expected to materially  enhance the economic return of the
Office  Property,  then the right of first  refusal set forth in Section  4.2(c)
shall again apply to such Office Property (it being understood that the economic
return will be deemed to be  "materially  enhanced" in the event that either (i)
the projected  internal rate of return increases by at least one percent (1%) or
(ii) the  projected  gross  profits  increase by at least  $500,000.00  over the
expected life of the investment).

     (e) Except as contemplated by this Agreement,  WCPT has not entered into or
conducted  and shall not  directly  or  indirectly  enter  into or  conduct  any
business or own any assets  other than  through its  Interest in the Company and
has not  incurred  or issued  and shall not incur or issue any  Indebtedness  or
other liabilities or any debt or equity securities or Rights whatsoever  without
the prior written consent of each of WHWEL and Whitehall XI (or their respective
Committee Representatives);  PROVIDED that, WCPT may (i) issue additional Shares
to WRP if (x) all proceeds  received by WCPT are  contributed  to the Company to
fund a Capital  Call issued in  accordance  with Article V and (y) the price per
Share paid in cash by WRP to WCPT is equal to the price per Membership Unit paid
in cash by WCPT to the Company for such  Capital Call and (ii) with the approval
of the Members of the  Whitehall  Group,  issue  Funding Debt if (x) the Company
issues  Back-to-Back  Debt with identical terms to such Funding Debt and (y) all
of the proceeds received by WCPT in connection with the issuance of such Funding
Debt are used to purchase such Back-to-Back  Debt. WCPT has not entered into and
will not enter into a debt or equity  financing  unless,  prior to entering into
such  financing,  WCPT has first given the Company an  opportunity to enter into
such  financing for the Company's  account  (rather than WCPT entering into such
financing) substantially in the manner specified in Section 4.2(c).

     (f)  Subject  to this  Section  4.2 and any  limitations  set  forth in any
agreement  between WCPT (or any of its Affiliates) and any Saracen Member and/or
Rand (only so long as such limitations are applicable  under such agreement;  it
being  specifically  agreed  that any such  limitations  contained  in the Asset
Management  Agreement are no longer  applicable or effective),  each of WRP (but
not WCPT),  WHWEL,  Whitehall XI,  Holding Co. and Saracen and their  respective
Affiliates  may engage or invest in any other activity or venture or possess any
interest therein independently or with others. None of the Company, the Members,
the  creditors  of the Company or any other  person  having any  interest in the
Company  shall have (i) any claim,  right or cause of action  against any of the
Members or any other

                             Exhibit 10.50 Page 51
<PAGE>

Person employed by, related to or in any way affiliated with, any of the Members
by reason of any direct or indirect investment or other  participation,  whether
active or passive in any such activity or venture or interest  therein,  or (ii)
any right to any such  activity or venture or interest  therein or the income or
profits derived therefrom.  Notwithstanding anything to the contrary herein, (A)
no Member  of the  Whitehall  Group nor any  Affiliate  thereof  nor any  Person
related  to or in any way  affiliated  with such  Member  shall have any duty or
obligation to disclose or offer to the Company or the Members, or obtain for the
benefit of the  Company or the  Members,  any  activity  or venture or  interest
therein,  (B) except as  otherwise  specifically  set forth in this Section 4.2,
neither WRP nor any of its  Affiliates  (other  than WCPT) nor any other  Person
related to or in any way  affiliated  with WRP (other  than WCPT) shall have any
duty or obligation to disclose or offer to the Company or the Members, or obtain
for the  benefit  of the  Company or the  Members,  any  activity  or venture or
interest  therein,  and (C) except as  otherwise  specifically  set forth herein
(including, without limitation, in Section 4.2) and any limitations set forth in
any agreement  between WCPT (or any of its  Affiliates)  and any Saracen  Member
and/or  Rand  (only  so long as  such  limitations  are  applicable  under  such
agreement;  it being specifically agreed that any such limitations  contained in
the Asset Management  Agreement are no longer applicable or effective),  neither
Saracen nor any of its  Affiliates nor any other Person related to or in any way
affiliated  with Saracen  shall have any duty or obligation to disclose or offer
to the Company or the  Members,  or obtain for the benefit of the Company or the
Members, any activity or venture or interest therein. In addition,  in the event
any  investment  opportunity is introduced to the Company and one or more of the
Committee Representatives appointed by WCPT declines such opportunity,  then any
Member of the Whitehall Group or any affiliate of any such Member, shall be free
to pursue and acquire for its own account such  opportunity,  PROVIDED  that the
economic  terms are  substantially  similar  to the  economic  terms  previously
offered to the Company.

     (g) Each Member of the Whitehall  Group hereby agrees that, with respect to
any Office  Property that has previously been offered to the Company by WCPT (or
its  Affiliate)  and that the Committee  Representatives  appointed by WHWEL and
Whitehall XI disapproved  pursuant to subparagraph  (c) above,  (x) no Member of
the  Whitehall  Group nor any Affiliate of any such Member shall be permitted to
make any investment in or otherwise acquire or own, directly or indirectly, such
Office Property and (y) they shall keep confidential all information  concerning
such Office  Property that WCPT (or its  Affiliate)  provided to such Members of
the  Whitehall  Group (or any Affiliate of such Members) to the extent that such
information  constitutes   Confidential  Information  (as  defined  below).  The
covenant set forth in clause (y) in the  immediately  preceding  sentence  shall
cease to be  applicable  to any  information  either to the  extent it no longer
constitutes  Confidential  Information  or more than two years has elapsed since
the date of  delivery  thereof  to such  Members of the  Whitehall  Group or any
Affiliate of such Members. For purposes of this subparagraph (g),  "Confidential
Information"  shall  include all  information  furnished  to such Members of the
Whitehall  Group or any Affiliate of such Members by or on behalf of WCPT and/or
its Affiliates concerning an Office Property. Notwithstanding the foregoing, any
such information shall not constitute  "Confidential  Information" to the extent
it (i) is or becomes generally available to the public other than as a result of
a  disclosure  by any Member of the  Whitehall  Group or any  Affiliate  of such
Member in contravention of this Agreement, (ii) was already in the possession of
such Member of the Whitehall  Group or any Affiliate of such Member prior to its
disclosure to such Member of the Whitehall Group or any Affiliate of such Member
by or on behalf of WCPT or its Affiliate,  (iii) is or becomes available to such
Member of the  Whitehall  Group or any  Affiliate  of such  Member from a source
(other than WCPT or its  Affiliates)  not bound, to the knowledge of such Member
of the Whitehall Group or any Affiliate of such Member, by any legal or other

                             Exhibit 10.50 Page 52
<PAGE>

obligation prohibiting the disclosure of Confidential Information by such source
to WCPT or its  Affiliates or (iv) the Company or its  Subsidiary  acquires such
Office Property.

     (h)  Notwithstanding  anything to the contrary set forth in this Agreement,
WRP or its  Affiliates  shall be  entitled  to acquire  and own  certain  Office
Properties  (i) that were acquired in connection  with WRP's or its  Affiliates'
acquisition of Value Property  Trust, a Maryland real estate  investment  trust,
(ii) in accordance with the letter  agreement  dated the date hereof,  among the
Company, WCPT, WHWEL, Whitehall XI, Saracen and WRP pursuant to which Affiliates
of WCPT may make certain entity-level investments and (iii) that may be acquired
in connection with WRP's or its Affiliate's  foreclosure  action or receipt of a
deed in lieu of  foreclosure  or any other  exercise of its  remedies  under any
indebtedness  or  debt  security  originated  by WRP or its  Affiliate  that  is
permitted in this Section 4.2 (PROVIDED  that WCPT shall not,  without the prior
written consent of each of WHWEL and Whitehall XI (or their respective Committee
Representatives),  provide any  property or asset  management  services  for any
asset so acquired).

     (i) Except  for  activities  conducted  through  the  Company or any of its
Subsidiaries  or as otherwise  permitted  pursuant to the other sections of this
Agreement, WCPT (or any of its Affiliate) shall not form another entity with any
Member of the  Whitehall  Group  and/or any  Affiliate of such Member or jointly
with any Member of the  Whitehall  Group  and/or any  Affiliate  of such Member,
engage in, or make any investment in, or otherwise  acquire or own,  directly or
indirectly,  any Office Property located in the Target Territory, as partners or
joint venturers (or in other similar  relationships),  without the prior written
consent of Saracen. This Section 4.2(i) shall not independently prevent WCPT (or
any of its Affiliates) or any Member of the Whitehall Group (or any Affiliate of
such Member) from  individually,  engaging  in, or making an  investment  in, or
otherwise acquiring or owning,  directly or indirectly,  Office Property located
in the Target  Territory,  except as the same may be restricted  pursuant to the
other  provisions of this Agreement.  Nothing  contained herein shall limit WCPT
(or any of its Affiliates) from individually, or together with any Member of the
Whitehall Group (or any Affiliate of such Member) as partners or joint venturers
(or in other similar  relationships),  from engaging in, or making an investment
in, or  otherwise  acquiring  or  owning,  directly  or  indirectly,  any Office
Property  located  outside the Target  Territory,  PROVIDED  that,  if otherwise
restricted  pursuant  to the terms of this  Agreement,  WCPT  obtains  the prior
written consent of each of WHWEL and Whitehall XI (or their respective Committee
Representatives).  Nothing in this Agreement shall preclude or limit the ability
of any  Member  of the  Whitehall  Group  and any  Affiliate  of such  Member to
purchase Office  Properties either alone or in a partnership with another Person
(except WCPT as described above).

     (j)  Notwithstanding  anything else to the contrary herein,  if at any time
that the Committee Representatives on the Management Committee appointed by WCPT
do not have the power to vote to prevent the Company  from making an  investment
in or otherwise acquiring or owning, directly or indirectly, any Office Property
(unless only in the event such voting rights have been terminated solely because
WCPT has been  terminated as Manager for Cause) and the Company  desires to make
an investment in or otherwise acquire or own, directly or indirectly, any Office
Property  located in the Hub Target Market,  then until such time as (A) Saracen
no longer owns  Membership  Units,  Series A Preferred  Membership  Units and/or
Shares  having an aggregate  original  cost or fair market  value,  whichever is
greater, of at least $5 million, or (B) a Capital Event shall occur, the Company
shall provide an Investment Notice to Saracen.  The Company may proceed with the
investment  in or other  acquisition  of such Office  Property in the Hub Target
Market only if within one (1)  Business Day after the

                             Exhibit 10.50 Page 53
<PAGE>

Company's  delivery of an  Investment  Notice to Saracen,  the Company shall not
have  received  written  notice from Saracen  objecting to the  investment in or
other  acquisition of the specified  Office  Property  located in the Hub Target
Market. If, in accordance with the immediately  preceding sentence,  the Company
may not make an  investment in or otherwise  acquire any Office  Property in the
Hub Target Market, any Member of the Whitehall Group or any of Affiliate of such
Member,  either alone or in  partnership or joint venture with any other Person,
including,  without  limitation,  WCPT  and/or  its  Affiliates,  may make  such
investment in or otherwise acquire such Office Property.

     (k) In  the  event  a  Marketing  Member  has  caused  the  Company  or its
Subsidiaries  to complete  sales  pursuant to Section  8.2(a) of Subject  Assets
having  a total  cost  basis  of $150  million  or  more,  (i) WRP or any of its
Affiliates  (including WCPT) shall be free to acquire any Office  Property;  if,
but only if,  such  Office  Property  shall not be located  in the same  greater
metropolitan  region (including  central business district and suburban markets)
as any Property then owned by the Company or any Subsidiary unless WRP or any of
its  Affiliates  (including  WCPT)  acquires  such Office  Property  pursuant to
Section 8.2, and (ii) WRP shall be  permitted to utilize  personnel  employed by
WCPT on a part-time  basis to assist with the  management  of Office  Properties
acquired in  accordance  with the  preceding  clause (i);  PROVIDED that (A) the
costs of such employees,  including  salary,  benefits and overhead,  are fairly
allocated between WRP and the Company and (B) each of WHWEL and Whitehall XI (or
their respective  Committee  Representatives)  shall approve the cost allocation
and reimbursement  arrangements for such personnel,  which approval shall not be
unreasonably withheld.

     (l) In the event that the "total assets" of the Company as set forth on the
Company's  consolidated  balance sheets in accordance  with  generally  accepted
accounting  principles,  consistently  applied,  have a total cost basis of less
than $150 million,  (i) WRP or any of its Affiliates  (including  WCPT) shall be
free to acquire any Office Property and (ii) WRP and any Member of the Whitehall
Group shall be permitted to hire any individual then employed by WCPT to provide
management  services for any Office  Property  acquired by WRP and any Member of
the  Whitehall  Group (it being  understood  that,  so long as the Company  owns
Properties having an aggregate cost basis of more than $150 million, neither WRP
nor any Member of the  Whitehall  Group shall be  permitted to employ or solicit
the  employment or  consulting  services of, any  individuals  employed by WCPT,
except (i) as permitted in paragraph (k) above, (ii) after the expiration of six
(6)  months  following  the  termination  for any  reason  of such  individual's
employment by WCPT, or (iii) after the expiration of three (3) months  following
the termination for any reason of such individual's employment by WCPT if at the
time of such  termination  the "total  assets"  of the  Company  (determined  as
provided in this clause l) have had,  for a period of at least three (3) months,
a total cost basis of less than $250 million and more than $150 million.

     4.3.  Indemnification with Respect to the Manager. (a) None of the Manager,
its Affiliates or their respective  officers,  directors,  trustees,  employees,
representatives  or agents  (collectively,  the "Indemnified  Parties") shall be
liable,  responsible or accountable in damages or otherwise to the Company,  any
third party or to any Member for (i) any act  performed  or omission  within the
scope of the  authority  conferred on the  Indemnified  Party by this  Agreement
except for the gross  negligence,  fraud,  breach of  fiduciary  duty or willful
misconduct of any Indemnified  Party in carrying out its obligations  hereunder,
(ii) the Indemnified Party's  performance of, or failure to perform,  any act on
the  reasonable  reliance on advice of legal counsel to the Company or (iii) the
negligence,  dishonesty  or bad faith of any agent,  consultant or broker of the
Company  selected,  engaged  or  retained

                             Exhibit 10.50 Page 54
<PAGE>

in good  faith and with  reasonable  prudence.  In any  threatened,  pending  or
completed  action,  suit or proceeding,  each  Indemnified  Party shall be fully
protected  and  indemnified  and  held  harmless  by  the  Company  against  all
liabilities, obligations, losses, damages, penalties, actions, judgments, suits,
proceedings,  costs, expenses and disbursements of any kind or nature whatsoever
(including,   without   limitation,   reasonable   attorneys'   fees,  costs  of
investigation,  fines,  judgments  and  amounts  paid  in  settlement,  actually
incurred by such  Indemnified  Party in  connection  with such  action,  suit or
proceeding) by virtue of its status as an  Indemnified  Party or with respect to
any action or omission taken or suffered in good faith,  other than  liabilities
and losses resulting from the gross negligence,  fraud, breach of fiduciary duty
or willful  misconduct of any Indemnified  Party;  PROVIDED,  however,  that the
Indemnified  Parties  shall  not be so  indemnified  for any  acts or  omissions
determined  to  be in  contravention  of  this  Agreement.  The  indemnification
provided by this Section 4.3(a) shall be  recoverable  only out of the assets of
the Company, and no Member shall have any personal liability on account thereof.

     (b) The  Manager  shall  indemnify  and hold the  Company  and the  Members
harmless  against all  liabilities,  obligations,  losses,  damages,  penalties,
actions,  judgments,  suits, proceedings,  costs, expenses, and disbursements of
any  kind  or  nature  whatsoever  (including,  without  limitation,  reasonable
attorneys' fees, costs of  investigation,  fines,  judgments and amounts paid in
settlement, actually incurred by the Company in connection with any action, suit
or proceeding)  resulting from the gross negligence,  fraud, breach of fiduciary
duty or willful misconduct of the Manager.

     4.4. Compensation of Members and Affiliates.  Until the earlier of (i) such
time as all of the Members of the Whitehall Group, taken together,  cease to own
Membership Units and/or Shares in WCPT having an aggregate original cost or fair
market value,  whichever is greater,  of at least $15 million and (ii) such time
as WCPT makes an initial  public  offering  (and in  connection  with an initial
public  offering by WCPT),  the Company  agrees that,  to the extent the Company
seeks to retain an investment  bank for any  financial or related  services with
respect to actions of the  Company  (including  an initial  public  offering  by
WCPT),  the  Company  will  retain  Goldman,  Sachs & Co.  or one or more of its
Affiliates to provide such services;  PROVIDED,  that the foregoing  requirement
shall not apply to the sale or financing of a single  Property or to the sale or
financing of Properties having an aggregate book value of less than $50 million.
If Goldman,  Sachs & Co. or such Affiliate agrees to accept any such engagement,
Goldman,  Sachs & Co.  and/or  such  Affiliate  shall be entitled to receive its
customary indemnification, and fees and commissions at rates that are consistent
with the then  prevailing  rates for such  services  charged by similar  quality
providers of such services, for acting in such capacity.

     4.5. Investment  Representations.  (a) The Members each represent that they
are acquiring  their  interests as Members for their own account for  investment
purposes  only and not with a view to the  distribution  or resale  thereof,  in
whole or in part, and each agrees that it will not transfer,  sell or dispose of
all or any  portion  of, or offer to  transfer,  sell,  or dispose of all or any
portion of its interest as a Member,  or solicit offers to buy from or otherwise
approach or negotiate in respect thereof with any person or persons  whomsoever,
all or any portion of its  Interest in any manner  which would  violate or cause
the  Company  or any Member to violate  applicable  federal or state  securities
laws.

     (b) Each Saracen  Member  (either  alone or with his, her or its  advisors)
have had a reasonable  opportunity  to ask questions of and receive  information
and  answers  from a person or persons  acting on behalf of the  Company and its
Affiliates concerning the Company (and its Subsidiaries), the

                             Exhibit 10.50 Page 55
<PAGE>

Company's (and any of its  Subsidiary's)  Properties,  the Company's (and any of
its  Subsidiary's)  financial  and business  condition  and the  acquisition  of
Membership Units and Series A Preferred  Membership  Units, and, as each Saracen
Member may deem  necessary,  to verify any  information  provided to any Saracen
Member  by the  Company  and its  Affiliates  and all such  questions  have been
answered and all such information has been provided to the full  satisfaction of
each Saracen Member. Nothing contained in this Section 4.5(b) shall limit in any
way  the  representations  and  warranties  of  the  Company  set  forth  in the
Contribution Agreement.

     (c) Each Saracen Member (either alone or with his, her or its advisors) has
sufficient  knowledge and experience in financial,  tax and business  matters to
enable him, her or it to evaluate the merits and risks of an  investment  in the
Membership Units and Series A Preferred  Membership  Units.  Each Saracen Member
has the ability to bear the economic risk of acquiring the Membership  Units and
the Series A Preferred  Membership Units. Each Saracen Member  acknowledges that
(1) the  transactions  contemplated  by  this  Agreement  and  the  Contribution
Agreement  involve  complex tax  consequences  for each Saracen  Member and each
Saracen  Member  is  relying  solely on the  advice  of his,  her or its own tax
advisors in evaluating such consequences, and (2) neither the Company (including
any of its Affiliates),  nor the Manager,  nor the Management Committee has made
(or shall be deemed to have been made) any  representations  or warranties as to
the tax consequences of such transactions to any Saracen Member. Notwithstanding
the foregoing,  the Company  acknowledges  its  obligations  pursuant to Section
6.1(e) and Section 8.2A herein.

     (d) All information that each Member has provided to the Company concerning
himself or herself or itself and his, her or its financial  position,  including
any financial  information  requested by the Company, is correct and complete in
all material respects as of the date hereof.

     (e) Each  Saracen  Member  is not  acquiring  Membership  Units or Series A
Preferred  Membership  Units as a result of or subsequent to any  advertisement,
article, notice or other communication  published in any newspaper,  magazine or
similar media or broadcast over television or radio, or presented at any meeting
or seminar.

     (f) Each  Saracen  Member is over 21 years of age,  has  adequate  means of
providing  for his or her current  needs and personal  contingencies  and has no
need for liquidity of any  investment in the  Membership  Units and the Series A
Preferred Membership Units.

     (g) Each Saracen  Member has (i) a net worth,  when  combined  with the net
worth of that person's spouse, in excess of $1,000,000, or (ii) has had adjusted
gross income for calendar  years 1996,  1997,  1998 and expects to have adjusted
gross income for calendar year 1999, of at least $200,000 for each such year.

     (h) No Saracen  Member (or any  ultimate  beneficial  interest  holder in a
Saracen Member that is a  flow-through  entity for tax purposes) is a "qualified
organization" within the meaning of Section 514(c)(9)(C) of the Code.

     4.6. Dealing with Members. The fact that a Member, an Affiliate of a Member
or any officer, director,  employee, partner, consultant or agent of a Member or
an Affiliate of a Member,  is directly or indirectly  interested in or connected
with any  person,  firm or  corporation  employed  by the

                             Exhibit 10.50 Page 56
<PAGE>

Company to render or perform a service,  or from or to whom the  Company may buy
or sell any  property or have other  business  dealings,  shall not prohibit the
Company from employing such person, firm or corporation or from dealing with him
or it on customary terms and at competitive  rates of compensation,  and neither
the Company nor any of the Members  shall have any rights in or to any income or
profits  derived  therefrom,  PROVIDED,  however  that in the event  any  Member
provides  a  loan  to the  Company,  such  loan  shall  (i)  be on  commercially
reasonable  terms, (ii) have a term of six (6) months or less and (iii) together
with all other loans from  Members to the  Company  then  outstanding,  be in an
aggregate amount of less than 10% of the Book Value of all of the Company Assets
and the assets of the Subsidiaries.

     4.7.  Designation of Tax Matters  Member.  Whitehall XI, as long as it is a
Member,  shall act as the Tax Matters Member of the Company,  as provided in the
regulations pursuant to Section 6231 of the Code. Each Member hereby approves of
such designation and agrees to execute, certify, acknowledge, deliver, swear to,
file and record at the  appropriate  public  offices  such  documents  as may be
deemed necessary or appropriate to evidence such approval.  To the extent and in
the manner provided by applicable Code sections and regulations thereunder,  the
Tax Matters  Member (a) shall furnish the name,  address,  profits  interest and
taxpayer  identification  number of each Member to the IRS and (b) shall  inform
each Member of  administrative  or judicial  proceedings  for the  adjustment of
Company  items  required  to be taken  into  account  by a Member for income tax
purposes.  The Tax Matters Member shall not enter into an agreement with the IRS
or any other taxing authority to extend the limitation  period for assessment of
any federal, state or local income,  franchise or unincorporated business tax of
any  Member  or  owner  thereof  nor  settle  with the IRS or any  other  taxing
authority  to disallow  deductions  or increase  income from this  Company  with
respect to any Member, unless all of the Members shall have agreed thereto.

                             Exhibit 10.50 Page 57
<PAGE>

                                   ARTICLE V.

                          CAPITAL CONTRIBUTIONS, LOANS
                                 AND LIABILITIES
                                 ---------------

     5.1. Capital Contributions and Capital Accounts of the Members.

     (a) As of the date  hereof,  WCPT,  WHWEL and each of the  Saracen  Members
hereby contributes to the Company each of their "Membership Units" in WWP II and
all of their right,  title and interest in and to WWP II, to the Company and, in
exchange  therefor,  each shall  receive  such  number of  Membership  Units,  a
Percentage Interest and Capital Account as set forth in Schedule 5.1.

     (b) As of the date hereof,  each of the Saracen Members hereby  contributes
each of their "Series A 6% Convertible  Preferred Membership Units" in WWP II to
the  Company  and each  shall  receive  therefor  an equal  number  of  Series A
Preferred  Membership  Units,  a Series A Preferred  Percentage  Interest  and a
Series A Capital  Account,  all as set forth in Schedule  5.1. The Company shall
cancel and terminate each of the "Series A 6% Convertible  Preferred  Membership
Units" of WWP II.

     (c) As of the date hereof,  Holding Co. hereby  contributes the Holding Co.
Contributed Asset, subject to the Assumed Financing, and $122,744 in cash to the
capital of the Company and, in exchange  therefor,  shall receive such number of
Membership  Units,  a Percentage  Interest  and Capital  Account as set forth in
Schedule 5.1. The contribution by Holding Co. to the Company (and/or one or more
of its  Subsidiaries) of the Holding Co.  Contributed  Asset on the Closing Date
shall be made subject to the Assumed  Financing  and on the date of the Closing,
the  Company  and/or one or more of its  Subsidiaries  shall  assume the Assumed
Financing.  The Company shall repay the Assumed  Financing no later than May 28,
1999.

     5.2. Additional Capital Contributions

     (a) If any of the Managing  Members shall  reasonably  determine that funds
are  required  for a Necessary  Expenditure,  or in the event of a  Preferential
Distribution  Non-Payment  (as  defined  in the Series A Terms),  such  Managing
Member  shall have the right to make a Mandatory  Capital  Call  describing  the
amount and nature of the Necessary  Expenditure  or the aggregate  amount of any
payment  default  pursuant  to the  Series A Terms,  in which  event each of the
Managing Members shall,  within twenty (20) days after receipt of such Mandatory
Capital  Call,  fund a portion  of the  capital  contribution  required  by such
Mandatory  Capital Call (which  portion shall be equal to such Member's  Funding
Percentage   multiplied  by  the  amount  of  such   Mandatory   Capital  Call).
Notwithstanding  anything to the contrary herein,  except for the payment of any
Preferential  Distribution  Non-Payment  (as defined in the Series A Terms),  no
Managing Member shall be required to contribute or lend any funds to the Company
(and no Mandatory Capital Call for a Necessary Expenditure may be issued to such
Member)  pursuant to this Section 5.2 or otherwise  (i) if such Member has fully
funded its  Capital  Commitment  (whether  or not the other  Members  have fully
funded their  Capital  Commitments),  (ii) in response to a Capital Call made at
any time  after  December  31,  2000  (irrespective  of the  amounts  previously
contributed)  or (iii) at any time after an initial public offering of Shares by
WCPT.

                             Exhibit 10.50 Page 58
<PAGE>

     (b) If the Management  Committee  shall have authorized a Capital Call, the
Manager  shall make such  Capital  Call  describing  in brief  detail the use of
proceeds  of such  Capital  Call,  in which event each of the  Managing  Members
shall,  within (20) days after receipt of such Capital  Call,  fund a portion of
the capital  contribution  required by such Capital Call (which portion shall be
equal to such  Member's  Funding  Percentage  multiplied  by the  amount of such
Capital Call).

     (c) Following receipt of a Capital Call in compliance with the requirements
of this  Section 5.2,  each of the  Managing  Members  shall  contribute  to the
Company the amount  applicable  to such Member as set forth in the Capital  Call
delivered pursuant to this Section 5.2 on the due date specified in such notice.

     (d) Upon any  conversion  by a  Saracen  Member of any  Series A  Preferred
Membership Units into Membership Units, such Saracen Member shall have the right
to  contribute  up  to  $7,500.00  to  the  Company  as  an  additional  capital
contribution,  PROVIDED,  however,  that such capital  contribution  shall be in
addition to and shall not reduce the conversion price payable in connection with
such  conversion.  In exchange for such capital  contribution,  Membership Units
shall be issued based upon the Deemed Value Per  Membership  Unit on the date of
such capital contribution.  Notwithstanding the foregoing, in no event shall (i)
the  aggregate  amount of  capital  contributions  made by all  Saracen  Members
pursuant to this Section 5.2(d) exceed $50,000.00,  and (ii) Membership Units be
issued  for more than  $50,000.00  of  capital  contributions  pursuant  to this
Section 5.2(d).

     (e) Notwithstanding anything contained in this Section 5.2 to the contrary,
Holding Co. will fund its Capital  Commitment in the manner and amount described
in the definition of "Capital  Commitment"  contained  herein in connection with
any capital  contribution  required for the potential  acquisition of properties
commonly known, respectively, as 24 Federal Street, Boston, Massachusetts and 79
Milk  Street,  Boston,  Massachusetts,  after which  Holding  Co.  shall have no
further Capital Commitment.

     5.3. Failure to Fund Capital  Contributions.  If any Managing Member who is
required to fund a Capital Call fails to do so in the amount and within the time
required under Section 5.2(a) or (b), as applicable ("Non-Contributing Member"),
the Manager  shall give  notice of such  failure to all other  Managing  Members
required to make such Capital Contribution,  including a statement of the amount
of the Capital  Contribution  not funded by the  Non-Contributing  Member  (such
amount is hereinafter referred to as the "Failed  Contribution"),  and the other
such  Managing  Members may fund all or part of such Failed  Contribution  (each
such funding Member is hereinafter referred to as a "Contributing  Member").  If
more than one Managing  Member  desires to be a Contributing  Member,  each such
Member  shall have the right to fund the amount the  Non-Contributing  Member(s)
failed to fund pro rata in  proportion to the relative  Percentage  Interests of
such Contributing Members;  PROVIDED that, if any such Contributing Member funds
less than its pro rata  share,  the other  Contributing  Members  shall have the
right to fund an amount equal to the difference  between such first Contributing
Member's  pro rata share and the amount such first Member  actually  contributed
pursuant to this  sentence,  on a pro rata basis in  proportion  to the relative
Percentage Interests of such Contributing  Members. Upon funding all or any part
of a Failed  Contribution,  any  Contributing  Member  may elect  the  following
treatment  for the portion  (the "Funded  Portion")  of the Failed  Contribution
funded by such Contributing Member:

                             Exhibit 10.50 Page 59
<PAGE>

     (a) The  Contributing  Member may at any time (even after first electing to
proceed  under  paragraph  (b)  below)  elect to treat the  Funded  Portion as a
capital  contribution by such Contributing Member with the dilution provided for
in Section 5.4 below.

     (b) The Contributing Member may elect to treat the Funded Portion as a loan
(a "Member Loan") by the  Contributing  Member to the  Non-Contributing  Member,
which Member Loan shall be treated as (i) a demand loan made by the Contributing
Member to the Non-  Contributing  Member (bearing interest at the Default Rate),
and (ii) as a Capital Contribution by the Non-Contributing Member. Any such loan
(to the extent of unpaid  principal and interest)  shall be recourse only to the
Non-Contributing   Member's   Interest   and  shall   also  be  payable  by  the
Non-Contributing Member on demand of the Contributing Member and shall be repaid
(i)  directly  by the  Company on behalf of the  Non-Contributing  Member to the
Contributing Member from funds otherwise  distributable to the  Non-Contributing
Member  pursuant  to Section  7.4 or (ii) upon the  closing of the  transactions
contemplated by Section 8.2 hereof.  A Contributing  Member may, by delivering a
notice to the  Non-Contributing  Member at any time prior to full  repayment  of
such Member Loan,  elect to terminate  such loan and have the Non-  Contributing
Member's  Percentage  Interest  diluted  as set forth in Section  5.4,  with the
entire  outstanding  principal and interest  treated as the amount of the Failed
Contribution and the Capital  Accounts of the Contributing and  Non-Contributing
Members adjusted  accordingly to reflect the outstanding amount of a Member Loan
as a Capital  Contribution by the Contributing  Member, not the Non-Contributing
Member.  Repayment  of any Member Loan shall be secured by the  Non-Contributing
Member's  Interest,  and the  Non-Contributing  Member  hereby grants a security
interest  in such  Interest to the  Contributing  Member who has  advanced  such
Member Loan and hereby irrevocably appoints such Contributing Member, and any of
its agents,  officers or employees, as its attorneys-in-fact with full power and
authority  to prepare and execute any  documents,  instruments  and  agreements,
including,  but not limited to, any note  evidencing  the Member Loan,  and such
Uniform Commercial Code financing statements, continuation statements, and other
security instruments as may be appropriate to perfect and continue such security
interest in favor of such Contributing Member.

                             Exhibit 10.50 Page 60
<PAGE>

     5.4.  Dilution  for  Failure  to  Fund  Capital  Calls.  (a) If one or more
Contributing Members elect to treat the Funded Portion as a Capital Contribution
(including  after  electing  to  terminate  a Member  Loan  pursuant  to Section
5.3(b)),  then the Percentage Interest of each such Contributing Member shall be
increased by a percentage  equal to the quotient  (rounded up to the nearest one
hundredth  of one  percent)  obtained  when (x) two times the  remaining  Funded
Portion  funded by such  Contributing  Member is  divided  by (y) the sum of all
Members'  Capital  Contributions as of such date (including the remaining Funded
Portions funded).

     (b)  The  Percentage  Interest  of the  Non-Contributing  Member  shall  be
decreased by the aggregate amount of the increase in the Percentage Interests of
all  Contributing  Members  made  pursuant  to  paragraph  (a).  On the date the
adjusted Percentage Interests are determined as provided in this Section 5.4(b),
each Member shall be considered as of such date,  solely for purposes of further
calculations and adjustments of each Member's Percentage Interest,  to have made
Capital Contributions equal to such Member's Percentage Interest,  multiplied by
the total  Capital  Contributions  made by all  Members  as of such  date  (such
product being referred to as the "Notional  Contribution"  of such Member).  For
example, if (1) a Non-Contributing Member X has a Percentage Interest of 50% and
has a  Failed  Contribution  of

                             Exhibit 10.50 Page 61
<PAGE>

$10 in respect of a $20 Capital Call, (2) Contributing Member A has a Percentage
Interest of 40% and  contributes $8 in respect of such Capital Call plus its pro
rata share of the  Non-Contributing  Member's  Failed  Contribution  (i.e.,  40%
divided by 50%  multiplied by the $10 Failed  Contribution  or $8) and, prior to
contributing  any amount on account of the current  Capital  Call,  Member A has
made  common  equity  Capital   Contributions   of  $392  ($40%  of  $980),  (3)
Contributing Member B has a Member Percentage Interest of 10% and contributes $2
in respect of such Capital Call plus its pro rata share of the  Non-Contributing
Member's  Failed  Contribution  (i.e.,  10% divided by 50% multiplied by the $10
Failed  Contribution or $2), and prior to contributing  any amount on account of
the current Capital Call, Member B has made common equity Capital  Contributions
of $98 (10% of $980),  and (4) the sum of all  Members'  common  equity  Capital
Contributions  as of such date  (including  the current  Capital Call of $20) is
$1,000,  then  (i) the  Percentage  Interest  of  Contributing  Member A will be
increased  to 41.6%  (($392 + $8 + $16) / $1,000),  FOR A NET  INCREASE OF 1.6%,
(ii) the Percentage Interest of Contributing Member B will be increased to 10.4%
(($98 + $2 + $4) / $1,000),  for a net  increase of 0.4%,  (iii) the  Percentage
Interest of Non-Contributing  Member X will be decreased by 2.0% (the sum of the
1.6%  increase in A's Member  Percentage  Interest and the 0.4%  increase in B's
Percentage Interest),  (iv) the Capital Account of each Member shall be adjusted
to  reflect  the  actual  cash  contributions  made by such  Member  and (v) the
Notional  Contribution  as of the date of  adjustment  of Member A, Member B and
Member X, respectively, will be $416, $104 and $480.

     (c) In  order  to  give  effect  to the  dilution  of the  Non-Contributing
Member's Percentage Interest as set forth above in this Section 5.4, a number of
the  Non-Contributing  Member's Membership Units corresponding to the Percentage
Interest  forfeited  under Section  5.4(a) shall be deemed to be assigned to the
Contributing  Members pro rata to the relative amounts of their remaining Funded
Portions  such that the  percentage of all  Membership  Units then owned by each
such Contributing Member shall equal each such Contributing  Member's Percentage
Interest  (taking into  account the  additional  Membership  Units issued to the
Contributing  Members  pursuant  to  Section  5.9),  and the  Manager  is hereby
authorized and directed to reflect such assignment on the books of the Company.

     5.5. Capital of the Company. The capital of the Company shall be the sum of
the Members' Capital  Contributions.  Except as otherwise  provided  herein,  no
Member  shall be entitled to withdraw or receive any interest or other return on
its Capital Contribution.

     5.6.  Liability  of  Members.  The  Members  shall not be bound by,  nor be
personally liable for, the expenses, liabilities, indebtedness or obligations of
the  Company or of any other  Member.  The  liability  of each  Member  shall be
limited solely to the amount of its Capital  Contributions;  PROVIDED,  however,
that after a Member has received a  distribution  from the Company,  such Member
may be liable to the Company for the amount of the  distribution but only to the
extent  provided by the Act. The Members shall not be required to contribute any
amounts in excess of the  amounts  set forth in  Sections  5.1,  and 5.2 hereof,
PROVIDED,  however,  that any  Member's  failure  to fund a  Capital  Call  made
pursuant to Section 5.2 shall be subject to the provisions of this Article V.

     5.7. Return of Capital  Contribution.  Except as otherwise provided in this
Agreement,  no Member shall have the right to withdraw as a Member or demand the
return of all or any part of its Capital Contribution until the Company has been
dissolved and  terminated,  or to demand or receive  property other than cash in
return for its Capital Contribution. No Member shall be liable for the return of
the Capital Contribution of any other Member.

                             Exhibit 10.50 Page 62
<PAGE>

     5.8.  Calculation  of  Members'  Percentage  Interest,  Series A  Preferred
Percentage  Interest.  (a) At any time, a Member's  Percentage Interest shall be
equal to the  number of  Membership  Units  owned by such  Member at the date of
determination   (after  giving  effect  to  any  adjustments  required  by  this
Agreement)  divided by the aggregate  number of Membership Units owned by all of
the Members at such date (after  giving  effect to any  adjustments  required by
this Agreement).

     (b) At any time, a Member's Series A Preferred Percentage Interest shall be
equal to the number of Series A Preferred  Membership Units owned by such Member
at the  date of  determination  divided  by the  aggregate  number  of  Series A
Preferred Membership Units owned by all of the Members at such date.

     5.9.  Issuance of Additional  Membership  Units.  (a) The Manager is hereby
authorized  and directed to cause the Company to issue to the Members the number
of  Membership  Units and Series A  Preferred  Membership  Units as set forth in
Schedule 5.1.

     (b) The Manager is hereby  authorized  and directed to cause the Company to
issue to any Member  (including a New Member) that makes a Capital  Contribution
to the Company (including a capital  contribution made by a Contributing  Member
in  accordance  with Section 5.3),  the number of Membership  Units equal to the
amount of such contributing  Member's Capital Contribution divided by the Deemed
Value Per Membership Unit, PROVIDED,  FURTHER that, if (i) all or any portion of
the Capital  Contribution is made by any or all of the Managing  Members,  and a
third party is not making a Capital Contribution  contemporaneously  with any or
all of the Managing  Members at the same price per Membership  Unit and (ii) the
Deemed  Value  Per  Membership  Unit is less  than the  most  recent  price  per
Membership Unit utilized to issue Membership Units to any Person (other than the
Managing Members), Saracen shall have the right for its own account, and not for
the  account of any other  party,  to make a Capital  Contribution  in an amount
equal to the product of (x) the  aggregate  amount of the Capital  Contributions
described  in this  Section  5.9(b)  to be  made  by any or all of the  Managing
Members  and (y) its  Percentage  Interest  immediately  prior  to such  Capital
Contributions.  In such  instance,  Saracen  shall be given at least thirty (30)
days' prior written notice to make such Capital  Contribution  and if no Capital
Contribution is made by Saracen within such thirty (30) day period, the right to
make such  Capital  Contribution  shall be deemed  waived.  Unless  specifically
resolved  otherwise by the Management  Committee,  any  Membership  Units issued
after the  Closing  Date  shall have the same  rights,  powers and duties as the
Membership  Units issued on the Closing Date;  PROVIDED that, in any event,  the
Management  Committee may authorize the  classification  of multiple  classes of
membership  interests  and  may  establish  the  designations,  preferences  and
relative,  participating,  optional or other special rights, powers or duties of
each class of membership interests, subject to the restrictions set forth in the
Series A Terms.  Notwithstanding  anything to the contrary  herein,  (i) Saracen
shall not be entitled  to exercise  its  preemptive  rights set forth  herein to
acquire  Membership  Units at $15.85  per  Membership  Unit with  respect to any
Capital  Contributions made by each Managing Member and Holding Co. in an amount
up to such Member's Capital Commitment and (ii) Saracen hereby acknowledges that
it has no rights under this Section 5.9(b) as of the date hereof with respect to
any Capital  Contributions  made prior to the date hereof and hereby consents to
each of the Managing Members and Holding Co. making Capital  Contributions  from
time to time after the date hereof in such amounts determined in accordance with
each of their  respective  Capital  Commitments in exchange for Membership Units
issued by the Company at a Deemed Value Per Membership  Unit equal to $15.85 per
Membership Unit.

                             Exhibit 10.50 Page 63
<PAGE>

     (c) The Manager is hereby  authorized  and directed to cause the Company to
issue Membership Units (i) to WRP as required in connection with the exercise of
the WRP Warrants or the New WRP Warrants in exchange for Membership  Units, (ii)
to WCPT in connection with WHWEL's,  Whitehall XI's, Holding Co.'s and Saracen's
exercise of their  rights set forth in Section 8.3,  (iii) to WRP in  connection
with the  exchange  of  Membership  Units for WRP  At-Market  Shares and (iv) to
Saracen in connection  with the conversion of the Series A Preferred  Membership
Units.

     5.10.  Arbitration.  Any matter arising pursuant to any provision hereunder
which  specifies that such matter shall be resolved by arbitration and any other
dispute  involving an alleged breach or violation of this Agreement  (including,
without  limitation,  an alleged  breach or violation by WCPT that would entitle
either WHWEL or  Whitehall XI to remove WCPT as the Manager  pursuant to Section
9.1) shall be submitted to arbitration  ("Arbitration")  in accordance  with the
provisions of this Section  5.10.  The party having the right to submit a matter
to  Arbitration  and  exercising  its  rights  to do so shall  have the right to
request an arbitration  which shall be conducted in accordance with the Rules of
Arbitration  of the American  Arbitration  Association  for a single  arbitrator
arbitration  (the "Rules") in New York,  New York, or at such other  location as
may be agreed  between the  parties.  The  Arbitration  shall be  conducted by a
single  arbitrator  chosen in accordance  with the Rules,  PROVIDED  that,  such
arbitrator  shall be a person  having at least ten (10) years  experience in the
matter in dispute  including  valuing  real  estate.  The  determination  of the
arbitrator  shall be made within thirty (30) days  following the  appointment of
such  arbitrator  and shall be  conclusive  and  binding  upon the  parties  and
judgment upon the same may be entered in any court having jurisdiction  thereof.
Each party shall pay the fees and expenses of the  arbitrator  as  determined by
the arbitrator.  The arbitrator  shall not have the right to amend any provision
of this Agreement.

                                   ARTICLE VI.

                            CAPITAL ACCOUNTS, PROFITS
                           AND LOSSES AND ALLOCATIONS
                           --------------------------

     6.1. Capital Accounts.

     (a) The  Company  shall  maintain  a  Capital  Account  for each  Member in
accordance with federal income tax accounting principles.

     (b) The Capital Account of each Member shall be increased by (i) the amount
of any cash and the agreed net fair market  value (as used  herein,  "agreed net
fair  market  value" of property  shall mean the gross fair market  value of the
property reduced by all liabilities  encumbering the property) as of the date of
contribution of any property subsequently  contributed as a Capital Contribution
to the  capital of the Company by such Member and (ii) the amount of any Profits
allocated to such Member.  The Capital Account of each Member shall be decreased
by (i) the amount of any Losses  allocated to such Member and (ii) the amount of
distributions  to such Member.  In all respects,  the Member's  Capital Accounts
shall be determined in accordance with the detailed capital accounting rules set
forth in Treasury  Regulation  Section  1.704-1(b)(2)(iv)  and shall be adjusted
upon the occurrence of certain events as provided in Treasury Regulation Section
1.704-1(b)(2)(iv)(f).  The Members hereby agree that as of the date hereof,  the
Capital Account of each Member shall be as set forth on Schedule 5.1.

                             Exhibit 10.50 Page 64
<PAGE>

     (c) A transferee of all (or a portion) of an Interest  shall succeed to the
Capital  Account  (or  portion  of  the  Capital  Account)  attributable  to the
transferred Interest.

     (d) It is the  intention of the parties  that a conversion  pursuant to its
terms of a Series A Preferred  Membership Unit into a Membership Unit be treated
for  federal  income tax  purposes as a  contribution  of the Series A Preferred
Membership  Unit to the Company in exchange for a  Membership  Unit and that any
such  conversion be treated as an event  requiring an adjustment to the Members'
Capital  Accounts  pursuant to Section  6.1(b)  hereof and  Treasury  Regulation
Section 1.704-1(b)(2)(iv)(f).

     (e) The Capital Account  balances of the Members holding Series A Preferred
Membership  Units  (the  "Series  A  Capital   Accounts")  shall  be  maintained
separately  from the Capital  Accounts of the Members holding  Membership  Units
(the "Membership Capital Accounts"). For purposes of maintaining Capital Account
balances as  provided in  subsection  (b) above,  the Series A Capital  Accounts
shall be adjusted  for  allocations  of Profits and Losses  pursuant to Sections
6.2(d)(ii),  6.2(d)(iii) and 6.2(e)(iv) and for  distributions  made pursuant to
Section 7.1(b)(ii).

     (f) Notwithstanding  anything in this Agreement to the contrary,  including
without limitation Articles VII and X hereof, no Member shall be required to pay
to the Company or to any other Member any deficit or negative  balance which may
exist from time to time in such Member's Capital Account.

     6.2. Profits and Losses.

     (a) The profits and losses of the Company ("Profits" and "Losses") shall be
the net income or net loss (including capital gains and losses,  income and gain
exempt from tax,  and items of loss,  deduction of expense not  deductible  from
Company  income  or   capitalizable   into  the  basis  of  Company   property),
respectively,  of the Company determined for each Fiscal Year in accordance with
the accounting  method  followed for federal income tax purposes except that (i)
in computing Profits and Losses,  all depreciation and cost recovery  deductions
shall be deemed equal to Depreciation and (ii) gain or loss on the sale or other
disposition  of a Company Asset or an asset of a Subsidiary  shall be determined
by reference to Book Value.

     (b) Whenever a proportionate  part of the Profits or Losses is allocated to
a Member,  every item of income,  gain, loss,  deduction or credit entering into
the computation of such Profits or Losses or arising from the transactions  with
respect to which such  Profits or Losses  were  realized  shall be  credited  or
charged,  as the case may be, to such Member in the same  proportion;  PROVIDED,
however,  that "recapture income", if any, shall be allocated to the Members who
were allocated the corresponding depreciation deductions.

     (c) If any  Member  transfers  all or any part of its  Interest  during any
Fiscal  Year or its  Interest  is  increased  or  decreased,  Profits and Losses
attributable to such Interest for such Fiscal Year shall be apportioned  between
the transferor and transferee  ratably on a daily basis,  provided in all events
that any  apportionment  described above shall be permissible under the Code and
applicable regulations thereunder.

     (d) Profits shall be allocated each year among the Members as follows:

                             Exhibit 10.50 Page 65
<PAGE>

     (i) First, among all the Members holding Membership Units, in proportion to
the amounts previously allocated pursuant to Section 6.2(e)(v) until the amounts
allocated  pursuant to this Section 6.2(d)(i) in the current and all prior years
equals such amounts  previously  allocated  pursuant to Section 6.2(e)(v) in the
current and all prior years.

     (ii) Second,  to the Saracen Members  holding Series A Preferred  Units, in
proportion to the amounts  previously  allocated  pursuant to Section 6.2(e)(iv)
until the amount  allocated  pursuant to this Section  6.2(d)(ii) in the current
and all prior years equals such amounts previously allocated pursuant to Section
6.2(e)(iv) in the current and all prior years;

     (iii) Third,  to each Saracen Member holding Series A Preferred  Units,  an
amount equal to the aggregate amounts distributed and distributable  pursuant to
Section  7.1(b)(ii)  (assuming  that  the  Company  had  received  all the  cash
attributable to the income being allocated) until the amounts allocated pursuant
to this  Section  6.2(d)(iii)  in the current  and all prior  years  equals such
amounts previously distributed and distributable pursuant to Sections 7.1(b)(ii)
in the current and all prior years;  PROVIDED,  however,  that in no event shall
amounts be allocated  under this Section  6.2(d)(iii) in excess of the Preferred
Limitation;

     (iv) Fourth,  among all the Members holding Membership Units, in proportion
to the amounts previously  allocated  pursuant to Section  6.2(e)(iii) until the
amount  allocated  pursuant to this  Section  6.2(d)(iv)  in the current and all
prior  years  equals  such  amounts  previously  allocated  pursuant  to Section
6.2(e)(iii) in the current and all prior years.

     (v) Fifth, to the Saracen Members holding  Membership  Units, in proportion
to their respective Percentage Interests,  an amount equal to the product of (x)
their  aggregate  Percentage  Interests,  and (y) the  remaining  Profits of the
Company after taking into account Sections 6.1(d)(i) through (d)(iv) above; and

     (vi) The balance of the Company's Profits shall be allocated as follows:

     (I) The relative  Percentage  Interest of WHWEL to the combined  Percentage
Interests  of the  Whitehall  Group and WCPT  multiplied  by the  balance of the
Company's Profits shall be allocated as follows:

     (A) First,  to WHWEL up to the  amounts  previously  allocated  pursuant to
Section  6.2(e)(ii)(I)(D)  until the amount  allocated  pursuant to this Section
6.2(d)(vi)(I)(A)  equals such amounts  previously  allocated pursuant to Section
6.2(e)(ii)(I)(D).

     (B) Next,  to WHWEL until the amount  allocated  pursuant  to this  Section
6.2(d)(vi)(I)(B)  (and not  reversed  by Section  6.2(e)(ii)(I)(C))  equals such
amounts previously  distributed and distributable pursuant to Section 7.1(c)(ii)
assuming that the Company had received all the cash  attributable  to the income
being allocated;

     (C) Next, to WHWEL and the Manager in  proportion to the aggregate  amounts
distributed and distributable pursuant to Section 7.1(c)(iii) (assuming that the
Company had received all the cash  attributable  to the income being  allocated)

                             Exhibit 10.50 Page 66
<PAGE>

until the amount allocated  pursuant to this Section  6.2(d)(vi)(I)(C)  (and not
reversed by Section 6.2(e)(ii)(I)(B)) equals such amounts previously distributed
and distributable pursuant to Section 7.1 (c)(iii);

     (D)  Thereafter,  to WHWEL and the Manager in  proportion  to the aggregate
amounts distributed and distributable  pursuant to Section 7.1(c)(iv)  (assuming
that the Company had  received  all the cash  attributable  to the income  being
allocated) until the amount allocated pursuant to this Section  6.2(d)(vi)(I)(D)
(and not reversed by Section  6.2(e)(ii)(I)(A))  equals such amounts  previously
distributed and distributable pursuant to Section 7.1(c)(iv);

     (II) The  relative  Percentage  Interest of  Whitehall  XI to the  combined
Percentage  Interests of the Whitehall  Group and WCPT multiplied by the balance
of the Company's Profits shall be allocated as follows:

     (A) First, to Whitehall XI up to the amounts previously  allocated pursuant
to Section 6.2(e)(ii)(II)(D) until the amount allocated pursuant to this Section
6.2(d)(vi)(II)(A)  equals such amounts previously  allocated pursuant to Section
6.2(e)(ii)(II)(D);

     (B) Next,  to  Whitehall  XI until the amount  allocated  pursuant  to this
Section 6.2(d)(vi)(II)(B) (and not reversed by Section 6.2(e)(ii)(II)(C)) equals
such  amounts  previously  distributed  and  distributable  pursuant  to Section
7.1(d)(ii)  assuming the Company had received all the cash  attributable  to the
income being allocated;

     (C) Next,  to Whitehall XI and the Manager in  proportion  to the aggregate
amounts distributed and distributable  pursuant to Section 7.1(d)(iii) (assuming
that the Company had  received  all the cash  attributable  to the income  being
allocated) until the amount allocated pursuant to this Section 6.2(d)(vi)(II)(C)
(and not reversed by Section  6.2(e)(ii)(II)(B))  equals such amounts previously
distributed and distributable pursuant to Section 7.1(d)(iii);

     (D) Next, to WHWEL and the Manager in  proportion to the aggregate  amounts
distributed and distributable  pursuant to Section 7.1(d)(iv) (assuming that the
Company had received all the cash  attributable  to the income being  allocated)
until the amount allocated pursuant to this Section  6.2(d)(vi)(II)(D)  (and not
reversed  by  Section   6.2(e)(ii)(II)(A))   equals  such   amounts   previously
distributed and distributable pursuant to Section 7.1(d)(iv);

     (III) The  relative  Percentage  Interest  of Holding  Co. to the  combined
Percentage  Interests of the Whitehall  Group and WCPT multiplied by the balance
of the Company's Profits shall be allocated as follows:

     (A) First, to Holding Co. up to the amounts  previously  allocated pursuant
to  Section  6.2(e)(ii)(III)(D)  until the  amount  allocated  pursuant  to this
Section  6.2(d)(vi)(III)(A) equals such amounts previously allocated pursuant to
Section 6.2(e)(ii)(III)(D);

     (B) Next,  to Holding  Co.  until the  amount  allocated  pursuant  to this
Section  6.2(d)(vi)(III)(B)  (and not  reversed  by Section  6.2(e)(ii)(III)(C))
equals such amounts previously distributed and distributable pursuant to Section
7.1(e)(ii)  assuming that the Company had received all the cash  attributable to
the income being allocated;

                             Exhibit 10.50 Page 67
<PAGE>

     (C) Next,  to Holding Co. and the Manager in  proportion  to the  aggregate
amounts distributed and distributable  pursuant to Section 7.1(e)(iii) (assuming
that the Company had  received  all the cash  attributable  to the income  being
allocated)   until   the   amount    allocated    pursuant   to   this   Section
6.2(d)(vi)(III)(C) (and not reversed by Section  6.2(e)(ii)(III)(B)) equals such
amounts   previously   distributed   and   distributable   pursuant  to  Section
7.1(e)(iii);

     (D) Next,  to Holding Co. and the Manager in  proportion  to the  aggregate
amounts distributed and distributable  pursuant to Section 7.1(e)(iv)  (assuming
that the Company had  received  all the cash  attributable  to the income  being
allocated)   until   the   amount    allocated    pursuant   to   this   Section
6.2(d)(vi)(III)(D) (and not reversed by Section  6.2(e)(ii)(III)(A)) equals such
amounts previously distributed and distributable pursuant to Section 7.1(e)(iv);

     (IV) The relative  Percentage  Interest of WCPT to the combined  Percentage
Interests  of the  Whitehall  Group and WCPT  multiplied  by the  balance of the
Company's Profits shall be allocated as follows:

     (A) First,  to WCPT up to the  amounts  previously  allocated  pursuant  to
Section  6.2(e)(ii)(IV)(D)  until the amount allocated  pursuant to this Section
6.2(d)(vi)(IV)(A)  equals such amounts previously  allocated pursuant to Section
6.2(e)(ii)(IV)(D);

     (B) Next,  to WCPT  until the amount  allocated  pursuant  to this  Section
6.2(d)(vi)(IV)(B)  (and not reversed by Section  6.2(e)(ii)(IV)(C))  equals such
amounts previously distributed and distributable pursuant to Sections 7.1(f)(ii)
and 7.1(g)(ii)  assuming that the Company had received all the cash attributable
to the income being allocated;

     (C) Next, to WCPT and the Manager in  proportion  to the aggregate  amounts
distributed and distributable  pursuant to Sections  7.1(f)(iii) and 7.1(g)(iii)
(assuming that the Company had received all the cash  attributable to the income
being  allocated)   until  the  amount   allocated   pursuant  to  this  Section
6.2(d)(vi)(IV)(C)  (and not reversed by Section  6.2(e)(ii)(IV)(B))  equals such
amounts   previously   distributed  and   distributable   pursuant  to  Sections
7.1(f)(iii) and 7.1(g)(iii);

     (D) Next, to WCPT and the Manager in  proportion  to the aggregate  amounts
distributed  and  distributable  pursuant to Sections  7.1(f)(iv) and 7.1(g)(iv)
(assuming that the Company had received all the cash  attributable to the income
being  allocated)   until  the  amount   allocated   pursuant  to  this  Section
6.2(d)(vi)(IV)(D)  (and not reversed by Section  6.2(e)(ii)(IV)(A))  equals such
amounts previously distributed and distributable pursuant to Sections 7.1(f)(iv)
and 7.1(g)(iv).

     (e) Losses shall be allocated each year among the Members as follows:

     (i) First, among the Members holding Membership Units, in proportion to the
amounts  previously  allocated pursuant to Sections 6.2(d)(v) and (vi) until the
amount  allocated  pursuant  to  this  Section  6.2(e)(i)  equals  such  amounts
previously  allocated  pursuant  to  Sections  6.2(d)(v)  and (vi);  such amount
allocable  to the  Members,  other  than  the  Saracen  Members,  to be  further
allocated among them as set forth in Section 6.2(e)(ii) below.

                             Exhibit 10.50 Page 68
<PAGE>

     (ii) The allocation among the Members described in Section 6.2(e)(i), other
than the Saracen Members, shall be as follows:

     (I) The relative  Percentage  Interest of WHWEL to the combined  Percentage
Interests of the Whitehall  Group and WCPT  multiplied  by the Losses  allocable
pursuant  to Section  6.2(e)(i)  to the Members  other than the Saracen  Members
shall be allocated as follows:

     (A) First, to WHWEL and the Manager in proportion to the amounts previously
allocated  pursuant  to  Section  6.2(d)(vi)(I)(D)  until the  amount  allocated
pursuant  to  this  Section  6.2(e)(ii)(I)(A)  equals  such  amounts  previously
allocated pursuant to Section 6.2(d)(vi)(I)(D);

     (B) Next, to WHWEL and the Manager in proportion to the amounts  previously
allocated  pursuant  to  Section  6.2(d)(vi)(I)(C)  until the  amount  allocated
pursuant  to  this  Section  6.2(e)(ii)(I)(B)  equals  such  amounts  previously
allocated pursuant to Section 6.2(d)(vi)(I)(C);

     (C) Next,  to WHWEL until the amount  allocated  pursuant  to this  Section
6.2(e)(ii)(I)(C)  equals such amounts  previously  allocated pursuant to Section
6.2(d)(vi)(I)(B); and

     (D) Thereafter, to WHWEL; and

     (II)  The  relative  Percentage  Interest  Whitehall  XI  to  the  combined
Percentage  Interests of the Whitehall  Group and WCPT  multiplied by the Losses
allocated  pursuant to Section  6.2(e)(i) to the Members  other than the Saracen
Members shall be allocated as follows:

     (A) First,  to  Whitehall XI and the Manager in  proportion  to the amounts
previously  allocated  pursuant  to Section  6.2(d)(vi)(II)(D)  until the amount
allocated  pursuant  to  this  Section   6.2(e)(ii)(II)(A)  equal  such  amounts
previously allocated pursuant to Section 6.2(d)(vi)(II)(D);

     (B) Next,  to  Whitehall  XI and the Manager in  proportion  to the amounts
previously  allocated  pursuant  to Section  6.2(d)(vi)(II)(C)  until the amount
allocated  pursuant  to  this  Section   6.2(e)(ii)(II)(B)  equal  such  amounts
previously allocated pursuant to Section 6.2(d)(vi)(II)(C);

     (C) Next,  to  Whitehall  XI until the amount  allocated  pursuant  to this
Section  6.2(e)(ii)(II)(C)  equals such amounts previously allocated pursuant to
Section 6.2(d)(vi)(II)(B); and

     (D) Thereafter, to Whitehall XI.

     (III) The  relative  Percentage  Interest  of Holding  Co. to the  combined
Percentage  Interests of the Whitehall  Group and WCPT  multiplied by the Losses
allocated  pursuant to Section  6.2(e)(i) to the Members  other than the Saracen
Members shall be allocated as follows:

     (A) First,  to Holding  Co. and the  Manager in  proportion  to the amounts
previously  allocated  pursuant to Section  6.2(d)(vi)(III)(D)  until the amount
allocated  pursuant  to this  Section  6.2(e)(ii)(III)(A)  equals  such  amounts
previously allocated pursuant to Section 6.2(d)(vi)(III)(D);

                             Exhibit 10.50 Page 69
<PAGE>

     (B) Next,  to Holding  Co. and the  Manager in  proportion  to the  amounts
previously  allocated  pursuant to Section  6.2(d)(vi)(III)(C)  until the amount
allocated  pursuant  to this  Section  6.2(e)(ii)(III)(B)  equals  such  amounts
previously allocated pursuant to Section 6.2(d)(vi)(III)(C);

     (C) Next,  to Holding  Co.  until the  amount  allocated  pursuant  to this
Section  6.2(e)(ii)(III)(C) equals such amounts previously allocated pursuant to
Section 6.2(d)(vi)(III)(B); and

     (D) Thereafter, to Holding Co.

     (IV) The relative  Percentage  Interest of WCPT to the combined  Percentage
Interests of the Whitehall  Group and WCPT  multiplied  by the Losses  allocated
pursuant  to Section  6.2(e)(i)  to the Members  other than the Saracen  Members
shall be allocated as follows:

     (A) First, to WCPT and the Manager in proportion to the amounts  previously
allocated  pursuant  to Section  6.2(d)(vi)(IV)(D)  until the  amount  allocated
pursuant  to this  Section  6.2(e)(ii)(IV)(A)  equals  such  amounts  previously
allocated pursuant to Section 6.2(d)(vi)(IV)(D);

     (B) Next, to WCPT and the Manager in  proportion to the amounts  previously
allocated  pursuant  to Section  6.2(d)(vi)(IV)(C)  until the  amount  allocated
pursuant  to this  Section  6.2(e)(ii)(IV)(B)  equals  such  amounts  previously
allocated pursuant to Section 6.2(d)(vi)(IV)(C);

     (C) Next,  to WCPT  until the amount  allocated  pursuant  to this  Section
6.2(e)(ii)(IV)(C)  equals such amounts previously  allocated pursuant to Section
6.2(d)(vi)(IV)(B); and

     (D) Thereafter, to WCPT.

     (iii) Next, to the Members holding  Membership Units, an amount required to
reduce their positive Membership Capital Account balances to zero, in proportion
to the respective required amounts.

     (iv) Next, to the Saracen  Members  holding  Series A Preferred  Membership
Units,  an amount  required to reduce their  positive  Series A Capital  Account
balances to zero, in proportion to the respective required amounts.

     (v) Any  remaining  Losses  shall be  allocated  among all Members  holding
Membership Units in proportion to their respective Percentage Interests.

     (f) Notwithstanding Sections 6.2(d) and (e) hereof,

     (i) For federal  income tax  purposes  but not for purposes of crediting or
charging Capital Accounts,  depreciation or gain or loss realized by the Company
with respect to any  property  that was  contributed  to the Company or that was
held by the Company at a time when the Book Value of the Company  Assets and the
assets of the  Subsidiaries  was  adjusted  pursuant

                             Exhibit 10.50 Page 70
<PAGE>

to  the  third  sentence  of  Section  6.1(b)  shall,  in  accordance  with  the
"traditional  method" under Section  704(c) of the Code and Treasury  Regulation
Section 1.704-1(b)(2)(iv)(d) and (f), be allocated among the Members in a manner
which takes into account the differences  between the adjusted basis for federal
income tax purposes to the Company of its interest in such property and the fair
market value of such interest at the time of its contribution or revaluation.

     (ii) If there is a net decrease in the Minimum Gain of the Company during a
taxable year (including any Minimum Gain  attributable to  Member-Funded  Debt),
each  Member  at the end of such  year  shall be  allocated,  prior to any other
allocations  required under this Article VI, items of gross income for such year
(and,  if  necessary,  for  subsequent  years)  in the  amount  and  proportions
described in Treasury Regulation Sections 1.704-2(g) and 1.704-2(i)(4).

     (iii)  Notwithstanding the allocations  provided for in Sections 6.2(d) and
(e), no allocation of an item of loss or deduction  shall be made to a Member to
the extent such  allocation  would  cause or increase a deficit  balance in such
Member's  Capital  Account  as of the  end of the  taxable  year to  which  such
allocation  relates.  If  any  Member  receives  an  adjustment,  allocation  or
distribution  that  causes or  increases  such a deficit  balance,  taking  into
account the rules of Treasury Regulation Sections  1.704-1(b)(2)(ii)(d)(4),  (5)
and  (6),  such  Member  shall be  allocated  (after  taking  into  account  any
allocations made pursuant to Section  6.2(f)(ii)) items of income and gain in an
amount and manner to eliminate the Member's Capital Account deficit attributable
to such  adjustment,  allocation  or  distribution  as quickly as possible.  For
purposes of this Section  6.2(f)(iii),  there shall be excluded  from a Member's
deficit  Capital Account balance at the end of a taxable year of the Company (a)
such Member's  share,  determined in accordance  with Section 704(b) of the Code
and Treasury  Regulation  Section  1.704-2(g) of Minimum Gain (PROVIDED that, in
the case of Minimum Gain  attributable to Member-Funded  Debt, such Minimum Gain
shall be  allocated  to the Member or Members to whom such debt is  attributable
pursuant to Treasury  Regulation  Section  1.704-2(i)),  and (b) the amount that
such Member is obligated  to restore to the Company  under  Treasury  Regulation
Section 1.704-1(b)(2)(ii)(c).

     (iv)  Notwithstanding  the  allocations  provided for in subsection (ii) of
this Section  6.2(f) and Sections  6.2(d) and (e), if there is a net increase in
Minimum  Gain of the  Company  during  a  taxable  year of the  Company  that is
attributable to Member-Funded Debt, then first  Depreciation,  to the extent the
increase in such Minimum Gain is allocable to depreciable  property,  and then a
proportionate  part of other  deductions and  expenditures  described in Section
705(a)(2)(B)  of the Code,  shall be  allocated  to the lending or  guaranteeing
Member (and to joint  lenders or  guarantors  in  proportion  to their  relative
obligations),  PROVIDED that the total amount of deductions so allocated for any
year  shall not  exceed  the  increase  in  Minimum  Gain  attributable  to such
Member-Funded Debt in such year.

     (v) Any special allocation under Sections  6.2(f)(ii) through (iv) shall be
taken into account in computing subsequent  allocations of Profits and Losses of
any item thereof pursuant to this Article VI so that the net amount of any items
so allocated  and the Profits,  Losses and all items  thereof  allocated to each
Member  pursuant  to this  Article VI shall,  to the extent  permis  sible under
Section 704(b) of the Code and the Treasury Regulations  promulgated thereunder,
be equal to the net  amount  that  would  have  been  allocated  to each  Member
pursuant to this Article VI if such special allocation had not occurred.

                             Exhibit 10.50 Page 71
<PAGE>

     (vi) It is intended  that prior to a  distribution  of the proceeds  from a
liquidation of the Company  pursuant to Section  10.2(vi)  hereof,  the positive
Capital  Account  balance of each Member  shall be equal to the amount that such
Member would receive if liquidation proceeds were distributed in accordance with
Section  7.1.  Accordingly,  notwithstanding  anything  to the  contrary in this
Section 6.2, to the extent  permissible  under Sections  704(b) and 514(c)(9) of
the Code and the Treasury Regulations promulgated thereunder, Profits and Losses
and, if necessary,  items of gross income and gross  deductions,  of the Company
for the year of  liquidation of the Company (or, if the  liquidation  spans more
than one year,  each such year)  shall be  allocated  among the Members so as to
bring the positive  Capital  Account balance of each Member as close as possible
to the amount  that such  Member  would  receive if  liquidation  proceeds  were
distributed in accordance with Section 7.1.

     (vii)  Appropriate  adjustments  shall  be made to the  provisions  of this
Section 6.2 if a New Member is admitted to the Company.

     (viii) The Members agree that in the absence of any special  allocations or
adjustments to the Capital Accounts made by the Internal Revenue Service,  their
respective  Capital  Account  balances  (other than with respect to the Series A
Preferred Membership Units) should be in the ratio of their respective number of
Membership Units, and, accordingly,  notwithstanding anything to the contrary in
Section 6.2(d), to the extent permissible under Sections 704(b) and 514(c)(9) of
the Code and the Treasury Regulations  promulgated  thereunder,  for purposes of
maintaining  Capital Account balances,  book income, gain and loss from the sale
of Company Assets and the assets of the  Subsidiaries  shall be allocated,  in a
manner that brings the Member's Capital Account balances into the ratio of their
respective number of Membership Units as quickly as possible.

     (ix) To the extent any  payments  are made  pursuant  to  Sections  7.1(i),
7.1(j),  7.1(k),  7.1(l), 7.1(m), 7.1(n) and 7.2 then, to the extent permissible
under  Sections  704(b) and  514(c)(9) of the Code and the Treasury  Regulations
promulgated thereunder,  appropriate adjustments shall be made to the allocation
of Profits and Losses under  Sections  6.2(d) and (e) among the  Members,  other
than the Saracen Members, so that the cumulative Profits and Losses allocated to
such Members equals, as nearly as possible, the amount of distributions received
by each Member,  after taking into account all payments made pursuant to Section
7.1(i), 7.1(j), 7.1(k), 7.1(l), 7.1(m), 7.1(n) and 7.2.

                                  ARTICLE VII.

                         APPLICATIONS AND DISTRIBUTIONS
                                OF AVAILABLE CASH
                                -----------------

     7.1. Applications and Distributions.

     (a)  Distributions  shall be made by the Manager to the Members of all or a
portion of  Available  Cash as  determined  by the  Management  Committee  (such
amount, the "Distribution Amount") in accordance with Section 7.1(b) through (g)
within  thirty (30) days after the end of each quarter of each

                             Exhibit 10.50 Page 72
<PAGE>

Fiscal Year. The Members acknowledge and agree, notwithstanding anything in this
Agreement to the  contrary,  that the Company  shall make  distributions  to all
Members in accordance with this Section 7.1 in an amount at least sufficient (i)
to pay the  amounts to Saracen set forth in Section  7.1(b)(ii)  below and (ii),
when it has Available  Cash to do so, to provide WCPT the amount that WCPT would
be required to distribute to its  shareholders,  on account of taxable income of
the Company  allocable to WCPT, so that WCPT is able to satisfy the distribution
requirements  of a real estate  investment  trust with  respect to such  taxable
income.

     (b) The Distribution Amount and the Capital Proceeds  Distribution  Amount,
if any, shall be distributed as follows:

     (i) First,  but only with  respect  to,  and to the extent of, any  Capital
Proceeds  Distribution  Amount derived from a third-party  mortgage financing or
refinancing relating to a Property acquired with the proceeds of a corresponding
specified  Interim  Capital  Contribution,  to each Managing Member pro rata (in
proportion to the unreturned Interim Capital Contributions made by such Managing
Member) until each such Managing Member shall have received, taking into account
the amount of all prior  distributions  under this Section  7.1(b)(i),  the full
amount of all Interim Capital Contributions made by such Managing Member through
the date of distribution;

     (ii)  Second,  in an  aggregate  amount  equal to the sum of (A) the Unpaid
Preferred Distribution,  if any, plus (B) the Preferred Distribution Amount, pro
rata to each Saracen  Member,  in proportion to its relative  Series A Preferred
Percentage Interests; and

     (iii)  Third,  in an  aggregate  amount  equal to the  Common  Distribution
Amount,  pro rata and on a pari passu  basis,  (A) to each  Saracen  Member,  an
amount equal to each Saracen  Member's  Percentage  Interest  multiplied  by the
Common Distribution Amount and (B) to Whitehall XI, WHWEL,  Holding Co. and WCPT
an amount equal to their combined Percentage  Interests multiplied by the Common
Distribution  Amount which amount shall be  distributed  to Whitehall XI, WHWEL,
Holding  Co.  and  WCPT  in  accordance   with  Section   7.1(c)   through  (g),
respectively.

     (c) A portion  of the total  amount  distributed  to WHWEL,  Whitehall  XI,
Holding  Co. and WCPT  pursuant  to Section  7.1(b)(iii)(B)  above  equal to the
product of such amount  multiplied  by the quotient  (expressed  as a percentage
rounded  up to the  nearest  one  ten-thousandth  (0.0001))  of  the  Percentage
Interest of WHWEL  divided by the Combined  Whitehall/WCPT  Percentage  Interest
shall be further distributed as follows:

     (i) First,  to WHWEL until WHWEL shall have  received,  taking into account
the amount of all prior  distributions  under this Section  7.1(c)(i),  the full
amount  of  all  Capital  Contributions  made  by  WHWEL  through  the  date  of
distribution  (it being  understood  and agreed  that as of the date hereof such
Capital Contributions shall be deemed to be the aggregate amount shown for WHWEL
in Schedule 5.1);

                             Exhibit 10.50 Page 73
<PAGE>

     (ii) Second, to WHWEL until WHWEL shall have received,  taking into account
the timing and amount of all prior contributions and distributions,  an Internal
Rate of Return equal to 17.5% per annum;

     (iii)  Third,  (x) 82.5% to WHWEL and (y) 17.5% to the Manager  (subject to
Section 7.1(L)), until WHWEL shall have received, taking into account the timing
and amount of all prior  contributions  and  distributions,  an Internal Rate of
Return equal to 22.5% per annum; and

     (iv)  Thereafter,  (x) 77.5% to WHWEL and (y) 22.5% to the Manager (subject
to Section 7.1(L)).

     (d) A portion of the total  amount  distributed  to  Whitehall  XI,  WHWEL,
Holding  Co. and WCPT  pursuant  to Section  7.1(b)(iii)(B)  above  equal to the
product of such amount  multiplied by the quotient  ((expressed  as a percentage
rounded  up to the  nearest  one  ten-thousandth  (0.0001))  of  the  Percentage
Interest  of  Whitehall  XI divided by the  Combined  Whitehall/WCPT  Percentage
Interest shall be further distributed as follows:

     (i) First, to Whitehall XI until  Whitehall XI shall have received,  taking
into account the amount of all prior distributions under this Section 7.1(d)(i),
the full amount of all Capital  Contributions  made by  Whitehall XI through the
date of distribution;

     (ii) Second, to Whitehall XI until Whitehall XI shall have received, taking
into account the timing and amount of all prior contributions and distributions,
an Internal Rate of Return equal to 15% per annum;

     (iii) Third, (x) 80% to Whitehall XI and (y) 20% to the Manager (subject to
Section 7.1(m)), until Whitehall XI shall have received, taking into account the
timing and amount of all prior contributions and distributions, an Internal Rate
of Return equal to 25% per annum; and

     (iv)  Thereafter,  (x)  75% to  Whitehall  XI and  (y)  25% to the  Manager
(subject to Section 7.1(m)).

     (e) A portion  of the total  amount  distributed  to  Holding  Co.,  WHWEL,
Whitehall  XI and WCPT  pursuant  to Section  7.1(b)(iii)(B)  above equal to the
product of such amount multiplied by such amount by the quotient  ((expressed as
a  percentage  rounded up to the nearest  one  ten-thousandth  (0.0001))  of the
Percentage  Interest  of  Holding  Co.  divided by the  Combined  Whitehall/WCPT
Percentage Interest shall be further distributed as follows:

     (i) First,  to Holding Co. until  Holding Co. shall have  received,  taking
into account the amount of all prior distributions under this Section 7.1(e)(i),
the full amount of all  Capital  Contributions  made by Holding Co.  through the
date of distribution  (it being understood and agreed that as of the date hereof
such Capital  Contributions shall be deemed to be the aggregate amount shown for
Holding Co. in Schedule 5.1);

                             Exhibit 10.50 Page 74
<PAGE>

     (ii) Second,  to Holding Co. until Holding Co. shall have received,  taking
into account the timing and amount of all prior contributions and distributions,
an Internal Rate of Return equal to 15% per annum;

     (iii) Third,  (x) 80% to Holding Co. and (y) 20% to the Manager (subject to
Section 7.1(n)), until Holding Co. shall have received,  taking into account the
timing and amount of all prior contributions and distributions, an Internal Rate
of Return equal to 25% per annum; and

     (iv) Thereafter, (x) 75% to Holding Co. and (y) 25% to the Manager (subject
to Section 7.1(n)).

     (f) The total  amount  equal to the WCPT I  Distributions  shall be further
distributed as follows:

     (i) First, to WCPT until WCPT shall have received,  taking into account the
amount of all prior distributions under this Section 7.1(f)(i),  the full amount
of all Capital  Contributions  made by WCPT through the date of distribution (it
being understood and agreed that for the purposes of this Section 7.1(f),  as of
the date hereof, the total amount of WCPT Phase I Capital  Contributions made by
WCPT shall be deemed to be the aggregate amount shown for WCPT in Schedule 5.1);

     (ii) Second,  to WCPT until WCPT shall have  received,  taking into account
the timing and amount of all prior contributions and distributions,  an Internal
Rate of Return equal to 17.5% per annum with respect to the WCPT Phase I Capital
Contributions;

     (iii)  Third,  (x) 82.5% to WCPT and (y) 17.5% to the  Manager,  until WCPT
shall have  received,  taking  into  account  the timing and amount of all prior
contributions and  distributions,  an Internal Rate of Return equal to 22.5% per
annum with respect to the WCPT Phase I Capital Contributions; and

     (iv) Thereafter, (x) 77.5% to WCPT and (y) 22.5% to the Manager.

     (g) The total  amount equal to the WCPT II  Distributions  shall be further
distributed as follows:

     (i) First, to WCPT until WCPT shall have received,  taking into account the
amount of all prior distributions under this Section 7.1(g)(i),  the full amount
of all WCPT  Phase II Capital  Contributions  made by WCPT  through  the date of
distribution;

     (ii) Second,  to WCPT until WCPT shall have  received,  taking into account
the timing and amount of all prior contributions and distributions,  an Internal
Rate of Return  equal to 15% per annum with respect to the WCPT Phase II Capital
Contributions;

     (iii) Third,  (x) 80% to WCPT and (y) 20% to the Manager,  until WCPT shall
have  received,  taking  into  account  the  timing  and  amount  of  all  prior
contributions  and  distributions,

                             Exhibit 10.50 Page 75
<PAGE>

an Internal Rate of Return equal to 25% per annum with respect to the WCPT Phase
II Capital Contributions; and

     (iv) Thereafter, (x) 75% to WCPT and (y) 25% to the Manager.

     (h) If and to the  extent  applicable,  an amount  equal to the  Percentage
Interest of each New Member multiplied by the Common  Distribution  Amount shall
be further distributed as follows:

     (i) First, to such New Member until such New Member shall have received the
full amount of all  Capital  Contributions  made by such New Member  through the
date of distribution;

     (ii) Second,  to such New Member until such New Member shall have received,
taking  into  account  the  timing  and  amount of all prior  contributions  and
distributions,  an Internal  Rate of Return equal to a percentage to be approved
by the Management Committee;

     (iii) Third, (x) a percentage to be approved by the Management Committee to
such New Member and (y) a percentage to be approved by the Management  Committee
to the Manager,  until such New Member shall have received,  taking into account
the timing and amount of all prior contributions and distributions,  an Internal
Rate of Return equal to a percentage to be approved by the Management Committee;
and

     (iv)  Thereafter,  (x)  a  percentage  to be  approved  by  the  Management
Committee  to  such  New  Member  and (y) a  percentage  to be  approved  by the
Management Committee to the Manager.

     (i) If WCPT is entitled to receive payments pursuant to Section 7.1(h)(iii)
or (iv) or pursuant to Section 7.6 (from any Member other than any Member of the
Whitehall  Group, it being  acknowledged  that WCPT (or any other Manager) shall
not be entitled to any such  Promote  from  Saracen) on account of any  Promote,
then all such amounts  entitled to be received by WCPT,  after  subtracting  any
allocation  by WCPT of any portion of the Promote as incentive  compensation  to
officers and employees of WCPT (the "WCPT Amount"), shall instead be distributed
as follows:  (A) to WCPT and WHWEL for  distribution  in accordance with Section
7.1(c),  an amount  equal to the  product of the WCPT Amount  multiplied  by the
quotient  (expressed  as a  percentage  rounded  up  to  the  nearest  one  ten-
thousandth (0.0001)) of the Percentage Interest of WHWEL divided by the Combined
Whitehall/WCPT   Percentage   Interest,   (B)  to  WCPT  and  Whitehall  XI  for
distribution in accordance  with Section 7.1(d),  an amount equal to the product
of the WCPT Amount multiplied by the quotient (expressed as a percentage rounded
up to the  nearest  one  ten-thousandth  (0.0001))  of the  relative  Percentage
Interest  of  Whitehall  XI divided by the  Combined  Whitehall/WCPT  Percentage
Interest,  (C) to WCPT and  Holding  Co. for  distribution  in  accordance  with
Section 7.1(e),  an amount equal to the product of the WCPT Amount multiplied by
the  quotient  (expressed  as  a  percentage  rounded  up  to  the  nearest  one
ten-thousandth  (0.0001)) of the  Percentage  Interest of Holding Co. divided by
the Combined  Whitehall/WCPT  Percentage  Interest,  (D) to WCPT and Manager for
distribution in accordance  with Section 7.1(f),  an amount equal to the product
of the WCPT Amount multiplied by the quotient (expressed as a percentage rounded
up to the nearest one ten-thousandth (0.0001)) of the WCPT I Percentage Interest
divided by the Combined  Whitehall/WCPT  Percentage Interest and (E) to WCPT and

                             Exhibit 10.50 Page 76
<PAGE>

Manager for  distribution in accordance with Section 7.1(g),  an amount equal to
the  product of the WCPT  Amount  multiplied  by the  quotient  (expressed  as a
percentage rounded up to the nearest one ten-thousandth (0.0001)) of the WCPT II
Percentage Interest divided by the Combined Whitehall/WCPT  Percentage Interest.
Except as provided in the immediately  preceding sentence,  Whitehall XI, WHWEL,
Holding  Co.,  Saracen  and any other New  Member  acknowledge  and agree  that,
notwithstanding their existing or future direct or indirect ownership of Shares,
(i) they shall not have any direct or indirect  interest in the Promote  payable
to WCPT pursuant to this Agreement, (ii) WCPT shall structure the receipt of the
Promote or enter into one or more transactions, so that none of WHWEL, Whitehall
XI,  Holding  Co.,  Saracen  nor any other New  Member  will have any  direct or
indirect interest therein,  including,  without  limitation,  by distributing or
causing the  distribution  of the proceeds of or assigning  its right to receive
all or any portion of the Promote to an Affiliate  of or  Person(s)  employed by
WCPT and not to WCPT itself,  (iii) WHWEL,  Whitehall XI, Holding Co.,  Saracen,
any other New Member and the Company will  cooperate  with WCPT,  its Affiliates
and their respective  shareholders,  in good faith, but without additional costs
to WHWEL,  Whitehall  XI,  Holding  Co.,  Saracen,  any other New  Member or the
Company, to accomplish the foregoing, and (iv) WCPT (or any other Manager) shall
only be  entitled  to  receive  the  Promote  under  and  pursuant  to  Sections
7.1(c)(iii)(y),  7.1(c)(iv)(y),  7.1(d)(iii)(y),  7.1(d)(iv)(y), 7.1(e)(iii)(y),
7.1(e)(iv)(y),  7.1(f)(iii)(y),  7.1(f)(iv)(y),  7.1(g)(iii)(y),  7.1(g)(iv)(y),
7.1(h)(iii)(y) and 7.1(h)(iv)(y).

     (j) Notwithstanding the terms of Sections 7.1(c),  7.1(d),  7.1(e), 7.1(f),
7.1(g) or  7.1(h),  if WCPT  shall  cease to be the  Manager,  then,  unless the
election  described in the proviso of this sentence is made,  all  distributions
that would otherwise have been made pursuant to (A) Sections  7.1(c)(iii) (y) or
7.1(c)(iv)(y)  shall be made to  WHWEL  instead  of the  Manager,  (B)  Sections
7.1(d)(iii)(y)  or  7.1(d)(iv)(y)  shall be made to  Whitehall XI instead of the
Manager,  (C) Sections  7.1(e)(iii)(y) or 7.1(e)(iv)(y) shall be made to Holding
Co. instead of the Manager,  (D) Sections  7.1(f)(iii)(y) or 7.1(f)(iv)(y) shall
be  made  to  WCPT  instead  of the  Manager,  (E)  Sections  7.1(g)(iii)(y)  or
7.1(g)(iv)(y)  shall be made to WCPT  instead of the  Manager,  and (F) Sections
7.1(h)(iii)(y)  or 7.1(h)(iv)(y)  shall be made to the New Member instead of the
Manager;  PROVIDED,  HOWEVER,  that if WCPT is removed as  Manager  pursuant  to
Section  9.1,  WHWEL and  Whitehall  XI shall have the right,  in their sole and
absolute  discretion,  to appoint a successor  Manager  (which may be Members or
Affiliates of Members and who shall provide  substantially  the same services as
the Manager  hereunder)  and to have all or a portion (as WHWEL and Whitehall XI
shall   determine)   of  the   amounts   distributable   pursuant   to  Sections
7.1(c)(iii)(y),  7.1(c)(iv)(y),  7.1(d)(iii)(y),  7.1(d)(iv)(y), 7.1(e)(iii)(y),
7.1(e)(iv)(y),  7.1(f)(iii)(y),  7.1(f)(iv)(y),  7.1(g)(iii)(y),  7.1(g)(iv)(y),
7.1(h)(iii)(y) and 7.1(h)(iv)(y) distributed to such successor.

     (k) Distributions shall be made by the Manager to the Members of all or any
portion of Capital  Proceeds as determined  by the  Management  Committee  (such
amount, the "Capital Proceeds  Distribution  Amount") in accordance with Section
7.1(a) in such  amounts  and at such  time(s) as  determined  by the  Management
Committee in its sole discretion,  PROVIDED, however, that such Capital Proceeds
Distribution  Amount  shall not be made unless at least  thirty (30) days' prior
written notice of the approximate  amount of such Capital Proceeds  Distribution
Amount has been delivered to the Preferred Holders; PROVIDED,  further, that any
Capital Proceeds Distribution Amount distributable pursuant to Section 7.1(b)(i)
from a third-party  mortgage  financing or refinancing  relating to a particular
Property which has been acquired with the proceeds of a corresponding  specified
Interim Capital  Contribution with respect to such Property that, at the time of
such  distribution,  continues  to qualify as

                             Exhibit 10.50 Page 77
<PAGE>

an Interim Capital Contribution,  shall not require such thirty (30) days' prior
written notice specified in the preceding clause.

     (l) In  connection  with any  Distribution,  if the  Manager is entitled to
receive  payments  pursuant  to Section  7.1(c)(iii)(y)  or  7.1(c)(iv)(y),  but
Whitehall XI shall have not received,  taking into account the timing and amount
of all prior  contributions and distributions,  an Internal Rate of Return equal
to 15% per annum with respect to its Capital  Contributions  pursuant to Section
7.1(d),  then  an  amount,  not to  exceed  50% of the  amount  otherwise  to be
distributed   to  the   Manager   pursuant  to   Sections   7.1(c)(iii)(y)   and
7.1(c)(iv)(y),  if any, shall be distributed to Whitehall XI, until Whitehall XI
shall have  received,  taking  into  account  the timing and amount of all prior
contributions  and  distributions,  an Internal  Rate of Return equal to 15% per
annum with respect to their Capital Contributions.

     (m) In  connection  with any  Distribution,  if the  Manager is entitled to
receive   payments   pursuant   to   Sections   7.1(d)(iii)(y),   7.1(d)(iv)(y),
7.1(e)(iii)(y) or 7.1(e)(iv)(y)  but WHWEL shall have not received,  taking into
account the timing and amount of all prior  contributions and distributions,  an
Internal  Rate of Return  equal to 15% per annum  with  respect  to its  Capital
Contributions  pursuant to Section 7.1(c),  then an amount, not to exceed 45% of
the amount  otherwise  to be  distributed  to the  Manager  pursuant to Sections
7.1(d)(iii)(y), 7.1(d)(iv)(y), 7.1(e)(iii)(y) or 7.1(e)(iv)(y), if any, shall be
distributed to WHWEL,  until WHWEL shall have received,  taking into account the
timing and amount of all prior contributions and distributions, an Internal Rate
of Return equal to 15% per annum with respect to its Capital Contributions.

     (n) In  connection  with any  Distribution,  if the  Manager is entitled to
receive payments made pursuant to Section  7.1(c)(ii)(y) or  7.1(c)(iv)(y),  but
Holding Co. shall have not  received,  taking into account the timing and amount
of all prior  contributions and distributions,  an Internal Rate of Return equal
to 15% per annum with respect to its Capital  Contributions  pursuant to Section
7.1(e),  then  an  amount,  not to  exceed  50% of the  amount  otherwise  to be
distributed to the Manager pursuant to Sections 7.1(c)(iii)(y) or 7.1(c)(iv)(y),
if any,  shall be  distributed  to Holding  Co.  until  Holding  Co.  shall have
received,  taking into account the timing and amount of all prior  contributions
and  distributions,  an  Internal  Rate of Return  equal to 15% per  annum  with
respect to its Capital Contributions.

     (o) Although the terms of this Section 7.1 contemplate  distributions being
made under paragraph (b) and then under  paragraphs (c), (d), (e), (f), (g), (h)
and (i) of this Section 7.1, the parties intend for the calculations required by
such  paragraphs to be made  simultaneously  and for the funds to be distributed
simultaneously  in  accordance  with such  paragraphs  in a single  distribution
rather than in seriatim.

     (p) WCPT  acknowledges  and agrees that 50% of all amounts  received by the
Manager pursuant to Sections 7.1(c)(iii)(y),  7.1(c)(iv)(y), 7.1(f)(iii)(y), and
7.1(f)(iv)(y),  and 55% of all  amounts  received  by the  Manager  pursuant  to
Sections   7.1(d)(iii)(y),    7.1(d)(iv)(y),   7.1(e)(iii)(y),    7.1(e)(iv)(y),
7.1(g)(iii)(y),  7.1(g)(iv)(y),  7.1(h)(iii)(y), and 7.1(h)(iv)(y) shall be paid
to employees,  officers and other personnel of WCPT and shall not be distributed
to WRP (it being  understood  and agreed that any amounts that are,  pursuant to
clause (l),  clause (m) or clause (n) of this Section 7.1  distributed to WHWEL,
Whitehall  XI, or Holding Co., as the case may be, rather than the Manager shall
be deemed to constitute  payments that, in compliance with this clause (p) could
be distributed  by WCPT

                             Exhibit 10.50 Page 78
<PAGE>

to WRP rather than paid to employees,  officers or other personnel of WCPT). Any
amendments to, or departures  from, the foregoing  provisions shall be deemed to
be a Major Decision for purposes of this Agreement.

     7.2. Restoration of Excess Distributions. Subject to Section 7.3:

     If any  Promote  Payments  to the Manager  have  previously  been made and,
subsequently,  the  Internal  Rate of  Return  for any of WHWEL,  Whitehall  XI,
Holding Co. and WCPT is reduced as a result of a Capital Contribution being made
pursuant  to  Section  5.2 or  otherwise,  then the  parties  hereto  shall make
appropriate  adjustments to the amounts  previously  distributed or paid to them
(and the Manager shall return all or a portion of such Promote  Payments to such
Member from whom such Promote  Payment was received) to the extent  necessary so
that the balance of such Promote Payments  retained by the Manager (after giving
effect to such adjustments) does not exceed the Requisite Promote  applicable to
such Member,  taking into account (x) such  reduction in such Member's  Internal
Rate of Return, (y) the timing and amount of all Capital  Contributions made by,
and all the Common  Distribution  Amounts  received  by, such Member and (z) the
Promote Payments previously received by the Manager and not yet returned to such
Member pursuant to this Section 7.2.

     7.3.  Liquidation.  In the  event of the sale or other  disposition  of all
Properties  owned by the Company  and its  Subsidiaries,  the  Company  shall be
dissolved  and  the  proceeds  of  such  sale  or  other  disposition  shall  be
distributed to the Members in liquidation as provided in Article X.

     7.4. Repayment of Member Loans. If any Member shall be a borrower under one
or more Member  Loans (a "Debtor  Member"),  then any  distributions  that would
otherwise be payable to such Debtor Member  pursuant to Section 7.1, 7.2 or 10.2
shall  instead  be paid to the Member or Members  which made such  Member  Loans
(each,  a "Lender  Member"),  first to pay any accrued  interest (at the Default
Rate) and then to pay the  principal  amount  thereof,  until such Member  Loans
(including  any accrued  and unpaid  interest)  shall be repaid in full.  In the
event there are two or more Lender  Members with  respect to any Debtor  Member,
distributions  under  this  Section  7.4  shall be made PRO RATA to each  Lender
Member in proportion to the relative principal amount of Member Loans (including
accrued  and unpaid  interest)  that such  Lender  Member has  outstanding  as a
percentage of total  outstanding  Member Loans made to such Debtor Member by all
Lender Members.  Any amounts distributed  pursuant to this Section 7.4 shall for
all other  purposes of this Agreement be treated as if distributed to the Debtor
Member.

     7.5.  Revisions to Reflect  Issuance of  Additional  Membership  Interests.
Subject to Section 12.1 herein,  in the event that the Company issues additional
membership interests pursuant to Section 5.9 hereof with rights,  preferences or
privileges  different  from those issued on the date hereof,  the Manager  shall
make such  revisions  to this  Article VII as it deems  necessary to reflect the
issuance of such additional  membership interests and any special rights, duties
or powers with respect thereto.

     7.6. Initial Public  Offering;  Sale of Units. (a) In the event of a public
offering of Shares by WCPT and provided that WCPT shall be acting as the Manager
at the time of such  offering,  each  Member  and WRP agree to take all  actions
necessary  or  appropriate  at no cost or expense to the  Saracen  Members,  and
without  any  impact on the  rights or amounts  to be  received  by the  Saracen
Members, including, without limitation,  amending any Organizational Document of
WCPT and the

                             Exhibit 10.50 Page 79
<PAGE>

Company (including this Agreement) in order that the Manager receives additional
compensation  (either in cash, or if the Managing  Members agree, in the form of
Membership  Units or  otherwise)  equal in value to the Promote that the Manager
would  have  received  if  all of the  Company  Assets  and  the  assets  of the
Subsidiaries  were sold for a price equal to the total  valuation of the Company
(implied by reference to the public  offering  price of the shares sold by WCPT)
and the proceeds of such sale were distributed  pursuant to Section 10.2. If, in
connection with a public offering of WCPT, WCPT, WHWEL, Whitehall XI and Holding
Co.  are  restricted  from  selling  their  Membership  Units or Shares  until a
specified  lock-up  period has  lapsed  after such  offering,  then the  Promote
payable to WCPT under this subparagraph (a) shall be calculated and paid to WCPT
promptly after such lock-up period expires.  WHWEL,  with respect to any Promote
that would be received by the Manager pursuant to Section 7.1(c),  Whitehall XI,
with  respect to any Promote  that would be received by the Manager  pursuant to
Section  7.1(d) and  Holding  Co.,  with  respect to any  Promote  that would be
received by Manager  pursuant to Section 7.1(e),  agree to pay to the Manager or
its designee  contemporaneously  with the closing of the public  offering (or on
the  day  after  expiration  of any  lock-up  as  described  in the  immediately
preceding  sentence)  such  amount of the  Promote  in cash or, if WCPT,  WHWEL,
Whitehall  XI,  Holding Co. and WRP agree  otherwise,  in the form of Membership
Units or  otherwise  and based upon the relative  Percentage  Interests of WCPT,
WHWEL, Whitehall XI and Holding Co. Without in any way limiting the restrictions
contained  in  Article  8, each  Member of the  Whitehall  Group  agrees  not to
distribute its  Membership  Units or Shares to any of its  constituent  partners
prior to  payment  of the  Promote  payable  under this  subparagraph  (a).  Any
Membership Units to be received by the Manager pursuant to this subparagraph (a)
shall  not be newly  issued  Membership  Units  but  shall be  Membership  Units
beneficially  owned by the Members of the Whitehall  Group.  Each Member and WRP
will work  together in good faith to achieve the  optimal tax  consequences  for
WCPT; PROVIDED, that there is no adverse impact on the other Members.

     (b) Unless the full  Promote  has  already  been,  or is due to be, paid to
Manager  under  subparagraph  (a), in the event that any Member of the Whitehall
Group, to the extent permitted under this Agreement,  either sells (or otherwise
disposes of) all or any of its Membership Units to a third-party or converts all
or any of its  Membership  Units into  Shares or WRP  Shares,  any Member of the
Whitehall  Group,  as  the  case  may  be,  shall  pay  to  the  Manager  on the
Determination  Date (as  defined  below)  an amount  equal to the  amount of the
Promote that would have been payable to the Manager if the proceeds  received by
any  Member  of the  Whitehall  Group,  (or the  cash  value  thereof  as of the
Determination Date if such proceeds are not cash) were received by any Member of
the Whitehall  Group,  pursuant to a  distribution  of Available  Cash among all
Members (other than Saracen) pursuant to Sections 7.1(c), (d), (e), (f) and (g).
For purposes of this  subparagraph  (b), the  "Determination  Date" shall be the
date of the relevant sale,  disposition  or conversion of the Membership  Units;
provided  that,  if the  Shares  or WRP  Shares  received  by any  Member of the
Whitehall Group, as the case may be, upon conversion of any Membership Units are
subject to any "lock-up"  agreement  prohibiting  the sale of such Shares or WRP
Shares for a specified period, the "Determination Date" shall mean the date upon
which such lock-up period expires.

     (c) Upon  payment of all  amounts  (whether  in cash,  Shares,  WRP Shares,
Membership  Units or other  consideration)  due to the Manager  pursuant to this
Section 7.6 in respect of the sale,  disposition or conversion of any Membership
Units,  no further  amounts  shall be payable to the  Manager  pursuant  to this
Section  7.6  or   Sections   7.1(c)(iii)(y),   7.1(c)(iv)(y),   7.1(d)(iii)(y),
7.1(d)(iv)(y),  7.1(e)(iii)(y),  7.1(e)(iv)(y),  7.1(f)(iii)(y),  7.1(f)(iv)(y),
7.1(g)(iii)(y),  7.1(g)(iv)(y), 7.1(h(iii)(y) and

                             Exhibit 10.50 Page 80
<PAGE>

7.1(h)(iv)(y)  or any successor  provision to any of the foregoing in respect of
any such sold,  disposed of or converted  Membership  Units or in respect of any
subsequent  sale,  transfer  or  other  disposition  of  the  proceeds  from  or
consideration received on account of any such sale, disposition or conversion of
Membership Units.

                                  ARTICLE VIII.

                          TRANSFER OF COMPANY INTERESTS
                          -----------------------------

     8.1. Limitations on Assignments of Interests by Members.

     (a) Except as provided in Section  8.1(b) and Section  8.2, no Member shall
Transfer (as  hereinafter  defined) all or any portion of its Interest or permit
such a  Transfer  or  contract  to do so,  without  the  consent  of each of the
Managing  Members (which consent may be withheld in such Managing  Member's sole
discretion  for any  reason  or no  reason)  and in strict  compliance  with the
provisions of this Article VIII. As used herein "Transfer" of an Interest means,
with  respect  to  any  Member,  any  transfer,  sale,  pledge,   hypothecation,
encumbrance,  assignment or other  disposition of any portion of the Interest of
such Member or the proceeds  thereof  (whether  voluntarily,  involuntarily,  by
operation of law or otherwise). Notwithstanding the foregoing, a transfer, sale,
pledge, hypothecation, encumbrance, assignment or other disposition of ownership
interests  in WCPT  (including  by virtue of an  Extraordinary  Transaction  but
excluding  any  transfer of up to 6,000  shares of WCPT issued to holders  other
than WRP on or about  August 28, 1997) shall  constitute a "transfer"  of WCPT's
Interest  and shall be subject  to the  provisions  of this  Article  VIII.  Any
purported  Transfer in  violation  of this Article VIII shall be void ab initio,
and shall not bind the Company,  and the Members making such purported transfer,
sale or  assignment  shall  indemnify and hold the Company and the other Members
harmless from and against any federal,  state or local income taxes, or transfer
taxes,  including without limitation,  transfer gains taxes, arising as a result
of, or caused directly or indirectly by, such purported Transfer.  The giving of
any consent to a Transfer in any one or more instances  shall not limit or waive
the need for such consent in any other or subsequent instances.

     (b) Subject to  compliance  with the  remaining  provisions of this Article
VIII and with Section 4.2 and notwithstanding anything to the contrary set forth
in Section  8.1(a) above,  each of WCPT,  WHWEL,  Whitehall XI,  Holding Co. and
Saracen may,  from time to time and without any consent or  approval,  pledge or
otherwise grant a security  interest in all or part of such Member's Interest to
an  Institutional  Lender to secure a loan made to such Member (a  "Pledgor") by
such  Institutional  Lender  (a  "Pledgee");  provided  that,  (i) such  pledged
Interest may not be  transferred  to the Pledgee by  foreclosure,  assignment in
lieu  thereof  or  other  enforcement  of such  pledge,  and (ii)  WCPT,  WHWEL,
Whitehall XI, Holding Co. and Saracen may pledge only their respective  economic
interests  in  the  Company  and  no  other  rights   hereunder.   In  addition,
notwithstanding  anything to the contrary set forth herein, (A) WHWEL shall have
the right at any time to transfer  all or any part of its  Interest  without the
prior consent of any Member (including WCPT and the Manager) pursuant to Section
8.3,  in  connection  with the  exchange  of its  Membership  Units  for the WRP
At-Market  Shares, or in connection with the exercise of any of the WRP Warrants
and/or the New WRP  Warrants,  (B) Whitehall XI shall have the right at any time
to transfer  all or any part of its  Interest  without the prior  consent of any
Member (including WCPT and the Manager) pursuant to Section 8.3 or in connection
with the exercise of any

                             Exhibit 10.50 Page 81
<PAGE>

of the WRP Warrants and/or the New WRP Warrants,  (C) Holding Co. shall have the
right at any time to transfer all or any part of its Interest  without the prior
consent of any Member  (including WCPT and the Manager) pursuant to Section 8.3,
(D) any Saracen  Member  shall have the right at any time to transfer all or any
part of his or her Interest without the prior consent of any Member (i) pursuant
to Section 8.3,  (ii) to another  Saracen  Member,  PROVIDED  that such transfer
shall not result in Dominic J. Saraceno having a Percentage  Interest  (assuming
for purposes of determining  Dominic J. Saraceno's  Percentage Interest pursuant
to  this  Section  8.1(b)  only,  all  of his  outstanding  Series  A  Preferred
Membership  Units were converted into Membership  Units at the conversion  price
set forth in the Series A Terms) equal to or greater than 10% or (iii)  pursuant
to a transfer for a tax or estate planning  purpose only, by inter vivos gift or
sale to an  entity  or trust or  pursuant  to any  applicable  laws of  descent;
provided that at all times the voting control of such entity or trust is held by
and the decisions of such entity or trust are made solely by such Member (or, if
applicable,  by any executor) and (E) WHWEL,  Whitehall XI and Holding Co. shall
have the right at any time to transfer all or any part of its  Interest  without
prior consent of any Member (including WCPT and the Manager) to any Affiliate of
Goldman Sachs Group.

     (c) At all times prior to an initial  public  offering by WCPT,  any one or
more of Whitehall  Street Real Estate Limited  Partnership  V, Whitehall  Street
Real Estate Limited  Partnership VII and/or any other Affiliate of Goldman Sachs
Group meeting the  requirements  of clause (i) of the  definition of "Affiliate"
shall control WHWEL.

     (d) At all times prior to an initial  public  offering by WCPT,  any one or
more of Whitehall  XI, WHWEL and/or any other  Affiliate of Goldman  Sachs Group
meeting the  requirements  of clause (i) of the definition of "Affiliate"  shall
control the Holding Co.

     8.2. Sale of Properties, the Company or its Subsidiaries.

     (a) At any time after the date hereof,  any Marketing  Member may from time
to time and on one or more  separate  occasions  (1)  require the Company or any
Subsidiary to sell any or all of the Properties, (2) require the Company to sell
any or all of the  Subsidiaries  or (3) sell the  Company as a whole,  in one or
more  bona fide  transactions  to a Person  not  Affiliated  with the  Marketing
Member; PROVIDED that, the Marketing Member has first delivered a written notice
(a "Sales  Notice") to the Non-  Marketing  Member in  accordance  with  Section
8.2(b).  For the purposes of this Section 8.2, any Property,  any  Subsidiary or
the Company  which is the subject of a Sales Notice is referred to as a "Subject
Asset". The term "Marketing Member" shall mean any Member of the Whitehall Group
or WCPT (provided such Person is still an Appointing Member) who shall deliver a
Sales Notice in  accordance  with this Section  8.2;  PROVIDED  that if both any
Member of the Whitehall Group and WCPT shall deliver a Sales Notice with respect
to the same Subject Asset, the party who delivered a Sales Notice first shall be
the Marketing  Member with respect thereto and the other party shall be the Non-
Marketing  Member.  If any Member of the Whitehall  Group shall have delivered a
Sales  Notice  in  accordance  with this  Section  8.2,  then WCPT  shall be the
"Non-Marketing  Member",  and if WCPT shall have  delivered be a Sales Notice in
accordance  with this Section 8.2, then the Members of the Whitehall Group shall
be the "Non-Marketing Member".

     (b) In the event a proposed  sale  involves a Subject  Asset having a total
cost  basis  (as set  forth on the  Company's  consolidated  balance  sheet)  of
$50,000,000  or more,  the  Marketing  Member shall deliver a Sale Notice to the
Non-Marketing Member at least forty-five (45) days prior to the

                             Exhibit 10.50 Page 82
<PAGE>

commencement  of the Marketing  Period.  In the event a proposed sale involves a
Subject  Asset  having  a total  cost  basis  (as  set  forth  on the  Company's
consolidated balance sheet) of less than $50,000,000, the Marketing Member shall
deliver a Sale  Notice to the  Non-Marketing  Member at least  thirty  (30) days
prior to the  commencement  of the  Marketing  Period.  During  such  forty-five
(45)-day or thirty (30)-day period, as the case may be, the Marketing Member and
the Non-Marketing  Member shall discuss in good faith (on a non-exclusive basis)
the terms by which the  Non-Marketing  Member  would be willing to purchase  the
Subject  Asset and  possibly the terms by which the  Non-Marketing  Member would
consider the purchase of the Marketing Member's entire Interest in the Company.

     (c) In the event the  Non-Marketing  Member  agrees to purchase the Subject
Asset,  the  Marketing  Member  shall have the full right,  power and  authority
(acting alone) to execute,  deliver and perform any and all documentation and to
take any and all other action, on behalf of the Company,  any Subsidiary and, in
the case of a sale of the  Company,  of the  Members  required or  desirable  to
consummate  the sale of the Subject  Asset on such terms and  conditions  as the
Marketing  Member shall  determine  in its  discretion,  and each Member  hereby
consents to the Marketing  Member's exercise of such right,  power and authority
and hereby  agrees to  execute,  deliver  and  perform,  any and all  documents,
agreements and instruments,  and to take any other actions as may be required or
desirable for the purpose of consummating such sale of the Subject Asset.

     (d) (i) In the  event a  binding  agreement  is not  executed  between  the
Marketing Member and the Non-Marketing  Member during the forty-five (45)-day or
thirty (30)-day  period (as  applicable)  specified in Section 8.2(b) or (ii) in
the event a proposed  sale of the Subject  Asset under  Section  8.2(c) fails to
close for any reason other than due to a default by the Marketing  Member by the
thirtieth  (30th)  day after  the  scheduled  closing  date for the sale of such
Subject  Asset  specified  in  such  binding   agreement  (the  "Section  8.2(c)
Termination  Date"),  the  Marketing  Member shall be free to market the Subject
Asset upon such terms the Marketing  Member deems necessary to consummate a sale
of  the  Subject  Asset  during  a one  hundred  eighty  (180)-day  period  (the
"Marketing  Period"),  commencing  on the first day after the  expiration of the
forty-five  (45)-day or thirty  (30)-day  period (as  applicable)  specified  in
Section  8.2(b) or upon the earlier of (i) the first day after the date on which
a  purchase  agreement  entered  into  in  accordance  with  Section  8.2(c)  is
terminated  or (ii) the  Section  8.2(c)  Termination  Date;  PROVIDED  that the
Marketing  Member  shall  not sell  the  Subject  Asset  to a Person  that is an
Affiliate of the Marketing  Member.  The Marketing Member shall have full right,
power and authority  (acting alone) to execute,  deliver and perform any and all
documentation  and to take any and all other  action,  on behalf of the Company,
any  Subsidiary  and,  in the  case of a sale  of the  Company,  of the  Members
required or desirable to consummate  the sale of the Subject Asset on such terms
and conditions as the Marketing  Member shall determine in its  discretion,  and
each Member hereby  consents to the Marketing  Member's  exercise of such right,
power and authority and hereby agrees to execute,  deliver and perform,  any and
all documents,  agreements and instruments, and to take any other actions as may
be  required  or  desirable  for the  purpose of  consummating  such sale of the
Subject Asset.

     (e) In the event the Marketing Member markets the Subject Asset pursuant to
paragraph  (d) above and the proposed  sale fails to close for any reason during
the Marketing Period,  each of WCPT and each Member of the Whitehall Group shall
continue to have the right,  from time to time,  to  exercise  any of the rights
granted thereto under this Section 8.2; PROVIDED,  however,  that the Member who
was the last Marketing Member shall not have the right to deliver a Sales Notice
to the Non- Marketing  Member with respect to the Subject Asset that was subject
to the last  Sales  Notice  delivered  to such  Non-

                             Exhibit 10.50 Page 83
<PAGE>

Marketing  Member until the  thirtieth  (30th) day after the  expiration  of the
Marketing Period.

     (f) In the event WCPT is the  Non-Marketing  Member and  acquires a Subject
Asset  pursuant to this  Section 8.2,  (i) such  purchase  shall not be deemed a
violation of Section 4.2 and (ii) WCPT shall be free to engage third  parties to
provide property and asset management services for such Subject Asset.

     (g) Any one or more Members of the Whitehall  Group may exercise any of the
rights granted under this Section 8.2 to the Whitehall Group.

     8.2A Indemnification of Saracen. (a) The Company shall indemnify Saracen as
and when required in this Section 8.2A. The Company acknowledges and agrees that
this Section 8.2A is a material  inducement to the Saracen Members entering into
this  Agreement,  without which the Saracen  Members would be unwilling to enter
into this Agreement.

     (i)  Except  only as and to the extent  set forth in this  Section  8.2A(a)
below,  in the event the Company shall cause or permit to occur or exist (a) any
Saracen  Gain  Recognition  (as  hereinafter  defined)  (x)  on  or  before  the
expiration  of a nine (9) year  period  following  May 15, 1998 (the last day of
such period, hereafter, the "End Date") with respect to all or any of the Nomura
Properties or the 72 River Park Property and (y) on or before the  expiration of
a five (5) year period  following the May 15, 1998 with respect to all or any of
the  Non-Nomura   Properties  or  (b)  any  Saracen  Debt  Reduction  Event  (as
hereinafter  defined) on or before the End Date, then the provisions in Sections
8.2A(v), (vi), (vii), (viii), (ix) and (x) shall apply.

     (ii) Notwithstanding anything in this Section 8.2A to the contrary, Section
8.2A(a)(i)  above and Sections  8.2A(a)(v)  through (x) below shall not apply to
(x) any Saracen Gain Recognition  caused by any affirmative  action taken by any
Saracen Member before,  on or after May 15, 1998 with respect to any Interest of
any Saracen  Member (any such transfer,  a  "Non-Triggering  Saracen  Transfer")
which  triggers any Saracen Gain  Recognition,  but only if and to the extent of
the Saracen  Gain  Recognition  which is caused by such  Non-Triggering  Saracen
Transfer, (y) any Saracen Gain Recognition or Saracen Debt Reduction Event which
results (i) from the partial,  periodic  amortization  of the Nomura Loan during
the period from May 15, 1998 through the End Date, but only as and to the extent
such  amortization  is  required in  connection  with any  applicable  regularly
scheduled payment of principal and interest pursuant to the documents evidencing
the Nomura Loan as of May 15, 1998 ("Required Amortization"),  such amortization
not to include any voluntary or  involuntary  payments of principal  (other than
Required Amortization) on or before the End Date, whether in connection with any
default,  casualty,  condemnation  or  otherwise,  or (ii) from any  payment  of
principal on or after the End Date, or (z) any  recognition of income or gain by
any Saracen Member as a result of or in connection with the Saracen Closing.

     (iii) For purposes of this Section 8.2A, the term "Saracen Gain" shall mean
any  "built-in  gain"  (within  the  meaning  of  Treasury   Regulation  Section
1.704-3(a)(3)(ii))  that exists  immediately  following the Saracen Closing with
respect  to any of the Nomura  Properties,  the 72 River  Park  Property  or the
Non-Nomura  Properties  (after  taking  into  account  any step-up in basis with
respect to such properties  arising in connection with the Saracen Closing),  as
such "built-in gain" may be

                             Exhibit 10.50 Page 84
<PAGE>

reduced  from time to time  under  Treasury  Regulations  Section  1.704-3.  For
purposes of Section  8.2A,  the term "Saracen  Gain  Recognition"  means (x) any
recognition  of  Saracen  Gain by any  Saracen  Member,  including  a  permitted
transferee pursuant to Section 8.1(b)(B)  (individually or collectively,  as the
case may be,  hereafter  a "Saracen  Indemnitee  Member"),  with  respect to the
Nomura  Properties or the 72 River Park  Property at any time  commencing on May
15,  1998 and  ending on or  before  the End Date,  and (y) any  recognition  of
Saracen  Gain by a Saracen  Indemnitee  Member  with  respect to the Non- Nomura
Properties  at any time  during the five (5) year period  commencing  on May 15,
1998.

     (iv) For purposes of this Section 8.2A,  the term  "Saracen Debt  Reduction
Event" shall mean the  recognition of taxable  income by any Saracen  Indemnitee
Member as a result of the failure, for any reason whatsoever,  of the Company to
have  outstanding an amount of Non-Recourse  Liabilities  such that each Saracen
Indemnitee  Member is  allocated  (pursuant  to Section  752 of the Code and the
Treasury  Regulations  issued thereunder) an amount of such liabilities at least
equal to the amount by which such  Saracen  Indemnitee  Member's  (outside)  tax
basis in his Interest  would be negative  but for  allocations  of  Non-Recourse
Liabilities to such Member (pursuant to Section 752 of the Code and the Treasury
Regulations  thereunder),  in order to  prevent  such  Member  from  recognizing
taxable  income as a result of a reduction  in the amount of debt  allocable  to
such Member;  provided,  however,  that the amount of liabilities required to be
allocated to all Saracen  Indemnitee  Members in the aggregate  shall not exceed
$50,000,000,   reduced  over  time  with  respect  to  each  applicable  Saracen
Indemnitee  Member (w) by the  aggregate  amount of  additions  to such  Saracen
Indemnitee  Member's  (outside) tax basis in his Interests  attributable  to all
prior Saracen Gain Recognition  events and Saracen Debt Reduction Events, (x) by
the aggregate  amount of Required  Amortization as allocated  entirely among the
Saracen Indemnitee Members,  (y) by all payments of principal on the Nomura Loan
made  after the End Date as  allocated  entirely  among the  Saracen  Indemnitee
Members,  (z) the  aggregate  amount of  additions  to such  Saracen  Indemnitee
Member's (outside) tax basis in its Interests attributable to all taxable income
recognized by reason of a Non-Triggering  Saracen Transfer taken by such Saracen
Indemnitee  Member,  (aa)  by any  reductions  in  the  amount  of  Non-Recourse
Liabilities  allocable  to such  Saracen  Indemnitee  Member  by  reason  of any
adjustments  to Capital  Accounts or the number of Membership  Units or Series A
Preferred Membership Units pursuant to Section 5.1(l) hereof, and (bb) after the
expiration  of a five (5) year period after May 15, 1998 but only if there shall
have  been a  Capital  Event,  by an amount  equal to the  amount by which  such
Saracen  Indemnitee  Member's  (outside)  tax  basis  in his  Interest  would be
negative  but  for  allocations  of  Non-Recourse  Liabilities  to  such  Member
(pursuant to Section 752 of the Code and the Treasury  Regulations  thereunder),
as of the  day  before  May 15,  1998  determined  solely  with  respect  to the
Non-Nomura  Properties  (without  duplication for any amounts taken into account
under clauses (w), (x), (y), (z) and (aa) above).

     (v) In the event of any Saracen Gain  Recognition or Saracen Debt Reduction
Event which is  otherwise  prohibited  or  restricted  pursuant to this  Section
8.2A(a), concurrently with the consummation of the transaction or other event or
circumstance  which  results in such  Saracen Gain  Recognition  or Saracen Debt
Reduction  Event,  as the case may be, the Company  shall pay to the  applicable
Saracen Indemnitee Members,  in addition to any amounts otherwise  distributable
under Article VII (or, if applicable,  Article X) hereof, an amount equal to the
amounts described in Sections 8.2A(a)(vi) through (x) below.

     (vi) (A) In the case of any  Saracen  Gain  Recognition  at or  before  the
expiration of a five (5) year period after May 15, 1998, the aggregate  federal,
state and local income taxes  (determined

                             Exhibit 10.50 Page 85
<PAGE>

in accordance with Section 8.2A(x)) payable by each Saracen Indemnitee Member on
the pro rata amount of Saracen Gain recognized by such Saracen Indemnitee Member
as a result of the Saracen  Gain  Recognition,  as such Saracen Gain is reduced,
without  duplication,  by items  (w),  (x),  (y) and (z)  described  in  Section
8.2A(viii).

     (B) In the  case of any  Saracen  Debt  Reduction  Event at or  before  the
expiration of a five (5) year period after May 15, 1998, the aggregate  federal,
state and local income taxes  (determined  in accordance  with Section  8.2A(x))
payable  by each  Saracen  Indemnitee  Member on the pro rata  amount of taxable
income  recognized by such Saracen  Indemnitee Member as a result of the Saracen
Debt Reduction Event, as such taxable income is reduced, without duplication, by
items (w), (x), (y), (z), (aa) and (bb) described in Section 8.2A(iv).

     (vii) (A) In the case of any Saracen Gain Recognition  after the expiration
of a five (5) year period  after May 15,  1998,  but prior to the End Date,  and
subject to Section 8.2A(a)(ix),  an amount representing the present value of the
aggregate  federal,  state and local income taxes (determined in accordance with
Section  8.2A(x))  payable by each Saracen  Indemnitee  Member,  on the pro rata
amount of Saracen Gain recognized by such Saracen  Indemnitee Member as a result
of the Saracen  Gain  Recognition,  as such  Saracen  Gain is  reduced,  without
duplication,  by items (w),  (x), (y) and (z)  described in Section  8.2A(viii),
determined as if such taxes were payable on the End Date and calculated  using a
10% discount rate.

     (B) In the case of any Saracen Debt Reduction Event after the expiration of
a five (5) year  period  after May 15,  1998,  but  prior to the End  Date,  and
subject to Section 8.2A(a)(ix),  an amount representing the present value of the
aggregate  federal,  state and local income taxes (determined in accordance with
Section  8.2A(x))  payable by each Saracen  Indemnitee  Member,  on the pro rata
amount of taxable  income  recognized  by such  Saracen  Indemnitee  Member as a
result of the Saracen Debt Reduction  Event,  as such taxable income is reduced,
without  duplication,  by items (w), (x),  (y), (z), (aa) and (bb)  described in
Section  8.2A(iv),  determined as if such taxes were payable on the End Date and
calculated using a 10% discount rate.

     (viii)  For   purposes   of  Section   8.2A(a)(vi)   and  (vii)  above  and
notwithstanding anything therein to the contrary, the amount required to be paid
a  result  of any  Saracen  Gain  Recognition  with  respect  to any  particular
Property, other than amounts to be paid on account of the "gross-up" pursuant to
Section 8.2A(x),  shall equal the amount of aggregate  federal,  state and local
income taxes  (determined in accordance with Section  8.2A(x)) then payable with
respect to the amount of Saracen Gain with respect to such  Property at the time
of the  Saracen  Gain  Recognition,  reduced  over  time  with  respect  to each
applicable Saracen Indemnitee Member, (w) by an amount equal to $4,000,000 times
a fraction,  the  numerator of which is the Book Value of such  Property and the
denominator  of which is the  aggregate  Book Values of all Saracen  Contributed
Properties,  in each  case as Book  Value is  determined  immediately  after the
Saracen  Closing,  (x) by the pro rata amount of Saracen Gain  previously  taken
into account by such Saracen  Indemnitee Member (or any predecessor in interest)
under  Sections   8.2A(a)(vi)  and  (vii)  as  a  result  of  any  Saracen  Gain
Recognition,  (y) by the amount of any Saracen Gain reportable as taxable income
by such Saracen  Indemnitee  Member (or any predecessor in interest) as a result
of any  Non-Triggering  Saracen Transfer,  and (z) any increase in basis of such
Property under Code Section 754, which is  attributable  to a sale,  exchange or
other  disposition  of an Interest  by such  Saracen  Indemnitee  Member (or any
predecessor or successor  hereof);  the death of such Saracen  Indemnitee Member
(or any

                             Exhibit 10.50 Page 86
<PAGE>

predecessor or successor thereof); or a distribution of property to such Saracen
Indemnitee Member (or any predecessor or successor thereof).

     (ix) In  addition,  and  notwithstanding  the  foregoing in the case of any
Saracen Gain  Recognition or Saracen Debt Reduction  Event that occurs after the
expiration  of a five (5) year period after May 15,  1998,  but on or before the
expiration  of a seven (7) year period  after May 15, 1998,  the Company  shall,
concurrently  with  the  consummation  of the  transaction  or  other  event  or
circumstance  which  results in such  Saracen Gain  Recognition  or Saracen Debt
Reduction Event, make a loan to each Saracen Indemnitee Member providing for (A)
a principal amount equal to the amount by which the aggregate federal, state and
local  income  taxes  payable by such  Member as a result of such  Saracen  Gain
Recognition  or Saracen Debt  Reduction  Event,  as the case may be, exceeds the
amount  reimbursed  by the  Company  pursuant to Section  8.2A(a)(vi)  and (vii)
above;  (B) an interest rate equal to 10% per annum or, in the case of a Saracen
Gain  Recognition or Saracen Debt Reduction Event that arises in connection with
an event which is not within the reasonable control of the Company,  an interest
rate equal to 12% per annum,  which interest shall accrue until  maturity,  with
all such amounts  compounding  annually;  (C) maturity on the End Date;  and (D)
prepayment at any time without premium or penalty.

     (x) Any  reimbursement  by the  Company  under this  Section  8.2A shall be
increased by an amount (the  "gross-up")  to take into account any tax liability
that would be incurred by the Saracen Indemnitee Member arising from the receipt
or accrual of such  reimbursement  payment without regard to the gross-up.  That
is, the gross-up  amount does not take into account any tax liability that would
be incurred by the Saracen Indemnitee Member arising from the receipt or accrual
of the gross-up payment itself. In computing the amount of any tax reimbursement
payment or gross-up, such Member shall be deemed to be subject to federal, state
and local  income tax at the  highest  effective  tax rate  imposed on income of
residents  of Boston,  Massachusetts  then in effect but taking into account all
applicable  capital gains tax rates and giving effect to all federal  income tax
savings  attributable  to  deductions  for all  state and  local  taxes  payable
hereunder  in  connection  with a Saracen  Gain  Recognition  and a Saracen Debt
Reduction  Event, and such payments shall be made without regard to or reduction
for any items of loss,  deduction or credit to which such Member may be entitled
under  applicable  law, other than such deductions for all state and local taxes
payable hereunder.

     (xi) The  Saracen  Members  agree to furnish to the  Company  copies of all
1996,  1997 and 1998 federal and state income tax returns of the Saracen Current
Owners relating to the Saracen Properties ("Tax Returns") as soon as practicable
following the filing thereof with the tax authorities.  However,  any failure by
any Saracen Member to comply with the  requirements of this Section  8.2A(a)(xi)
shall not  constitute  a default  and will not  affect  or  otherwise  limit the
Company's liability or obligations under this Section 8.2A(a).

     (xii)  After the  expiration  of the End Date and only if no Capital  Event
shall  have  occurred  before,  on or after  the End  Date,  the  Company  shall
reasonably  cooperate with the holders of the Saracen  Membership  Units and the
Series A Preferred  Membership Units to reduce or eliminate the amount of income
that would otherwise be recognized by them by reason of a Saracen Debt Reduction
Event,  including by permitting such holders to guarantee certain obligations of
the  Company or to agree to a limited  obligation  to restore  deficits in their
capital accounts, provided and to the extent that doing so would not then impose
(x) any adverse income tax  consequences on any other Member or the Company,  or
(y) any economic  cost on any other Member or the Company.  Notwithstanding  the
foregoing,  in no

                             Exhibit 10.50 Page 87
<PAGE>

event shall the Company or the  Management  Committee have any duty to incur new
or  additional  financing  or to refrain  from  refinancing  or  satisfying  any
existing indebtedness of the Company as a result of this Section 8.2(A)(a)(xii),
and neither the Company nor the Management  Committee  shall incur any liability
in the event that the  Company  does not comply  with the terms of this  Section
8.2(A)(a)(xii) at any time.

     (xiii) Amounts  required to be paid or loaned by the Company to one or more
Saracen  Indemnitee  Members  pursuant  to  this  Section  8.2A   (collectively,
"Payments")  shall be paid or loaned  concurrently  with the consummation of the
transaction or other event or  circumstance  which causes such amounts to become
payable.  Within thirty (30) days following the receipt by a Saracen  Indemnitee
Member of a Payment, such Saracen Indemnitee Member can send a written notice to
the Company  containing a  computation  of what such Saracen  Indemnitee  Member
considers  to be  correct  amount  of  Payments  and  specifying  the  resulting
deficiency  (the "Asserted  Deficiency").  Upon receipt by the Company of such a
notice within said thirty (30) day period,  there shall be no  distributions  of
cash to any Member  pursuant  to Section  7.1(a-2)  unless and until the Company
shall,  at its option,  either (i) pay the Asserted  Deficiency  to such Saracen
Indemnitee  Member,  (ii) establish a reserve  account in an amount equal to the
Asserted  Deficiency,  or (iii)  resolve the  dispute in a manner  agreed to, in
writing, by such Saracen Indemnitee Member.

     (xiv) If there is any  change  in the  provisions  of the Code or  Treasury
Regulations which would cause any Payments to become payable hereunder,  each of
the Saracen  Indemnitee  Members shall reasonably  cooperate with the Company to
reduce or eliminate any such Payments to the maximum extent  possible,  provided
and to the extent that doing so would not then impose (x) any adverse income tax
consequences to any Saracen  Indemnitee  Member, or (y) any economic cost on any
Saracen Indemnitee Member and provided, further, that any failure of the Saracen
Indemnitee  Members to comply with the  requirements  of this Section  8.2A(xiv)
shall not  constitute  a default  and will not  affect  or  otherwise  limit the
Company's liability or obligations under this Section 8.2A(a).

     (xv) This Section  8.2A(a) shall be binding upon all successors and assigns
of the Company,  including,  without limitation,  any successor as a result of a
merger (including a triangular merger),  consolidation or other combination with
or into another Person (or such Person's Subsidiary), or otherwise.

     (b) Nothing  contained in this Section 8.2A shall prohibit the Company from
(A) paying down the principal of any Company  indebtedness,  (B) refinancing any
such  indebtedness  with one or more  mortgage  loans,  (C) selling or otherwise
transferring  all or any portion of or interest in all or any of its Properties,
or (D) taking any other action with respect to the Company,  its business or its
Properties, PROVIDED, however, that the Company shall, in any such event, comply
with the provisions set forth in Section 8.2A.

     (c) If the  "total  assets" of the  Company  as set forth on the  Company's
consolidated  balance sheets in accordance  with generally  accepted  accounting
principles,  consistently  applied, is less than $200 million, and the Company's
net equity is less than 200% of the  applicable  Tax  Liability for such year as
set forth on Schedule  8.2A(c)  annexed  hereto,  the Company shall  establish a
reserve account (the "Tax Liability  Reserve Account") in an amount equal to the
difference between (i) 200% of the applicable Tax Liability for such year as set
forth on Schedule 8.2A(c) annexed hereto and (ii) the then

                             Exhibit 10.50 Page 88
<PAGE>

current net equity of the Company.  The  determination  of the "total assets" of
the  Company,  (as set forth on the  Company's  consolidated  balance  sheets in
accordance with generally accepted accounting principles, consistently applied),
and the  Company's  net equity and the  applicable  deposit,  if any, in the Tax
Liability  Reserve Account,  shall be made within forty-five (45) days after the
end of each fiscal quarter of the Company, PROVIDED, however, if at any time the
Company  reasonably and in good faith determines that based upon the immediately
preceding  sentence an  additional  deposit or a decrease  in the Tax  Liability
Reserve Account is required,  such adjustment shall be made immediately.  If any
event occurs which  decreases the Tax  Liability for any specified  year, as set
forth on Schedule 8.2A(c) annexed hereto,  the Management  Committee shall amend
such Schedule 8.2A(c)  immediately to reflect the then current Tax Liability for
such year. The Company's  obligations  under this Section 8.2A(c) shall cease if
Shares or other capital stock of WCPT are issued or sold in a public offering or
WCPT or the Company  engages in (i) a merger  (including a  triangular  merger),
consolidation or other combination with or into another Person (or such Person's
subsidiary)  whose equity  interests  are publicly  traded or (ii) the direct or
indirect sale, lease,  exchange or other transfer of all or substantially all of
its assets in one transaction or a series of related  transactions  with another
Person (or such Person's subsidiary) whose equity interests are publicly traded.
Schedule  8.2(A)(c)  is  intended  to be  utilized  solely for  purposes of this
Section 8.2(A)(c) and no inference is intended for, and Schedule 8.2(A)(c) shall
have no  affect  on,  the  computations  of any  Payments  pursuant  to  Section
8.2(A)(a) hereof.

     8.3.  Conversion  Right.  (a) At any time and from time to time  after WCPT
shall  have  Shares or other  capital  stock  issued  to the  public in a public
offering or shall engage in an Extraordinary  Transaction,  WHWEL, Whitehall XI,
Holding Co., Saracen and Rand shall each have the right (the "Conversion Right")
to require WCPT to convert part or all of its Membership Units into Shares, with
such  conversion to occur on the Specified  Conversion  Date and at a conversion
price equal to and in the form of the Shares Amount.  Any such Conversion  Right
shall be exercised pursuant to a Notice of Conversion delivered to WCPT. Each of
WHWEL,  Whitehall XI, Holding Co.,  Saracen and Rand may exercise the Conversion
Right from time to time after WCPT  shall  have  Shares or other  capital  stock
issued to the public in a public  offering or shall  engage in an  Extraordinary
Transaction,  without limitation as to frequency, with respect to part or all of
the Membership  Units that it owns, as selected by WHWEL,  Whitehall XI, Holding
Co.,  Saracen  and/or Rand, as  applicable.  If the Shares Amount is not a whole
number of Shares,  WHWEL,  Whitehall XI,  Holding Co.,  Saracen  and/or Rand, as
applicable,  shall be paid (i) that  number of Shares  which  equals the nearest
whole  number  less than such  amount  plus  (ii) an amount of cash  which  WCPT
determines,  in its  reasonable  discretion,  to represent the fair value of the
remaining fractional Share which would otherwise be payable to WHWEL,  Whitehall
XI,  Holding Co.,  Saracen  and/or Rand,  as  applicable.  WHWEL,  Whitehall XI,
Holding  Co.,  Saracen  and/or  Rand,  as  applicable,  shall have no right with
respect to any Membership Units so converted to receive any  distributions  paid
after the Specified  Conversion Date with respect to such Membership  Units. Any
permitted  successor or permitted assignee of WHWEL,  Whitehall XI, Holding Co.,
Saracen or Rand may exercise  WHWEL's  rights,  Whitehall  XI's rights,  Holding
Co.'s rights, Saracen's rights or Rand's rights, respectively,  pursuant to this
Section 8.3. In  connection  with any exercise of such rights by such  permitted
successor or permitted assignee of WHWEL,  Whitehall XI, Holding Co., Saracen or
Rand,  the  Shares  Amount  shall  be paid by WCPT  directly  to such  permitted
successor or permitted  assignee and not to WHWEL,  Whitehall  XI,  Holding Co.,
Saracen or Rand.  WHWEL,  Whitehall  XI,  Holding Co.,  Saracen  and/or Rand, as
applicable,  and WCPT acknowledge that WHWEL, Whitehall XI, Holding Co., Saracen
and  Rand  are  not  "Excepted  Holders"  (as  defined  in  Section  7.1  of the
Declaration  of Trust) and that,  unless  either  becomes an "Excepted  Holder",
WHWEL's, Whitehall XI's, Holding Co.'s, Saracen's

                             Exhibit 10.50 Page 89
<PAGE>

or Rand's  Conversion  Right may be limited.  Therefore,  WHWEL,  Whitehall  XI,
Holding Co., Saracen and/or Rand, as applicable,  and WCPT agree to cooperate in
good faith to cause WHWEL, Whitehall XI, Holding Co., Saracen and Rand to become
"Excepted  Holders"  before the  Conversion  Right is exercised or to deliver to
WHWEL,  Whitehall XI,  Holding Co.,  Saracen  and/or Rand, as  applicable,  cash
instead of Shares upon such exercise equal in amount to the fair market value of
the  Shares  that would  otherwise  have been  delivered,  but for the fact that
WHWEL, Whitehall XI, Holding Co., Saracen and/or Rand, as applicable,  is not an
"Excepted Holder".  Subject to the foregoing, in the event that WHWEL, Whitehall
XI, Holding Co.,  Saracen  and/or Rand, as applicable,  exercises its Conversion
Rights before an initial  public  offering of WCPT,  (i) any Shares  received by
WHWEL,  Whitehall XI, Holding Co., Saracen and/or Rand, as applicable,  pursuant
to such  exercise  may not,  prior to an initial  public  offering  of WCPT,  be
transferred  unless WHWEL,  Whitehall XI,  Holding Co.,  Saracen and/or Rand, as
applicable,  first  offers  WRP the  opportunity  to  purchase  such  Shares  in
accordance  with the following  sentence and (ii) WHWEL,  Whitehall XI,  Holding
Co.,  Saracen  and/or  Rand,  as  applicable,  will remain  obligated  hereunder
(including  without  limitation with respect to WHWEL and Whitehall XI only, its
obligations  in Section  5.2) until an initial  public  offering  of WCPT occurs
(upon  which  WHWEL,   Whitehall  XI,  Holding  Co.,  Saracen  and/or  Rand,  as
applicable,  will have no further  obligations  hereunder except with respect to
any Interest it then owns). If WHWEL,  Whitehall XI, Holding Co., Saracen and/or
Rand desire to sell any or all of their respective  Shares to any Person that is
not an Affiliate  of WHWEL,  Whitehall  XI,  Holding  Co.,  Saracen or Rand,  as
applicable,   WHWEL,   Whitehall  XI,  Holding  Co.,  Saracen  and/or  Rand,  as
applicable,  shall, not less than ten (10) Business Days prior to any such sale,
notify WRP in writing (the "Offer  Notice") of such  intended sale setting forth
in such Offer  Notice the number of Shares which WHWEL,  Whitehall  XI,  Holding
Co.,  Saracen  and/or  Rand,  as  applicable,  intend to sell and the  aggregate
purchase price therefor and if WRP either has not notified WHWEL,  Whitehall XI,
Holding Co., Saracen or Rand, as applicable, in writing within ten (10) Business
Days of receipt of the Offer  Notice that it wishes to  purchase  such Shares on
terms and  conditions  identical to those set forth in the Offer Notice,  WHWEL,
Whitehall  XI,  Holding  Co.,  Saracen  or Rand,  as  applicable,  may sell to a
non-Affiliate the number of Shares set forth in the Offer Notice for a price not
less than the aggregate purchase price set forth therein. If WRP notifies WHWEL,
Whitehall XI, Holding Co., Saracen or Rand, as applicable, in writing within ten
(10)  Business  Days of receipt of the Offer Notice that it accepts the offer in
the Offer  Notice  for all of the  Shares  described  therein,  WRP shall pay to
WHWEL, Whitehall XI, Holding Co., Saracen or Rand, as applicable,  the aggregate
purchase  price set forth in the Offer  Notice not later than ten (10)  Business
Days after  delivery to WHWEL,  Whitehall XI,  Holding Co.,  Saracen or Rand, as
applicable,  of its  notice  of  acceptance  of the offer set forth in the Offer
Notice and WHWEL,  Whitehall XI,  Holding Co.,  Saracen or Rand, as  applicable,
shall deliver to WRP the requisite Shares free and clear of all Liens.

     (b) All Membership  Units  delivered for  conversion  shall be delivered to
WCPT free and clear of all Liens, and, notwithstanding anything contained herein
to the contrary,  WCPT shall not be under any  obligation to acquire  Membership
Units which are or may be subject to any Lien.

     (c) If any Member of the  Whitehall  Group  converts all of its  Membership
Units  pursuant to the terms of this Section 8.3 at any time prior to an initial
public  offering by WCPT,  until an initial public offering by WCPT, such Member
of the Whitehall  Group (but not its successors or assigns unless such successor
or assign  is an  Affiliate  of such  Member of the  Whitehall  Group)  shall be
entitled to all of the same rights and powers with respect to the management and
governance  of WCPT that the Members of the  Whitehall  Group have been  granted
under  this  Agreement  and WCPT  shall  take  such

                             Exhibit 10.50 Page 90
<PAGE>

further  actions as may be  necessary  (including  by  classifying  its board of
directors  and  amending  its  Declaration  of Trust  and  other  organizational
documents) to give effect to this provision.  Upon full  implementation  of such
documentation  as is necessary to grant such Member of the Whitehall  Group such
rights and powers,  the Committee  Representatives  appointed by either WHWEL or
Whitehall XI shall no longer serve on the  Management  Committee  and all rights
and  obligations  of such  Member of the  Whitehall  Group  with  respect to the
Company shall terminate.

     (d) Upon  conversion by any Member of the Whitehall Group (or its permitted
successor or permitted assign) of all or any of its Membership Units pursuant to
the terms of this  Section  8.3,  such  Member of the  Whitehall  Group (or such
permitted  successor or assign) shall receive demand and piggyback  registration
rights  with  respect  to  the  Shares  received  in  such   conversion,   which
registration  rights  shall be  exercisable  after  any  Shares  of WCPT  become
publicly traded (subject to any lock-up agreement entered into by such Member of
the  Whitehall  Group)  and shall be no less  favorable  to the  Members  of the
Whitehall Group than the registration  rights granted with respect to WRP Shares
pursuant to the Warrant  Agreement.  Promptly  upon the request of any Member of
the  Whitehall  Group,  WCPT shall  enter into a  separate  registration  rights
agreement with each Member of the Whitehall  Group in form and substance no less
favorable to the Members of the Whitehall Group than the Warrant  Agreement (or,
if more  favorable,  than those granted to WRP at the time of the initial public
offering of WCPT).

     (e) Upon conversion by Saracen or Rand, as applicable,  (or their permitted
successors or permitted  assigns) of all or any of its Membership Units pursuant
to the terms of this  Section  8.3,  Saracen or Rand,  as  applicable,  (or such
permitted  successors or assigns) shall receive registration rights with respect
to the Shares or other capital stock of WCPT received in such conversion, as set
forth in the form of Registration  Rights Agreement  annexed hereto as Exhibit B
and which Registration Rights Agreement shall be executed by Saracen and WCPT on
May 15,  1998.  In addition,  and without in any way  limiting the  registration
rights  to be  granted  to  Saracen  and Rand  under  such  Registration  Rights
Agreement,  if WCPT offers Shares or other  capital  stock in an initial  public
offering  (a "WCPT  IPO") or within  one year  after the WCPT IPO,  WCPT files a
registration  statement pursuant to which WHWEL, Whitehall XI and/or Holding Co.
may  offer  its  Shares  or  other  capital  stock  of WCPT to the  public  (the
"Whitehall Registration Statement"),  in either such instance,  Saracen and Rand
shall be given 30 days' advance notice of such event and shall have the right to
participate in such offering on the same terms and conditions  made available to
WHWEL, Whitehall XI and/or Holding Co., PROVIDED,  that, the number of Shares or
other capital  stock of WCPT to be registered on behalf of Saracen  and/or Rand,
as applicable,  in the WCPT IPO or in the Whitehall Registration  Statement,  as
the case may be,  shall be less  than or equal to (i) the  aggregate  number  of
Shares or other capital  stock of WCPT owned by Saracen or Rand, as  applicable,
multiplied by (ii) a fraction, the numerator of which is the number of Shares or
other  capital  stock of WCPT owned by WHWEL,  Whitehall XI and/or  Holding Co.,
collectively,  which  are to be  registered  in the  WCPT  IPO or the  Whitehall
Registration  Statement, as the case may be, and the denominator of which is the
aggregate  number  of  Shares  or other  capital  stock of WCPT  owned by WHWEL,
Whitehall XI and/or Holding Co, collectively.

     8.4. Certain Transfer Provisions. The following provisions shall apply to a
purchase  by  a  Non-Triggering   Party  of  any  Subject  Property  or  Subject
Subsidiary:

                             Exhibit 10.50 Page 91
<PAGE>

     (a) The purchase price shall be paid in cash, by wire transfer of the funds
to the accounts of the Company or the applicable Subsidiary.  All transfer costs
(including  transfer  taxes and  attorneys'  fees) shall be borne by the Company
(unless the Offer  provided  otherwise)  and there shall be an adjustment of the
purchase  price at closing  to reflect a  proration  of any  accrued  income and
expenses,  excluding  non-cash  items.  Within  forty-five  (45) days  after the
closing, the Non-Triggering  Party shall direct the independent  accountants for
the Company to complete an audit of such Members' proration and such independent
accountants  shall  deliver  their audit  report to the  Members.  If such audit
report shall adjust such proration,  the party in whose favor such adjustment is
made shall promptly be paid by the other party the amount of such adjustment.

     (b) On payment of the purchase price, the Non-Triggering  Party shall, with
respect to each Company and/or Subsidiary debt, obligation and claim against the
Company  and/or a Subsidiary  for which the Company,  a Subsidiary or any Member
(or any guarantor affiliated therewith or which delivered the guaranty on behalf
of such  Person) is or may be  personally  liable  with  respect to the  Subject
Property  or  Subject  Subsidiary,  at the option of the Non-  Triggering  Party
either (i) obtain a release of the Company,  any applicable  Subsidiary and each
Member (and any guarantor  affiliated  therewith or which delivered the guaranty
on behalf of such Person) from all liability, direct or contingent, from holders
of such debt, obligation or claim or (ii) cause such indebtedness, obligation or
claim to be paid in full at the closing,  or (iii)  deliver to the Company,  any
applicable  Subsidiary  and each  Member,  an  agreement  in form and  substance
reasonably  satisfactory to the Company,  such Subsidiary and each Member, which
satisfaction may require a creditworthy guarantor, to defend, indemnify and hold
the  Company,  such  Subsidiary  and each Member (and any  guarantor  affiliated
therewith or which  delivered  the  guaranty on behalf of such Person)  harmless
from any actions,  including attorneys' fees and costs of litigation,  claims or
loss  arising  from such  debt,  obligation  or claim.  In no event  shall  such
indemnity  apply to  liabilities  resulting from the breach by any Member of its
obligations  under this Agreement.  This subparagraph (b) shall not apply to any
debt,  obligation or claim which is fully insured by public liability insurer(s)
reasonably acceptable to the Company, any applicable Subsidiary and each Member.

     8.5. Assignment Binding on Company. No assignment or transfer of all or any
part of the Interest of a Member permitted to be made under this Agreement shall
be binding  upon the  Company  unless  and until a  duplicate  original  of such
assignment  or instrument of transfer,  duly  executed and  acknowledged  by the
assignor or transferor,  has been delivered to the Company,  and such instrument
evidences  (i) the written  acceptance  by the  assignee of all of the terms and
provisions  of this  Agreement,  (ii) the  assignees  representation  that  such
assignment was made in accordance  with all applicable  laws and regulations and
(iii) the  unanimous  consent of all of the Managing  Members to the transfer of
the Interest  unless such  Transfer is pursuant to the last  sentence of Section
8.1(b).

     8.6.  Bankruptcy of a Member.  In the event a Member  becomes  subject to a
Bankruptcy, the trustee or receiver of the estate shall have all the rights of a
Member for the purpose of settling or managing the estate and such power as such
Member possessed to assign all or any part of the Interests and to join with the
assignee thereof in satisfying  conditions precedent to such assignee becoming a
Substituted Member; PROVIDED, HOWEVER, in such event, such Member shall cease to
be an  Appointing

                             Exhibit 10.50 Page 92
<PAGE>

Member for  purposes of Article  III.  The  Company  shall not be  dissolved  or
terminated by reason of the Bankruptcy, removal, dissolution or admission of any
Member.

     8.7.  Substituted  Members.  (a)  Members  who assign  all their  Interests
pursuant to an assignment or assignments  permitted  under this Agreement  shall
cease to be Members of the Company  except  that unless and until a  Substituted
Member is admitted in his stead,  the  assigning  Member shall not cease to be a
Member of the Company  under the Act and shall retain the rights and powers of a
member under the Act and  hereunder,  provided that such  assigning  Member may,
prior to the admission of a Substituted Member,  assign its economic interest in
the  Interest,  to the  extent  otherwise  permitted  under this  Article  VIII,
including, without limitation, Section 8.5. Any Person who is an assignee of any
of the Interests of a Member and who has satisfied the  requirements of Sections
8.1 and 8.5 shall  become a  Substituted  Member  only when (i) the  Manager has
entered such assignee as a Member on the books and records of the Company, which
the Manager is hereby directed to do upon satisfaction of such requirements, and
(ii) such assignee shall have paid all reasonable legal fees and filing costs in
connection with the substitution as Member.

     (b) Any Person who is an assignee of all or any portion of the  Interest of
a Member but who does not  become a  Substituted  Member  and  desires to make a
further assignment of any such Interest,  shall be subject to all the provisions
of this  Article  VIII to the same  extent and in the same  manner as any Member
desiring to make an assignment of the Interest.

     8.8. Acceptance of Prior Acts. Any person who becomes a Member, by becoming
a Member,  accepts,  ratifies  and agrees to be bound by all actions  duly taken
pursuant to the terms and  provisions of this  Agreement by the Company prior to
the  date it  became  a Member  and,  without  limiting  the  generality  of the
foregoing,   specifically   ratifies  and  approves  all  agreements  and  other
instruments  as may have been  executed  and  delivered on behalf of the Company
prior to said date and which are in force  and  effect on said  date,  PROVIDED,
however, that nothing contained in this Section 8.8 shall limit or effect any of
the representations,  warranties, covenants and other agreements and obligations
of the Company under the Contribution Agreement.

     8.9.  Additional  Limitations.  Notwithstanding  anything contained in this
Agreement,  no  Transfer  shall be made and any  Member  shall have the right to
prohibit and may refuse to accept any Transfer  unless (i)  registration  is not
required  under the  Securities  Act of 1933,  as  amended,  in  respect of such
transaction;  and  (ii)  such  assignment  or  transfer  does  not  violate  any
applicable federal or state securities,  real estate syndication,  or comparable
laws.  Any  Member  may elect  prior to any  Transfer  to  require an opinion of
counsel with respect to any of the foregoing matters.

     8.10.  Tag Along Rights.  If WCPT and the Whitehall  Group  together  shall
desire to sell or transfer,  in one transaction or one or more series of related
transactions,  to a bona fide prospective  third-party  purchaser,  unaffiliated
with WCPT and/or the Whitehall  Group, any part or all of their Membership Units
owned by them,  then Managing  Members  shall  provide  Saracen and Rand with 30
days' advance written notice of the pending sale (a "Tag Along  Notice"),  which
Tag Along Notice shall contain the terms and  conditions of the proposed sale or
transfer.  Saracen and/or Rand may elect to  participate in such  transaction (a
"Tag Along  Transaction")  as an  additional  selling or  transferring  party by
delivering a written notice thereof (a "Tag Along Election  Notice") to Managing
Members within five (5) Business Days after delivery of such Tag Along Notice. A
Tag Along Election Notice shall specify

                             Exhibit 10.50 Page 93
<PAGE>

the number of Membership Units which Saracen and/or Rand, as applicable,  wishes
to sell or transfer in such  transaction,  which  number may include a number of
Membership  Units  previously  received as a result of a conversion  of Series A
Preferred Membership Units into Membership Units pursuant to the Series A Terms,
and shall in the aggregate, be less than or equal to (i) the aggregate number of
Membership  Units which  Managing  Members  proposed to sell or transfer in such
transaction, multiplied by (ii) a fraction, the numerator of which is the number
of  Membership  Units  owned by Saracen  and/or  Rand,  as  applicable,  and the
denominator of which is the aggregate  number of Membership Units owned by WCPT,
the Whitehall  Group and Saracen and/or Rand, if  applicable.  If Saracen and/or
Rand shall elect to sell or transfer  Membership Units in such transaction,  the
aggregate  number  of  Membership  Units  to be  sold  or  transferred  in  such
transaction  shall be increased by the number of Membership Units Saracen and/or
Rand, as  applicable,  elects to sell or transfer or, in the sole  discretion of
Managing  Members,  the  aggregate  number  of  Membership  Units  to be sold or
transferred by Managing Members shall be reduced pro rata, so that the aggregate
number of Membership  Units to be sold or  transferred  to such  third-party  by
Saracen and/or Rand, Managing Members shall remain equal to the aggregate number
of  Membership  Units  which  Managing  Members  originally  proposed to sell or
transfer  in such  transaction.  Participation  by  Saracen  and/or  Rand in the
offering of Membership  Units  pursuant to this Section 8.10 shall be at a price
per Membership Unit equal to the price being offered to Managing  Members and on
terms identical to those terms being offered to Managing Members.  In connection
with such sale or transfer,  WCPT,  the Whitehall  Group and Saracen and/or Rand
shall execute and deliver, in a timely manner, any and all documents, agreements
and  instruments  reasonably  necessary  to sell or  transfer  their  respective
Membership Units.

                                   ARTICLE IX.

                                     MANAGER
                                     -------

     9.1.  Removal of Manager.  (a) Either WHWEL or Whitehall XI may in its sole
discretion  elect, by ten (10) days' prior written notice, to remove WCPT as the
Manager for Cause.  Thereupon,  WCPT shall cease to be an Appointing  Member and
either WHWEL or Whitehall XI may appoint a new Manager.  Nothing herein shall be
deemed to limit the  indemnification  obligations  under  Section 4.3 if WCPT is
removed as Manager of the Company,  and this Section 9.1 shall not  constitute a
waiver of exculpation from claims by, or indemnification  from, the Company with
respect to any matter arising prior to the removal of WCPT.

     (b)  Notwithstanding  anything to the contrary  herein,  the Members of the
Whitehall  Group may deliver a Sales Notice to WCPT at any time upon the removal
of WCPT as Manager  pursuant  to Section  9.1(a) and require the Company to sell
any  and  all of  the  Properties  (or  sell  the  Subsidiary(ies)  owning  such
Property(ies)), and may sell the Company as a whole, in one or more transactions
to a Third Party in the manner provided in Sections 8.2 and 8.4,  without having
to first offer the Property(ies), the Subsidiary(ies) or the Company to WCPT. If
WCPT shall notify the Company in writing that it disputes any of the grounds for
its removal as Manager  (setting  forth in such notice  WCPT's  grounds for such
dispute) no later than fifteen (15)

                             Exhibit 10.50 Page 94
<PAGE>

days after receipt of any Sales Notice  delivered to WCPT in accordance with the
immediately  preceding  sentence,  the Managing Members shall submit the subject
matter of WCPT's notice for binding  arbitration  as provided in Section 5.10 no
later than fifteen (15) days after receipt of the foregoing notice from WCPT. If
the arbitrator  shall rule that WCPT may be removed as Manager  pursuant to this
Agreement,  the  Company  shall  sell  any  and  all of the  Properties  (or the
Company's  Subsidiary(ies)) as selected by the Members of the Whitehall Group in
one or more transactions to Third Parties, and WHWEL and Whitehall XI shall also
have the full and exclusive right,  power and authority on behalf of all Members
to sell the Company itself to such a Third Party.

     9.2. Fees. (a) Except as provided in this Section 9.2 and elsewhere in this
Agreement   (including   the   provisions  of  Articles  VI  and  VII  regarding
distribution, payments and allocations to which it may be entitled), the Manager
shall  not  be  compensated   for  its  services  as  manager  of  the  Company.
Notwithstanding the foregoing,  the Manager (for so long as the Manager is WCPT)
shall be paid the  Administration  Fee on a quarterly basis in arrears and shall
be reimbursed,  on a monthly basis,  for all expenses that it incurs relating to
the  ownership  and  operation of or for the benefit of, the Company  (including
without  limitation,  (i) expenses relating to the ownership of interests in and
the  management  and  operation  of the  Company and its  Subsidiaries  and (ii)
compensation  of  WCPT  officers  and  employees  to  the  extent  they  devoted
substantially  all of their  working time to the business of the Company and its
Subsidiary(ies).  The Members  acknowledge that all such expenses of the Manager
are deemed to be for the benefit of the Company.  Such reimbursement shall be in
addition to any reimbursement  made as a result of  indemnification  pursuant to
Section  4.3(a)  hereof.  The  Members  acknowledge  that  the  payment  of  the
Administration  Fee  to the  Manager  is in  consideration  for  services  to be
performed by WRP relating to the functions typically performed by a President, a
Chief Executive  Officer and a Chief  Financial  Officer and certain back office
functions.  The  Members  further  acknowledge  that of the  Administration  Fee
payable to the Manager,  the sum of $100,000 is  allocated  to the  functions of
each of the President,  Chief Executive  Officer and Chief Financial Officer and
that in the  event  an  individual  is  hired by WCPT to  perform  such  duties,
responsibilities  and obligations  customarily assigned to each such office on a
full-time basis, the  Administration Fee shall be reduced by a corresponding sum
of $100,000  (e.g.,  if an individual is hired to be a full-time Chief Financial
Officer  of WCPT,  the  Administration  Fee shall  automatically  be  reduced by
$100,000).

     (b) In exchange for performing certain management  services with respect to
150 Mt. Bethel Road,  WCPT shall receive from  Whitehall XI an asset  management
fee equal to the product of (i) 0.002739%  multiplied by (ii) the number of days
from  and  including  the  date of  acquisition  of 150 Mt.  Bethel  Road to and
excluding the Closing Date multiplied by (iii) $7,881,740.

                                   ARTICLE X.

                             TERMINATION OF COMPANY;
                     LIQUIDATION AND DISTRIBUTION OF ASSETS
                     --------------------------------------

     10.1. Dissolution and Termination.

     (a) The Company shall be dissolved and liquidated  only upon the occurrence
of any of the following:

     (i) December 31, 2045;

                             Exhibit 10.50 Page 95
<PAGE>

     (ii) the sale or other  disposition  of all of the  Company  Assets and the
assets of the  Subsidiaries  and receipt of the final payment of any installment
obligation received as a result of any such sale or disposition;

     (iii) the written consent of all Managing Members;

     (iv) any event  which makes it unlawful  for the  Company's  business to be
continued; or

     (v) the  issuance of a decree by any court of competent  jurisdiction  that
the Company be dissolved and liquidated.

Upon  dissolution,  the  Company  shall  promptly  wind up its affairs and shall
promptly be  liquidated  and a  certificate  of  cancellation  of the  Company's
Certificate of Formation, as required by law, shall be filed.

     (b) In the event of the  dissolution  and  liquidation of the Company,  its
business activities shall promptly be wound up, any amounts due from the Members
shall be collected,  its debts and  liabilities  shall be paid and its remaining
assets,  if any,  shall be  distributed  as set  forth in  Section  10.2  below.
Dissolution  shall be  effective on the date of the  occurrence  of an event set
forth in Section  10.1(a) but the Company shall not  terminate  until all of the
Company Assets and the assets of the  Subsidiaries  have been liquidated and the
proceeds  distributed  in  accordance  with the  provisions  of this  Article X.
Notwithstanding the dissolution of the Company,  prior to the termination of the
Company as aforesaid, the business of the Company and the affairs of the Members
as such, shall continue to be governed by this Agreement.

     10.2.  Distribution Upon Liquidation.  Upon dissolution of the Company, the
Manager or other Members,  as provided in this  Agreement,  or if there shall be
none, a duly  appointed  trustee or  liquidator  as provided in this  Agreement,
shall promptly proceed with the liquidation of the Company, its Subsidiaries and
the Company  Assets and the  proceeds of such  liquidation  shall be applied and
distributed in the following order of priority:

     (i) to the payment of expenses of the liquidation;

     (ii) to the payment of debts and  liabilities  of the Company,  in order of
priority as provided by law, other than debts or liabilities owed to Members;

     (iii) to the setting up of any reserves that the Manager or such trustee or
liquidator, as the case may be, shall determine are reasonably necessary for any
contingent  or  unforeseen  liabilities  or  obligations  of the  Company or the
Members (in their respective capacity as Members);

     (iv) to the payment of other debts and  liabilities  of the Company owed to
Members (including amounts payable to Saracen under Section 8.2A); and

                             Exhibit 10.50 Page 96
<PAGE>

     (v) except to the extent otherwise  provided in Section 7.4, to the Members
in accordance with their respective Capital Account balances after allocation of
Profits and Losses for the period ending immediately prior to such distribution.

     10.3. Sale of Company Assets.

     (a) As  expeditiously  as  possible,  the  Manager,  or any such trustee or
liquidator,  shall pay all Company liabilities,  establish the reserves and make
the  distributions  provided  for in  Section  10.2.  Except  as  agreed  by the
Management  Committee,  no Member  shall  have the  right to  demand or  receive
property other than cash upon liquidation,  and the Management Committee, or any
such trustee or liquidator,  shall, in any event, have the power to sell Company
Assets and the assets of the  Subsidiaries  for cash as necessary to provide for
the payment of all Company liabilities and the establishment of reserves.

     (b) In connection with the sale by the Company and reduction to cash of its
assets,  although the Company has no obligation to offer to sell any property to
the Members,  any Member or any  Affiliate of any Member may bid on and purchase
any Company Assets and the assets of the  Subsidiaries.  If the Manager,  or any
such trustee or liquidator,  determines that an immediate sale of part or all of
the Company Assets and the assets of the Subsidiaries  would cause undue loss to
the Members,  the  Manager,  or any such trustee or  liquidator,  may,  with the
written consent of the Management  Committee,  defer liquidation of and withhold
from  distribution for a reasonable time any assets of the Company (except those
necessary to satisfy the Company's current obligations).

                                   ARTICLE XI.

                       BOOKS, RECORDS, BUDGETS AND REPORTS
                       -----------------------------------

     11.1. Books of Account. At all times during the continuance of the Company,
the Manager shall keep or cause to be kept true and complete books of account in
which shall be entered fully and  accurately  each  transaction  of the Company.
Such books shall be kept on the basis of the Fiscal Year in accordance  with the
accrual  method of  accounting,  and shall reflect all Company  transactions  in
accordance  with generally  accepted  accounting  principles.  In addition,  the
Manager  shall  cause each  Subsidiary  to keep all books of  account  and other
records of such  Subsidiary  separate and distinct from the books and records of
the Company and with the standards set forth in this Section 11.1.

     11.2.  Availability  of  Books of  Account.  All of the  books  of  account
referred to in Section 11.1,  together  with an executed copy of this  Agreement
and the Certificate of Formation, and any amendments thereto and any other books
and  financial  records of the Company,  shall at all times be maintained at the
principal  office of the Company or such other place in the State of New York as
the Manager may designate in writing to the Members,  and upon reasonable notice
to the Manager,  shall be open to the inspection and  examination of the Members
or their representatives during reasonable business hours.

     11.3.     Financial    Reports    and    Statements;     Annual    Budgets.

                             Exhibit 10.50 Page 97
<PAGE>

     (a)  The  Manager  shall   prepare  or  cause  the  Company's   independent
accountants  to prepare  (under the  oversight  of the  Manager),  on an accrual
basis,  all  federal,  state and local tax  returns  required  to be filed.  The
Manager (or, if pursuant to the preceding  sentence the tax returns are prepared
by the  independent  accountants,  such  preparer)  shall submit the returns and
completed  IRS  Schedules  K-1 to each member of the  Management  Committee  for
review and approval  and the Manager  shall  deliver  such  approved K-1 to each
Member no later than ten (10) days prior to the due date of the returns,  but in
no event later than March 1st of each year.  Each Member  shall notify the other
Members upon receipt of any notice of tax examination of the Company by federal,
state or local authorities.

     (b) For each Fiscal Year,  the Manager  shall send to each Person who was a
Member at any time during such Fiscal Year, within sixty (60) days after the end
of such Fiscal Year, an annual report of the Company including an annual balance
sheet,  profit and loss  statement,  a statement of cash flow and a statement of
changes in  Member's  capital,  all as  prepared in  accordance  with  generally
accepted accounting principles consistently applied and audited by the Company's
independent  public  accountants,  which shall be Ernst & Young,  unless another
"Big Five" independent public accountants of recognized  standing is selected by
the Management Committee,  and a statement showing allocations to the Members of
taxable  income,  gains,  losses,  deductions  and credits,  as prepared by such
accountants.  For each quarter, the Manager shall send to each Person who was an
Managing  Member at any time during such quarter,  within  forty-five  (45) days
after the end of such  quarter,  quarterly  financial  statements of the Company
including a quarterly balance sheet,  profit and loss statement,  a statement of
cash flow and a  statement  of changes in Member's  capital,  all as prepared in
accordance with generally accepted accounting  principles  consistently applied.
In addition,  the Manager shall send (i) to each Managing  Member within fifteen
(15)  days  after the end of each  month of each  Fiscal  Year a monthly  report
setting forth such financial and operating  information as such Managing  Member
shall  reasonably  request,  and (ii) to each  Member,  such  other  information
concerning the Company and  reasonably  requested by such Member as is necessary
for the  preparation of such Member's  federal,  state and local income or other
tax returns.

     (c)  (i)  On  or  before  the  November  1st   immediately   preceding  the
commencement of each Budget Year of the Company, the Manager shall submit to the
Management  Committee  for its  approval (1) an annual  capital  budget for each
Property (an "Annual Capital Budget"),  in such form as the Management Committee
shall have approved,  for such Budget Year setting forth the Manager's estimates
reasonably  itemized  of all  receipts  and  expenditures  in respect of capital
transactions relating to such Property for such year (including expenditures for
alterations  incident to space leases to be recovered as rent from  tenants) and
(2) an annual operating budget for such Property (an "Annual Operating Budget"),
in such form as the  Management  Committee  shall have  approved,  for such year
setting  forth the  Manager's  estimates  reasonably  itemized of all income and
expenses  relating to such Property for such year and establishing  reserves and
working  capital  for such  Property.  The Annual  Operating  Budget  shall also
contain (x) a schedule of space that is vacant and space leases  expiring during
such year  (including the square  footage  thereof) and (y) the Leasing Plan for
such year, maximum tenant improvement  allowances,  maximum obligations on lease
takeovers  and any other  criteria  for leases that may be executed  without the
specific approval of the Management  Committee.  Not later than twenty (20) days
after receipt of a proposed  Annual Capital Budget or Annual  Operating  Budget,
the  Management  Committee  shall either  approve the Annual  Capital Budget and
Annual Operating Budget or shall deliver a notice (an "Objection Notice") to the
Manager  stating  that  the  Management  Committee  objects  to any  information
contained  in or omitted  from such  proposed  Annual  Capital  Budget or Annual

                             Exhibit 10.50 Page 98
<PAGE>

Operating  Budget and setting forth the objections with reasonable  specificity.
With respect to such proposed Annual Capital Budget or Annual  Operating  Budget
as to which no Objection Notice is delivered prior to such twentieth (20th) day,
the proposed Annual Capital Budget or Annual  Operating Budget will be deemed to
have been  accepted and  consented to by the  Management  Committee and shall be
deemed an "Approved  Budget." If the Objection Notice is timely  delivered,  the
Manager and the  Management  Committee  shall endeavor in good faith to reach an
agreement as to the Annual Capital Budget or Annual Operating Budget.

     (ii) If the  Management  Committee  shall  consider for adoption a proposed
Annual  Capital  Budget  for any  Budget  Year and shall fail to adopt it in its
entirety  because  of  disagreement  as to one or more line items  although  the
Management  Committee shall agree on other line items, then such proposed Annual
Capital Budget, exclusive of the items as to which there is disagreement,  shall
be deemed adopted as the Annual Capital Budget for such Budget Year (and to such
extent shall be deemed to be the Approved Budget for such Budget Year); PROVIDED
that, if any item or project is approved as part of the Approved  Capital Budget
for one Budget Year but is not completed within such Budget Year, the unexpended
portion of such Approved  Capital Budget  relating to such item or project shall
be  carried  over to the  following  Budget  Year and  deemed  approved.  If the
Management  Committee  shall consider for adoption a proposed  Annual  Operating
Budget for any Budget Year and shall fail to adopt it in its entirety,  then the
Annual  Operating  Budget  for the  immediately  preceding  year shall be deemed
adopted as the Annual  Operating  Budget for such year except that any  specific
line items agreed to in the proposed Annual  Operating Budget shall control (and
to such extent shall be deemed to be the Approved Budget for such Budget Year).

     11.4.  Accounting Expenses.  All out-of-pocket  expenses payable to Persons
who are not  Affiliated  with any Member in  connection  with the keeping of the
books and  records of the Company and the  preparation  of audited or  unaudited
financial  statements and federal and local tax and information returns required
to implement the  provisions of this  Agreement or required by any  governmental
authority with jurisdiction over the Company shall be borne by the Company as an
ordinary expense of its business.

     11.5. Bank Account.  The Company shall within 10 days after the date hereof
arrange to maintain  (and shall cause each  Subsidiary  which owns a Property to
maintain) its bank  deposits in  segregated  accounts held for the Company's (or
such  Subsidiary's)  business,  which accounts shall,  to the extent  reasonably
practicable,  be interest-bearing.  All funds of the Company and each applicable
Subsidiary shall be promptly  deposited in the appropriate  segregated  account.
The Manager from time to time shall authorize  signatories for such accounts and
withdrawals  or checks in excess of  $100,000  shall  require the  signature  of
Jeffrey H. Lynford, Edward Lowenthal or Gregory Hughes.

     11.6. Fidelity Bonds and Insurance.  The Company will obtain fidelity bonds
with  reputable  surety  companies,  covering all persons  having  access to the
Company's  (or any  Subsidiary's)  funds,  indemnifying  the  Company  (or  such
Subsidiary)  against loss  resulting  from fraud,  theft and dishonest and other
wrongful acts of such persons. The Company shall carry or cause to be carried on
its behalf and on its Subsidiaries' behalf all property,  liability and workers'
compensation insurance as shall be required under applicable mortgages,  leases,
agreements,  and other instruments and statutes, but in any event in the amounts
and with the insurers required by the Insurance Program.

                             Exhibit 10.50 Page 99
<PAGE>

     11.7.  REPSYS  Database.  The Manager  understands  that the Members of the
Whitehall  Group have  developed a database  for  monitoring  their  investments
called "REPSYS",  and hereby agrees to reasonably cooperate with such Members of
the  Whitehall  Group in  providing  data  relating to the  Properties  that are
required for such database.

                                  ARTICLE XII.

                                   AMENDMENTS
                                   ----------

     12.1.  Amendments (a) Amendments may be made to this Agreement from time to
time by the  Manager  with  only the  written  consent  of each of the  Managing
Members,  PROVIDED,  HOWEVER  that each of  Saracen  or Rand  (acting on his own
behalf  and not as a Saracen  Member),  as  applicable  shall  have the right to
consent  to any  amendment  that  shall  (i)  reduce  Saracen's  or  Rand's,  as
applicable,  Capital  Accounts with respect to its  Membership  Units,  Series A
Preferred Membership Units, Percentage Interest or Series A Preferred Percentage
Interest  (except  (A) in the case of the  inclusion  of  additional  Members in
accordance with this  Agreement,  (B) due to a Capital  Contribution(s)  made by
Members or New Members in accordance  with this  Agreement,  (C) pursuant to the
Contribution  Agreement, or (D) pursuant to a conversion or redemption of Series
A  Preferred  Membership  Units in  accordance  with the  Series A Terms),  (ii)
require  Saracen  or  Rand,  as  applicable,  to  make  any  additional  Capital
Contribution,  (iii) create any liability  for Saracen or Rand,  as  applicable,
other than the liability they have under this Agreement as of May 15, 1998, (iv)
modify  the  rights,  priority,  preferences  and  privileges  of the  Series  A
Preferred  Membership Units except as permitted  pursuant to the Series A Terms,
(v)  adversely  affect or limit in any way Saracen's or Rand's,  as  applicable,
rights pursuant to Section 3.5, PROVIDED,  HOWEVER,  that (A) the appointment or
election of additional Committee  Representatives having the right to attend and
observe meetings of the Management Committee, (B) the appointment or election of
additional  Committee   Representatives  having  voting,  consent,  approval  or
determination  rights  on the  Management  Committee  or (C)  amendments  to the
definition  of  Required  Committee  Approval  (other  than  Required  Committee
Approval during a Preferential Distribution Non- Payment) shall not be deemed to
adversely  affect or limit in any way  Saracen's  or Rand's  rights  pursuant to
Section 3.5 PROVIDED,  that such additional  Committee  Representatives  are not
appointed by, or representatives  of, either Managing Member or their respective
Affiliates,  (vi) modify  Saracen's  or Rand's,  as  applicable,  rights  and/or
obligations as set forth in Sections 4.2,  5.2(d),  8.2A, 13.17 and this Section
12.1,  (vii) modify the definitions of Target Territory and/or Hub Target Market
only by reducing the size of the Target Territory  and/or Hub Target Market,  as
applicable,  (viii)  adversely affect Saracen's rights under Articles VI and VII
with respect to any Saracen Member,  including Rand, except as a result of other
amendments or  modifications  permitted  pursuant to this Section 12.1(a) or the
Series A Terms,  (ix) modify  Saracen's or Rand's,  as  applicable,  transfer or
pledge rights pursuant to Section 8.1(b), (x) modify the terms and conditions of
Saracen's or Rand's, as applicable, conversion right pursuant to Section 8.3 and
(xi) modify the terms and  conditions of Section 13.9 or 13.18 as they relate to
Saracen  or Rand,  as  applicable.  In making  any  amendments,  there  shall be
prepared  and  filed  for   recordation   by  the  Manager  such  documents  and
certificates  as shall be required to be prepared and filed.  Promptly after the
execution of any  amendments or  restatements,  the Manager shall provide copies
thereof to all Members.

                             Exhibit 10.50 Page 100
<PAGE>

     (b) Each  Saracen  Member by  execution  and  delivery  of this  Agreement,
irrevocably  constitutes  and appoints the Manager and the Chairman,  President,
Secretary, Treasurer, Chief Financial Officer and Chief Operating Officer of the
Manager  as his or her true and  lawful  attorney-in-fact  with  full  power and
authority,  in such Saracen  Member's  name,  place,  and stead only to execute,
acknowledge and deliver such certificates, instruments, documents and agreements
as are  necessary  to make  any  and all  amendments  of  this  Agreement  which
amendments  do not  require  the  consent  of  Saracen  as set forth in  Section
12.1(a),  PROVIDED,  however,  that such power  shall only be  exercised  by the
Manager and/or the Chairman, President, Secretary, Treasurer and Chief Operating
Officer of the Manager,  if and only if, the Manager  delivers written notice of
the documents  which are to be executed  under this power of attorney to Saracen
five (5) Business Days in advance of the date such documents are to be executed.
The appointment by each Saracen Member of the Manager and the aforesaid officers
of the Manager as attorney-in-fact shall be deemed to be a power coupled with an
interest,  and shall survive, and not be affected by the subsequent  bankruptcy,
death,  incapacity,  disability,  adjudication of  incompetence or insanity,  or
dissolution  of any Saracen  Member hereby giving such power.  As a condition to
the  transfer  by a  Saracen  Member  of any or all  of  such  Saracen  Member's
Interest,  the foregoing power of attorney shall be granted by the transferee of
such Saracen Member's Interest.

                                  ARTICLE XIII.

                                  MISCELLANEOUS
                                  -------------

     13.1. Further  Assurances.  Each party to this Agreement agrees to execute,
acknowledge,  deliver,  file and record such further  certificates,  amendments,
instruments and documents,  and to do all such other acts and things,  as may be
required by law or as, in the reasonable  judgment of the Management  Committee,
may be  necessary  or  advisable  to carry out the  intent  and  purpose of this
Agreement.

     13.2. Notices.  Unless otherwise specified in this Agreement,  all notices,
demands,  elections,  requests  or other  communications  that any party to this
Agreement  may desire or be required to give  hereunder  shall be in writing and
shall be given by hand, by depositing the same in the United States mail,  first
class postage prepaid,  certified mail, return receipt  requested,  by facsimile
transmission  with  delivery  of an  original  thereafter  by any  other  method
provided by this Section  13.2,  or by a recognized  overnight  courier  service
providing confirmation of delivery, addressed as follows:

     (a) To the Company, c/o Wellsford Commercial  Properties Trust, 535 Madison
Avenue, 26th Floor, New York, New York 10022, or at such other address as may be
designated by the Manager upon written notice to all of the Members; and

     (b) To the Members at their  respective  addresses set forth in Section 2.6
herein.  Each Member shall have the right to designate another address or change
in address by written notice to the Company in the manner prescribed herein.

All notices  given  pursuant to this  Section  13.2 shall be deemed to have been
given (i) if delivered  by hand on the date of delivery or on the date  delivery
was refused by the  addressee,  (ii) if  delivered  by United  States mail or by
overnight courier,  on the date of delivery as established by the return receipt
or courier  service  confirmation  (or the date on which the  return  receipt or

                             Exhibit 10.50 Page 101
<PAGE>

courier  service  confirms  that  acceptance  of  delivery  was  refused  by the
addressee) or (iii) if delivered by facsimile, on the date of delivery thereof.

     13.3.  Headings and Captions.  All headings and captions  contained in this
Agreement and the table of contents hereto are inserted for convenience only and
shall not be deemed a part of this Agreement.

     13.4.  Variance of Pronouns.  All pronouns and all variations thereof shall
be deemed to refer to the masculine,  feminine or neuter, singular or plural, as
the identity of the person or entity may require.

     13.5.  Counterparts.  This  Agreement  may  be  executed  in  two  or  more
counterparts,  each of which shall constitute an original and all of which, when
taken together, shall constitute one Agreement.

     13.6.  GOVERNING LAW. THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH
THE LAWS OF THE STATE OF DELAWARE,  WITHOUT REGARD TO CONFLICT OF LAW PROVISIONS
THEREOF.

     13.7.  Partition.   The  Members  hereby  agree  that  no  Member  nor  any
successor-in-  interest to any Member shall have the right, while this Agreement
remains in effect, to have the property of the Company partitioned, or to file a
complaint or institute  any  proceeding at law or in equity to have the property
of the  Company  partitioned,  and  each  Member,  on  behalf  of  himself,  his
successors, representatives, heirs and assigns, hereby waives any such right.

     13.8.  Invalidity.  Every  provision  of this  Agreement  is intended to be
severable.  The invalidity and  unenforceability of any particular  provision of
this Agreement in any jurisdiction shall not affect the other provisions hereof,
and this  Agreement  shall be  construed  in all  respects as if such invalid or
unenforceable provision were omitted.

     13.9.  Successors  and Assigns.  This  Agreement  shall be binding upon the
parties hereto and their respective successors, executors, administrators, legal
representatives,  heirs and  permitted  legal  assigns  and  shall  inure to the
benefit of the parties hereto and, except as otherwise  provided  herein,  their
respective successors, executors, administrators,  legal representatives,  heirs
and permitted  legal assigns.  No Person other than the parties hereto and their
respective successors, executors, administrators,  legal representatives,  heirs
and  permitted  legal  assigns,  shall  have any  rights  or claims  under  this
Agreement.

     13.10.  Entire  Agreement.  This  Agreement,  together  with all  Exhibits,
Schedules, and Annexes hereto and all letter agreements executed by the Company,
the Managing Members and/or their  respective  Affiliates on the Initial Closing
Date and the date  hereof  (which are  incorporated  herein by this  reference),
supersedes  all prior  agreements  among the parties with respect to the subject
matter hereof and contains the entire  agreement  among the parties with respect
to such subject  matter.  This  instrument may not be amended,  supplemented  or
discharged, and no provisions hereof may be modified or waived, except expressly
by an  instrument  in writing  signed by the Manager and each Member and, in the
case of an amendment,  modification  or supplement,  in compliance  with Section
12.1.  No waiver of

                             Exhibit 10.50 Page 102
<PAGE>

any  provision  hereof by any party hereto shall be deemed a waiver by any other
party nor shall any such  waiver by any party be deemed a  continuing  waiver of
any matter by such party. No amendment,  modification,  supplement, discharge or
waiver  hereof or hereunder  shall require the consent of any person not a party
to this Agreement.

     13.11.  No Brokers.  Each of the parties hereto warrants to each other that
there are no  brokerage  commissions  or finders'  fees (or any basis  therefor)
resulting from any action taken by such party or any Person acting or purporting
to act on its behalf in  connection  with  entering  into this  Agreement.  Each
Member  agrees to indemnify  and hold  harmless each other Member for all costs,
damages or other  expenses  arising  out of any  misrepresentation  made in this
Section 13.11.

     13.12.  Maintenance as a Separate Entity.  The Company shall maintain books
and records and bank accounts  separate from those of its  Affiliates;  shall at
all times hold itself out to the public as a legal entity  separate and distinct
from any of its  Affiliates  (including in its leasing  activities,  in entering
into any contract, in preparing its financial statements,  and in its stationery
and on any signs it posts), and shall cause its Affiliates to do the same and to
conduct  business  with it on an  arm's-length  basis;  shall not  commingle its
assets with assets of any of its Affiliates;  shall not guarantee any obligation
of any of its  Affiliates;  shall  cause its  business  to be  carried on by the
Manager and shall keep minutes of all meetings of the Members and the Management
Committee.

     13.13.  Confidentiality.  Each Member  agrees not to disclose or permit the
disclosure of any of the terms of this Agreement or of any information  relating
to the Company's  assets or business,  provided that such disclosure may be made
(a) to any person who is a Member, officer,  director or employee of such Member
or counsel to,  accountants of,  investment  bankers for or consultants to, such
Member or the Company solely for their use and on a need-to-know basis, (b) with
the prior  consent of the other  Members,  (c)  pursuant  to a subpoena or order
issued by a court,  arbitrator or  governmental  body,  agency or official or in
order to  comply  with any law,  rule or  regulation  (including  the  rules and
regulations  of the  Securities  and Exchange  Commission,  the  American  Stock
Exchange  and  any  other  applicable  national  securities  exchange),  (d)  in
connection  with and to the extent  necessary  to sell or market any Property in
accordance  with this  Agreement,  or (e) to any  lender or  investor  providing
financing to the Company.

     In the event that a Member  shall  receive a request to disclose any of the
terms of this  Agreement  under a  subpoena  or  order,  such  Member  shall (i)
promptly notify the other Members  thereof,  (ii) consult with the other Members
on the  advisability  of taking steps to resist or narrow such request and (iii)
if disclosure is required or deemed  advisable,  cooperate with any of the other
Members in any  attempt it may make to obtain an order or other  assurance  that
confidential  treatment  will be accorded those terms of this Agreement that are
disclosed.

     13.14. Power of Attorney.

     (a) Each Member does irrevocably  constitute and appoint the Manager,  with
full power of substitution,  as its true and lawful attorney, in its name, place
and stead,  to execute,  acknowledge,  swear to,  deliver,  record and file,  as
appropriate and in accordance  with this Agreement (i) the original  Certificate
of  Formation  and all  amendments  thereto  required or permitted by law or the
provisions  of this  Agreement,  (ii) all  certificates  and  other  instruments
requiring  execution  by the

                             Exhibit 10.50 Page 103
<PAGE>

Members or any of them and  deemed  necessary  or  advisable  by the  Manager to
qualify  or  continue  the  Company  as  a  limited  liability  company  in  the
jurisdictions  where the Company may be  conducting  its  operations,  (iii) all
instruments,  agreements or documents that the  Management  Committee so directs
pursuant to Section 3.5(e) and (iv) all conveyances and other instruments deemed
necessary or advisable by the Manager to effect the  dissolution and termination
of the Company in  accordance  with this  Agreement.  Nothing  contained in this
Section 13.14 shall empower the Manager to take any action requiring the consent
of the Management  Committee or any Member(s)  hereunder  unless such consent is
first obtained.

     (b) The powers of  attorney  granted  pursuant  to this  Section  13.14 are
coupled  with an  interest  and  shall be  irrevocable  and  survive  and not be
affected  by  the  subsequent  death,  incapacity,   disability,  Bankruptcy  or
dissolution  of the grantor;  may be exercised by the Manager  either by signing
separately  as  attorney-in-fact  for each  Member or by the  Manager  acting as
attorneys-in-fact  for  all of  them;  and  shall  survive  the  delivery  of an
assignment  by a Member of the whole or any  fraction  of its  Interest,  except
that, where the whole of such Member's  Interest has been assigned or diluted in
accordance  with this  Agreement,  the power of attorney of the  assignor  shall
survive the  delivery of such  assignment  for the sole  purpose of enabling the
Manager  to  execute,  acknowledge,  swear  to,  deliver,  record  and  file any
instrument necessary or appropriate to effect such substitution. In the event of
any conflict between this Agreement and any document, instrument,  conveyance or
certificate executed or filed by the Manager pursuant to such power of attorney,
this Agreement shall control.

     (c) In addition to the foregoing,  each of WHWEL, Whitehall XI and WCPT are
hereby irrevocably  constituted and appointed,  with full power of substitution,
as the true and lawful attorney of the Manager and each Member of the Company to
execute,   acknowledge,   swear  to,  deliver,  record  and  file  any  and  all
instruments, agreements and other documents (in the name, place and stead of the
Manager and each such Member and the Company) and to take any and all such other
actions as may be necessary or desirable to carry out the provisions of Sections
8.2 and 8.3.

     13.15.  Time of the Essence.  Time is of the essence in the  performance of
each and every term of this Agreement.

     13.16. No Third Party Beneficiaries. The right or obligation of the Manager
or Management Committee to call for any capital contribution or of any Member to
make a capital  contribution or otherwise to do,  perform,  satisfy or discharge
any  liability or  obligation  of any Member  hereunder,  or to pursue any other
right or remedy hereunder or at law or in equity provided,  shall not confer any
right or claim upon or  otherwise  inure to the benefit of any creditor or other
third party having  dealings with the Company,  it being  understood  and agreed
that the  provisions of this  Agreement  shall be solely for the benefit of, and
may be enforced  solely by, the parties hereto and their  respective  successors
and assigns except as may be otherwise  agreed to by the Company in writing with
the prior written approval of the Management Committee.

     13.17.  Exculpation.  The parties agree that the individuals executing this
Agreement on behalf of WCPT and each Member of the Whitehall  Group have done so
in their  respective  capacities as officers or trustees of such Members (or, in
the case of each Member of the  Whitehall  Group,  the  general  partner of such
Member)  and not  individually,  and none of the  direct or  indirect  partners,
trustees,  officers or shareholders of either such Member shall be bound or have
any personal liability

                             Exhibit 10.50 Page 104
<PAGE>

hereunder.  Each Member shall look solely to the  Interest of the other  Members
for  satisfaction  of any  liability  of such  other  Member in  respect of this
Agreement and will not seek  recourse or commence any action  against any of the
direct or indirect  partners,  trustees,  officers or shareholders of such other
Member or any of their  personal  assets for the  performance  or payment of any
obligation  hereunder.  The foregoing shall also apply to any future  documents,
agreements,  understandings,  arrangements and transactions  between the parties
hereto.

     13.18. Consent of Saracen. Whenever the consent, approval, determination or
decision of Saracen is required  pursuant to any of the terms of this Agreement,
including to amend or waive any  provisions  of this  Agreement,  such  consent,
approval,  determination  or decision  shall be deemed given by, and binding on,
each of the  respective  Saracen  Members if the  Company  obtains  the  written
consent, approval or decision of Kurt W. Saraceno or any other Person designated
in writing by a majority of Saracen's Percentage Interest (assuming for purposes
of determining Saracen's Percentage Interest pursuant to this Section 13.18, all
of  the  outstanding  Series  A  Convertible  Preferred  Membership  Units  were
converted into Membership  Units at the conversion price set forth in the Series
A Terms),  which  Person  must be  approved by the  Management  Committee  which
approval shall not be unreasonably  withheld or delayed, and each of the Saracen
Members hereby  irrevocably  agrees that Kurt W. Saraceno,  or such other Person
designated by the Saracen  Members,  shall have the power and authority to grant
any  such  written  consent  or  approval,  or make any  such  determination  or
decision,  on behalf of, and as the duly authorized agent and representative of,
such respective  Persons.  Each Saracen Member by execution and delivery of this
Agreement,  irrevocably  constitutes  and appoints Kurt W. Saraceno or any other
Person  designated  in writing by a majority of  Saracen's  Percentage  Interest
(assuming for purposes of determining  Saracen's Percentage Interest pursuant to
this  Section  13.18,  all of the  outstanding  Series A  Convertible  Preferred
Membership  Units were converted into Membership  Units at the conversion  price
set  forth  in the  Series  A  Terms),  which  Person  must be  approved  by the
Management  Committee  which  approval  shall not be  unreasonably  withheld  or
delayed,  as his or her true and  lawful  attorney-in-  fact with full power and
authority  in such  Saracen  Member's  name,  place,  and stead only to execute,
acknowledge and deliver such certificates, instruments, documents and agreements
as are necessary or appropriate  to make any and all amendments or  restatements
of this Agreement which  amendments or  restatements  do explicitly  require the
consent  of Saracen as set forth in Section  12.1(a).  The  appointment  by each
Saracen  Member of Kurt W. Saraceno or such other Person as designated  above as
attorney-in-  fact shall be deemed to be a power  coupled with an interest,  and
shall  survive,  and  not be  affected  by  the  subsequent  bankruptcy,  death,
incapacity, disability, adjudication of incompetence or insanity, or dissolution
of any Saracen  Member hereby giving such power.  As a condition to the transfer
by a  Saracen  Member  of any or all of  such  Saracen  Member's  Interest,  the
foregoing  power of attorney  shall be granted by the transferee of such Saracen
Member's Interest.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]

                            [SIGNATURE PAGE FOLLOWS]

                             Exhibit 10.50 Page 105
<PAGE>

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

                                    WHWEL REAL ESTATE LIMITED PARTNERSHIP

                                    By:    WHATR Gen-Par, Inc., General Partner

                                           By:      /s/ Elizabeth M. Burban
                                                    -----------------------
                                                  Name: Elizabeth M. Burban
                                                  Title:   Vice President

                                    WELLSFORD COMMERCIAL PROPERTIES TRUST

                                           By:      /s/ Edward Lowenthal
                                                    --------------------
                                                  Name: Edward Lowenthal
                                                  Title:   President

                                    WXI/WWG REALTY, L.L.C.

                                           By:      /s/ Elizabeth M. Burban
                                                    -----------------------
                                                  Name: Elizabeth M. Burban
                                                  Title:   Vice President

                                    W/W GROUP HOLDINGS, L.L.C.

                                           By:      /s/ Elizabeth M. Burban
                                                    -----------------------
                                                  Name: Elizabeth M. Burban
                                                  Title:   Vice President

                             Exhibit 10.50 Page 106
<PAGE>

                                        /s/ DOMINIC J. SARACENO
                                    ---------------------------
                                    DOMINIC J. SARACENO


                                       /s/ KURT W. SARACENO
                                    -----------------------
                                    KURT W. SARACENO


                                       /s/ WILLIAM F. RAND, III
                                    ---------------------------
                                    WILLIAM F. RAND, III


                                      /s/ INGEBORG E. SARACENO
                                    --------------------------
                                    INGEBORG E. SARACENO


                                      /s/ HEIDI A. SARACENO-LAWLOR
                                    ------------------------------
                                    HEIDI A. SARACENO-LAWLOR


                                      /s/ LEAS A. SARACENO
                                    ----------------------
                                    LEAS A. SARACENO


                                      /s/ STEPHEN DAVIS
                                    -------------------
                                    STEPHEN DAVIS

                                      /s/ EDWARD WERRNER
                                    --------------------
                                    EDWARD WERNER

                                      /s/ CARLETON G. TARPINIAN
                                    ---------------------------
                                    CARLETON G. TARPINIAN


                                    /s/ GEORGE MCLAUGHLIN, III
                                    --------------------------
                                    GEORGE MCLAUGHLIN, III

                             Exhibit 10.50 Page 107
<PAGE>

The undersigned has executed this Agreement solely for purposes of Sections 3.3,
 4.2, 7.6 and 9.2.

WELLSFORD REAL PROPERTIES, INC.

By:    /s/ Edward Lowenthal
       --------------------
        Name: Edward Lowenthal
        Title:   President

                             Exhibit 10.50 Page 108
<PAGE>

                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----

     Then  personally  appeared  the  above-named  Dominic  J.  Saraceno  ,  and
acknowledged the foregoing instrument to be his free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:



                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----

     Then  personally   appeared  the   above-named   Kurt  W.  Saraceno  ,  and
acknowledged the foregoing instrument to be his free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:



                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----


     Then  personally  appeared  the  above-named  William  F.  Rand,  III,  and
acknowledged the foregoing instrument to be his free act and deed, before me,




                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:

                             Exhibit 10.50 Page 109
<PAGE>

                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----


     Then  personally  appeared  the  above-named  Ingeborg  E.  Saraceno,   and
acknowledged the foregoing instrument to be her free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:



                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----

     Then personally  appeared the  above-named  Heidi A.  Saraceno-Lawlor,  and
acknowledged the foregoing instrument to be her free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:



                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----


     Then personally appeared the above-named Leas A. Saraceno, and acknowledged
the foregoing instrument to be her free act and deed, before me,




                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:

                             Exhibit 10.50 Page 110
<PAGE>

                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----

     Then personally  appeared the above-named  Stephen Davis,  and acknowledged
the foregoing instrument to be his free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:



                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----

     Then personally  appeared the above-named  Edward Werner,  and acknowledged
the foregoing instrument to be his free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:



                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----

     Then  personally  appeared  the  above-named  Carleton  G.  Tarpinian,  and
acknowledged the foregoing instrument to be his free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:

                             Exhibit 10.50 Page 111
<PAGE>

                        THE COMMONWEALTH OF MASSACHUSETTS

                  County   ss.:                              , 1999
- -----------------                                       ----

     Then  personally  appeared  the  above-named  George  McLaughlin,  III, and
acknowledged the foregoing instrument to be his free act and deed, before me,



                                                  -----------------------
                                                   Notary Public
                                                   My Commission Expires:

                             Exhibit 10.50 Page 112
<PAGE>

                                    EXHIBIT A

                  Terms of Series A Preferred Membership Units

                             Exhibit 10.50 Page 113
<PAGE>

                                    EXHIBIT B

                      Form of Registration Rights Agreement

                             Exhibit 10.50 Page 114
<PAGE>


                                   SCHEDULE 1

                               Additional Members

                             1. Dominic J. Saraceno
                               2. Kurt W. Saraceno
                             3. William F. Rand, III
                             4. Ingeborg B. Saraceno
                           5. Heidi A. Saraceno-Lawlor
                               6. Leas A. Saraceno
                                7. Stephen Davis
                                8. Edward Werner
                            9. Carleton G. Tarpinian
                           10. George McLaughlin, III

                             Exhibit 10.50 Page 115
<PAGE>

                                  SCHEDULE 2.6

                         Names and Addresses of Members

                      WHWEL Real Estate Limited Partnership
                        c/o Whitehall Street Real Estate
                             Limited Partnership VII
                           85 Broad Street, 19th Floor
                            New York, New York 10004
                       Attention: Chief Financial Officer

                      Wellsford Commercial Properties Trust
                         535 Madison Avenue, 26th Floor
                            New York, New York 10022
                              Attention: President

                                     Saracen
                           c/o Saracen Companies, Inc.
                                 57 Wells Avenue
                            Newton Centre, MA. 02159
                           Attn: Mr. Kurt W. Saraceno

                             WXI/WWG Realty, L.L.C.
                           85 Broad Street, 19th Floor
                            New York, New York 10004
                       Attention: Chief Financial Officer

                           W/W Group Holdings, L.L.C.
                           85 Broad Street, 19th Floor
                            New York, New York 10004
                       Attention: Chief Financial Officer



                             Exhibit 10.50 Page 116
<PAGE>

                                  SCHEDULE 2.4A

                               List of Properties

                             Exhibit 10.50 Page 117
<PAGE>

                                  SCHEDULE 2.4B

                              List of Subsidiaries

                    Wellsford/Whitehall Properties II, L.L.C.
                      Wellsford/Whitehall Holdings, L.L.C.
                          Wells Avenue Holdings, L.L.C.
                        Wells Avenue Senior Holdings LLC
                               WASH Manager L.L.C.
                       WEL/WH Convention Managers, L.L.C.
                           WXI/Mt. Bethel Road, L.L.C.

                             Exhibit 10.50 Page 118
<PAGE>

                                  SCHEDULE 2.7A

Representations    and    Warranties    with    respect   to   the    Properties
- -------------------------------------------------------------

                             Exhibit 10.50 Page 119
<PAGE>

                                  SCHEDULE 2.7B

Representations    and   Warranties    with   respect   to   the    Subsidiaries
- ---------------------------------------------------------------

     1.  CONSENTS  AND  APPROVALS.  No  order,  permission,  consent,  approval,
license, authorization,  registration or filing by or with any government agency
having  jurisdiction over any Subsidiary is required for the consummation of the
Closing or the execution,  delivery or performance of any document or instrument
to be executed and delivered by any  Subsidiary in connection  with the Closing,
except   for   such   orders,   permission,   consents,   approvals,   licenses,
authorizations,  registrations and filings as have already been obtained,  given
or made.

     2. NO  VIOLATION.  The  consummation  of the Closing  does not and will not
(including  with the  giving  of  notice,  lapse of time or both)  (i)  violate,
conflict  with,  result in a breach of any of the  provisions of or constitute a
default under (1) the organizational documents of any Subsidiary,  (2) any bond,
note or other evidence of indebtedness, indenture, mortgage, deed of trust, loan
agreement or similar  instrument by which any Subsidiary or any of its assets is
subject or bound,  (3) any lease or any other agreement or contract by which any
Subsidiary or any of its assets is subject or bound, (4) any applicable statute,
law,  order,  rule or  regulation  of any court or  governmental  agency  having
jurisdiction  over  any  Subsidiary  or any of its  assets  or (5)  any  term or
provision of any judgment,  decree, order, statute,  writ,  injunction,  rule or
regulation of any  arbitrator,  court or governmental  authority  binding on any
Subsidiary  or any of its assets or (ii) result in the creation of any Lien upon
any assets of such Subsidiary.

     3. INTENTIONALLY OMITTED.

     4.  OWNERSHIP.  (i) The  Company  owns  100% of the  legal  and  beneficial
interest in WWPII, (ii) WWP II owns 100% of the legal and beneficial interest in
Holdings,  (iii) Holdings owns the fee interest in all of the Properties  (other
than the Nomura  Properties  and  Holdings'  interest  in 105  Challenger  Road,
Ridgefield  Park,  New Jersey,  which  interest is held  pursuant to a long-term
ground lease),  (iv) Holdings owns 100% of the legal and beneficial  interest in
Wells Avenue  Holdings,  LLC, (v) Wells  Avenue  Holdings,  LLC owns 100% of the
legal and beneficial  interest in Wash Manager LLC, (vi) Wells Avenue  Holdings,
LLC and Wash  Manger  LLC,  collectively,  own 100% of the legal and  beneficial
interest in Wells Avenue  Senior  Holdings,  LLC, and (vii) Wells Avenue  Senior
Holdings,  LLC owns the fee interest in the Nomura Properties,  and in each case
free and clear of all Liens except for Liens securing the Indebtedness set forth
in Schedule B-7.

     5. LITIGATION.  Other than as set forth on Schedule B-5, no Subsidiary is a
party to any legal action, suit, arbitration, inquiry or proceeding (and, to the
knowledge  of the  Company,  no  investigation  in  respect of any such party is
pending)  before any court,  governmental  authority or  arbitrator  and, to the
knowledge of the Company, no such action,  suit,  proceeding or investigation is
threatened,  except in each case as would not have a material  adverse effect on
any of the Properties or the value thereof.

     6. CONDITION OF SUBSIDIARIES.  None of the Subsidiaries has filed (and none
of such entities is contemplating filing) any petition seeking or acquiescing in
any  reorganization,   arrangement,  composition,   readjustment,   liquidation,
dissolution   or  similar  relief  under  any  law  relating  to  bankruptcy  or
insolvency,  nor has any such  petition  been filed  against any such party.  No
general assignment of any assets of any Subsidiary has been made for the benefit
of creditors, and no receiver,  master, liquidator or trustee has been appointed
for any such party or any of their assets. None of the Subsidiaries is insolvent
and the consummation of the Closing will not render any such party insolvent.

     7.  INDEBTEDNESS.  Except  as  set  forth  in  Schedule  B-7,  none  of the
Subsidiaries and none of the Properties shall be subject to any Indebtedness.

     8. NON-IMPUTATION. As of the Closing Date, none of the Subsidiaries has any
knowledge  of a defect in title that  would  allow the title  insurance  company
insuring any Property as of the Closing to deny coverage of such defect based on
knowledge of the insured.

                             Exhibit 10.50 Page 120
<PAGE>

                               SCHEDULE 3.2(a)(vi)

Approved Leases and Lease Documentation

                                      NONE

                             Exhibit 10.50 Page 121
<PAGE>

                                  SCHEDULE 5.1

Capital Accounts, Capital Contributions, Membership Units and Series A Preferred
Membership Units

                             Exhibit 10.50 Page 122
<PAGE>

                                  SCHEDULE 7.1

Calculations of the Preferred Distribution Amount

     Under the terms of the Series A  Convertible  Preferred  Units  ("Preferred
Units"),  the  Preferred  Holders are  entitled to a  distribution  equal to the
greater of (A) 6% or (B) the  distribution to the Preferred  Holders  assuming a
full conversion of the Preferred  Units. A 6% distribution  equates to $1.50 per
Preferred  Unit.  The  760,000  Preferred  Units  outstanding,  with a value  of
$19,000,000,  are  convertible at 1.34  Membership  Units per Preferred Unit, or
convertible into a total of 1,018,400 Membership Units.

Example:  Assuming that for the entire 1999  calendar year there are  10,344,734
Membership  Units  (before  any  conversion),  and that the  total  distribution
available to the Membership Units and the Preferred Units (i.e., the "Cumulative
Distribution  Amount" for the quarter  ending  December 31, 1999) is $6,340,000.
The comparison of the two  hypothetical  distributions  that the Preferred Units
would be entitled to for 1999 under the  definition of "Preferred  Distributions
Amounts" are shown below.  Assuming no conversion of the  Preferred  Units,  the
distribution  that the holders of the Membership Units and the Preferred Holders
would receive are shown in (A). On an "as converted" basis, the distribution per
Preferred Unit is as shown in (B) below:

         (A)      Membership Unit distribution           $ 5,200,000
                  Preferred Unit distribution (6%)         1,140,000      (1)
                                                         -----------
                  Total without conversion               $ 6,340,000
                                                         ===========
         (B)      Membership Units                        10,344,734
                  "Converted Units"                        1,018,400      (2)
                                                         -----------
                  "Total Units"                           11,363,134      (3)
                                                         ===========
                  Total available for distribution       $ 6,340,000      (4)

                  "Preferred Percentage"                      8.9623%     (5)

                  "As converted"  Preferred Unit
                        distribution                     $   568,209      (6)

         (C)        The  greater of (1) and (6) is (1),  so the  Preferred
                  Unit distribution is made in the amount of (1), or $1,140,000.

(5) This amount equals the amount in (2) divided by the amount in (3).
(6) This amount equals the amount in (4) multiplied by the percentage in (5).

                             Exhibit 10.50 Page 123
<PAGE>


                              EMPLOYMENT AGREEMENT


     AGREEMENT,  dated as of May 3, 1999,  between  WELLSFORD  REAL  PROPERTIES,
INC., a Maryland  corporation with offices at 535 Madison Avenue,  New York, New
York 10022 (the "Company"),  and RODNEY F. DU BOIS, an individual residing at 32
Rip Road, Hanover, New Hampshire 03755 (the "Executive").

     WHEREAS,  the Company  desires to employ the  Executive  and the  Executive
desires to be employed by the Company.

     IT IS AGREED:

     1. Duties. (a) During the term of the Executive's  employment hereunder the
Executive  shall  serve and the  Company  shall  employ  the  Executive  as Vice
Chairman of the Board and Chief Operating  Officer to perform (i) such executive
or  administrative  services  for the  Company  consistent  with those of a Vice
Chairman of the Board as may be assigned to the Executive by the Chairman of the
Board and the  directors of the Company and (ii) such services  consistent  with
those of a Chief Operating Officer for companies  engaged in similar  activities
in the real estate  business,  as may reasonably be assigned to the Executive by
the Chairman of the Board,  President or Chief Executive Officer of the Company.
The  Executive  hereby  accepts  such  employment  and  agrees to  perform  such
services.

     (b) The Executive  shall devote such time,  attention  and energies  during
business  hours to the  performance  of his duties  hereunder as is necessary to
properly carry out the responsibilities of his office,  provided,  however, that
the amount of time devoted to his duties shall not exceed 140 days per annum.

     (c) The Executive shall cooperate with the Company,  including  taking such
medical  examinations as the Company  reasonably  shall deem  necessary,  if the
Company  shall  desire to obtain  medical,  disability  or life  insurance  with
respect to the Executive. Where reasonably possible, the Company shall cooperate
with  the  Executive's  request  to  have  such  examinations  performed  by the
Executive's personal physician or another physician reasonably acceptable to the
Executive.

     (d) The Executive shall work out of the Company's  business offices located
in Hanover, New Hampshire but shall undertake such reasonable business travel as
may be necessary to perform his duties under this Agreement,  including  without
limitation, traveling to the Company's New York offices (for which the Executive
shall be reimbursed  pursuant to Section 4 below for costs and expenses incurred
in connection therewith);  provided,  that the Executive's business travel shall
not, in the aggregate, exceed10 days in any given month.

     2.  Employment  Term.  This  Agreement  shall  commence  on May 3, 1999 and
shall continue in effect through May 2, 2001.

                              Exhibit 10.87 Page 1
<PAGE>

     3.  Compensation.  For all services  rendered by the Executive  pursuant to
this Agreement:

     (a) The  Company  shall  pay to the  Executive  (i) an annual  base  salary
consisting  of  $200,000  per  annum  ("Cash   Compensation")  and  (ii)  20,000
restricted  shares  ("Restricted  Shares") of common  stock,  $.01 par value per
share,  of the  Company,  to be  issued  to the  Executive  on the date  hereof,
provided that  one-eighth of such Shares shall vest  quarterly on the second day
of each August, November, February and May during the term of this Agreement and
the Shares shall be subject to the other terms and  conditions set forth in that
certain   Restricted  Share  Grant  Letter  Agreement  (the  "Restricted   Share
Agreement")  entered  into  between  Executive  and the  Company  as of the date
hereof.  All Cash Compensation shall be paid bi- weekly or at such other regular
intervals,  not less frequently than monthly,  as the Company may establish from
time to time for executive employees of the Company.

     (b) In addition to the compensation set forth in subsection 3(a) above, the
Executive shall be awarded such bonus for each calendar year or partial calendar
year of his employment  hereunder as the Board of Directors of the Company shall
determine in their sole  discretion.  In determining  such bonus,  the Executive
understands that the directors will consider,  without limitation, the following
factors with respect to the applicable  calendar year or partial  calendar year:
the Company's financial performance, business performance and growth during such
period; Executive's responsibilities as an officer of the Company (including his
participation in transactions of particular  financial or business  significance
to the  Company)  during such  period;  the total  compensation  package paid to
executive  officers  having  similar  responsibilities  as the Executive who are
employed by entities which are similar to the Company; and such other factors as
the  directors may deem  appropriate  in their sole  discretion.  Such bonus may
consist of cash; grants of Shares; options to purchase Shares; loans to purchase
Shares; share appreciation rights (whether independent of or in conjunction with
awards of  options);  and such  other  awards  as the  directors  in their  sole
discretion may deem appropriate and which they believe are in furtherance of the
growth of long-term stockholder value of the Company.

                              Exhibit 10.87 Page 2
<PAGE>

     (c) As of the date  hereof,  the  Executive  shall be granted  options (the
"Options")  to purchase  100,000  Shares.  Options with respect to 50,000 Shares
shall vest on each of December 15, 1999 and December 15, 2000. The Options shall
have an  exercise  price of $10.06  per share  and  other  terms and  conditions
substantially  similar  to those set  forth in the  options  then most  recently
granted generally to executive officers of the Company, as more specifically set
forth in those certain Share Option  Agreements (the "Share Option  Agreements")
to be entered into between the  Executive and the Company as of the date hereof.
To the  greatest  extent  reasonably  possible,  the Company  shall use its best
efforts to ensure that the options granted to the Executive qualify as incentive
stock options.  Consistent  with the  qualification  of the Options as incentive
stock options, the Options shall have an exercise period equal to the shorter of
10 years  from the date  hereof  or 90 days  after  the date of  termination  of
Executive's employment with the Company.  Notwithstanding the foregoing,  in the
event that (i) the  Executive's  employment  with the Company is terminated  for
reasons other than for Cause (as defined below), (ii) the Executive continues to
serve as a member of the  Company's  Board of Directors  and (iii) the Executive
does not exercise  all of the Options  within 90 days of such  termination,  all
unexercised Options shall  automatically,  without any action, be converted into
non-qualified  stock options  generally  having the same terms and conditions as
are set forth in the Share Option  Agreements  except that such Options shall be
exercisable by the Executive during the remainder of the period that ends on the
shorter  of 10 years  from the date  hereof  or 5 years  from the date  that the
Executive ceases to serve as a director.

     4. Expenses.  (a) The Company shall reimburse the Executive for all out-of-
pocket expenses  actually and necessarily  incurred by him in the conduct of the
business of the Company against reasonable substantiation submitted with respect
thereto.

     (b) Unless the provisions of subsection 4(c) below shall apply, the Company
shall reimburse the Executive for all legal fees and related expenses (including
the costs of experts, evidence and counsel) paid by the Executive as a result of
(i) the  termination  of  Executive's  employment  (including  all such fees and
expenses,  if any,  incurred in contesting or disputing any such  termination of
employment),  (ii) the  Executive  seeking  to  obtain or  enforce  any right or
benefit  provided  by  this  Agreement  or by  any  other  plan  or  arrangement
maintained  by the Company  under which the  Executive  is or may be entitled to
receive  benefits,  (iii)  the  Executive's  hearing  before  the  directors  as
contemplated  in subsection  6(c) of this  Agreement or (iv) any action taken by
the Company  against the Executive;  provided,  however,  that the Company shall
reimburse the legal fees and related expenses  described in this subsection 4(b)
only if and when a final  judgement  has been rendered in favor of the Executive
and all appeals related to any such action have been exhausted.

     (c) The Company  shall pay all legal fees and related  expenses  (including
the costs of experts,  evidence and counsel)  incurred by the  Executive as they
become  due as a  result  of  (i)  the  termination  of  Executive's  employment
(including  all such  fees and  expenses,  if any,  incurred  in  contesting  or
disputing any such  termination of  employment),  (ii) the Executive  seeking to
obtain or enforce  any right or benefit  provided  by this  Agreement  or by any
other plan or arrangement maintained by the Company under which the Executive is
or may be entitled to

                              Exhibit 10.87 Page 3
<PAGE>

receive  benefits,  (iii)  the  Executive's  hearing  before  the  directors  as
contemplated  in subsection  6(c) of this  Agreement or (iv) any action taken by
the  Company  against  the  Executive,  unless  and until such time that a final
judgement has been  rendered in favor of the Company and all appeals  related to
any such action have been exhausted;  provided,  however, that the circumstances
set forth above occurred on or after a change in control of the Company.

     (d) For  purposes of this  Agreement,  a "change in control of the Company"
shall be deemed to occur if:

     (i) there shall have occurred a change in control of a nature that would be
required to be reported in response to Item 6(e) of Schedule  14A of  Regulation
14A  promulgated  under the  Securities  Exchange  Act of 1934,  as amended (the
"Exchange Act"), as in effect on the date hereof,  whether or not the Company is
then subject to such reporting requirement,  provided, however, that there shall
not be deemed to be a "change in control" of the Company if immediately prior to
the  occurrence of what would  otherwise be a "change in control" of the Company
(A) the Executive is the other party to the transaction (a "Control Event") that
would  otherwise  result in a "change  in  control"  of the  Company  or (B) the
Executive  is an  executive  officer,  trustee,  director or more than 5% equity
holder of the other  party to the Control  Event or of any  entity,  directly or
indirectly, controlling such other party,

     (ii) the Company merges or consolidates with, or sells all or substantially
all of its  assets  to,  another  company  (each,  a  "Transaction"),  provided,
however,  that a  Transaction  shall not be  deemed  to  result in a "change  in
control" of the Company if (A) immediately  prior thereto the  circumstances  in
(i)(A)  or (i)(B)  above  exist,  or (B) (1) the  shareholders  of the  Company,
immediately  before such  Transaction own,  directly or indirectly,  immediately
following  such  Transaction  in excess of fifty  percent  (50%) of the combined
voting power of the  outstanding  voting  securities of the corporation or other
entity  resulting  from  such  Transaction  (the  "Surviving   Corporation")  in
substantially the same proportion as their ownership of the voting securities of
the Company immediately before such Transaction and (2) the individuals who were
members of the Company's Board of Directors  immediately  prior to the execution
of the agreement  providing for such Transaction  constitute at least a majority
of the members of the board of directors  or the board of trustees,  as the case
may be,  of the  Surviving  Corporation,  or of a  corporation  or other  entity
beneficially  directly or indirectly owning a majority of the outstanding voting
securities of the Surviving Corporation, or

     (iii) the Company acquires assets of another company or a subsidiary of the
Company  merges  or   consolidates   with  another   company  (each,  an  "Other
Transaction") and (A) the shareholders of the Company,  immediately  before such
Other Transaction own, directly or indirectly,  immediately following such Other
Transaction 50% or less of the combined  voting power of the outstanding  voting
securities  of the  corporation  or  other  entity  resulting  from  such  Other
Transaction (the "Other Surviving  Corporation") or (B) the individuals who were
members of the Company's Board of Directors  immediately  prior to the execution
of the agreement  providing for such Other  Transaction  constitute  less than a
majority of the members of the board of directors  or the board of trustees,  as
the case may be, of the Other  Surviving  Corporation,  or of a  corporation  or
other entity beneficially directly or indirectly owning a majority of the

                              Exhibit 10.87 Page 4
<PAGE>

outstanding  voting  securities of the Other  Surviving  Corporation,  provided,
however, that an Other Transaction shall not be deemed to result in a "change in
control" of the Company if immediately prior thereto the circumstances in (i)(A)
or (i)(B) above exist.

     5.  Benefits.  The  Executive  shall be entitled to such paid vacation time
each year and such other medical and other benefits as are afforded from time to
time to all executive employees of the Company.  The Company shall indemnify the
Executive in the performance of his duties pursuant to the bylaws of the Company
and  to the  fullest  extent  allowed  by  applicable  law,  including,  without
limitation, legal fees.

     6. Earlier  Termination.  (a) If the Executive shall die during the term of
this Agreement, this Agreement shall be deemed to have been terminated as of the
date  of the  Executive's  death,  and  the  Company  shall  pay  to  the  legal
representative  of the  Executive's  estate all monies  due  hereunder  prorated
through the last day of the month during which the Executive shall have died.

     (b) If the  Executive  shall  fail,  because of illness or  incapacity,  to
render the services contemplated by this Agreement for six consecutive months or
for shorter  periods  aggregating  nine months in any calendar year, the Company
may  determine  (as set forth in  subsection  (d) below) that the  Executive has
become  disabled.  If within  thirty  (30) days after the date on which  written
notice of such determination is given to the Executive,  the Executive shall not
have returned to the continuing  full-time  performance of his duties hereunder,
this  Agreement and the  employment of the Executive  hereunder  shall be deemed
terminated  and the Company  shall pay to the Executive all monies due hereunder
prorated through the last day of the month during which such  termination  shall
occur.

     (c) The Company,  by written notice to the Executive  specifying the reason
therefor,  may terminate  this  Agreement  for Cause as  determined  pursuant to
subsection (d) below. As used herein, "Cause" shall be defined as actions by the
Executive which constitute (i) fraud, illegal or willful misconduct or dishonest
conduct, (ii) a breach of any duties,  responsibilities or obligations hereunder
or (iii) habitual abuse of drugs or alcohol.  In such event, the Executive shall
be paid the Executive's  full base salary through the date of termination at the
rate in effect at the time notice of  termination is given and the Company shall
thereafter have no further obligations to this Executive under this Agreement.

     (d) A determination  of disability or Cause shall be made in the reasonable
and sole discretion of the Company's  Chairman of the Board of the Company.  The
Company's Board of Directors  shall,  upon request of the Executive,  review the
decision of whether the  Executive has become  disabled or has been  discharged,
released  or  terminated  for Cause and the Board of  Directors  shall  confirm,
modify or reverse such determination in its sole discretion.

     (e) The Company or Executive may terminate  this Agreement if any change in
control of the Company occurs.

                              Exhibit 10.87 Page 5
<PAGE>

     7.  Compensation  Upon Termination Upon a Change in Control.  (a)If after a
change in control of the Company the Executive's  employment shall be terminated
(i) by the Company other than for Cause or (ii) by the  Executive,  then (w) the
Company shall pay the  Executive,  not later than the date of  termination,  all
Cash  Compensation  payable to the Executive  under this  Agreement  through the
Termination  Date,  including  compensation  for accrued  vacation time, (x) the
Company shall pay the Executive 2.99 times the "base amount" (the "Base Amount")
within the meaning of sections  280G(b)(3)  and 280G(d) of the Internal  Revenue
Code of 1986, as amended (the  "Code"),  and any  applicable  temporary or final
regulations  promulgated  thereunder,  or  its  equivalent  as  provided  in any
successor  statute  or  regulation,  (y) all  Restricted  Shares  granted to the
Executive  hereunder  shall  immediately  vest in accordance  with the terms and
conditions of the Restricted  Share Agreement and (z) all Options granted to the
Executive hereunder shall immediately vest and be exercisable in accordance with
the terms of the Share Option Agreements dated as of the date hereof. If Section
280G of the Code (and any  successor  provisions  thereto)  shall be repealed or
otherwise be  inapplicable,  then the Base Amount payable under clause (x) above
shall equal 2.99 times the average of the Executive's annual compensation during
the term of this Agreement.  For purposes of determining annual  compensation in
the  preceding  sentence,  compensation  payable to the Executive by the Company
shall include  every type and form of  compensation  includible  in  Executive's
gross income in respect of his  employment  by the Company  (including,  without
limitation,  all income  reported  on an  Internal  Revenue  Service  Form W-2),
compensation recognized as a result of the Executive's exercise of stock options
or sale of the stock so acquired and including,  without limitation,  any annual
bonus payments  previously paid to such  Executive.  For purposes of calculating
the Base Amount  within the meaning of  Sections  280G(b)(3)  and 290G(d) of the
Code and annual compensation in the second preceding sentence, any income of the
Executive that  constitutes a "parachute  payment" within the meaning of Section
280G(b)2)  of  the  Code  shall  not  be  taken  into  account  in  making  such
calculations.

     (b) To the extent any  benefits  to be granted to the  Executive  hereunder
constitute a "parachute payment" within the meaning of Section 280G(b)(2) of the
Code, and the Executive  would otherwise be liable for an excise tax pursuant to
Code  Section  4999,  there  shall be a  reduction  in the  benefits  payable or
available to the Executive hereunder such that the total parachute payments will
be less than three (3) times the  Executive's  Base  Amount with the result that
the excise tax under Code Section 4999 will not be payable;  provided,  however,
that such  reduction  shall occur only if the Executive  shall realize a greater
after tax economic  benefit by making such  reduction  than if no reduction were
made.

     (c) The  Executive  shall not be  required  to  mitigate  the amount of any
payment provided for in this Section 7 by seeking other employment or otherwise,
nor shall the amount of any payment or benefit provided for in this Section 7 be
reduced by any compensation earned by him as the result of employment by another
employer or by retirement benefits after the date of termination,  or otherwise,
except as specifically provided in this Section 7.

                              Exhibit 10.87 Page 6
<PAGE>

     8. Protection of Confidential Information; Non-Competition.

     (a) The Executive acknowledges that (i) the Company will suffer substantial
damage which will be difficult to compute if the  Executive  violates any of the
provisions  of this Section 8, and (ii) the  provisions  of this  Agreement  are
reasonable and necessary for the protection of the business of the Company.

     (b) The  Executive  agrees that he will not at any time,  either during the
term of this Agreement or thereafter, divulge to any person, firm or corporation
any  material  information  obtained  or learned by him during the course of his
employment with the Company, with regard to the operational, financial, business
or other affairs of the Company,  its officers or  directors,  except (i) in the
course of performing his duties hereunder, (ii) with the Chairman of the Board's
or  President's  express  written  consent;  (iii) to the  extent  that any such
information  is in the public  domain other than as a result of the  Executive's
breach  of any of his  obligations  hereunder;  or  (iv)  where  required  to be
disclosed by court order, subpoena or other government process.

     (c) Upon  termination of his employment  with the Company,  or any time the
Company may so request,  the Executive will promptly  deliver to the Company all
memoranda, notes, records, reports, manuals, drawings, blueprints,  software and
other documents (and all copies thereof) relating to the business of the Company
and all property associated  therewith,  which he may then possess or have under
his control.

     (d) For the  longer of (i) 1 year from the date  hereof or (ii) the term of
this  Agreement  (including  any  remaining  portion of the stated  term of this
Agreement  following  the  termination  of  the  Executive's  employment  by the
Executive or by the Company for Cause,  unless such  termination  occurs after a
change in control of the Company),  and provided the Executive's  employment has
not been  terminated by the Company  without  Cause,  the Executive  without the
prior written  permission of the Chairman of the Board or President shall not in
the United States, its territories or possessions,  directly or indirectly,  (i)
enter  into  the  employ  of or  render  any  services  to any  person,  firm or
corporation engaged in any competitive business;  (ii) engage in any competitive
business for his own account;  (iii) become associated with or interested in any
competitive business as an individual, partner, shareholder, creditor, director,
officer, principal,  agent, employee,  director,  consultant,  advisor or in any
other  relationship  or  capacity;  (iv) employ or retain,  or have or cause any
other  person or entity to employ or  retain,  any person  who was  employed  or
retained by the Company while the Executive was employed by the Company;  or (v)
solicit,  interfere with, or endeavor to entice away from the Company any of its
customers  or sources  of  supply.  However,  nothing  in this  Agreement  shall
preclude the Executive from  investing his personal  assets in the securities of
any  corporation  or other  business  entity  which is engaged in a  competitive
business if such  securities  are traded on a national  stock exchange or in the
over-the-counter   market  and  if  such  investment  does  not  result  in  his
beneficially  owning,  at any time, more than 1% of the  publicly-traded  equity
securities  of such  competitor.  A competitive  business  shall not include any
publicly owned  enterprise  engaged in such a business outside of the geographic
regions and states in which the Company  operates at the time of the termination
of this Agreement.

                              Exhibit 10.87 Page 7
<PAGE>

     (e) If the  Executive  commits  a  breach  of  any  of  the  provisions  of
subsection (b) or (d) above, the Company shall have the right and remedy to have
the  provisions  of this  Agreement  specifically  enforced by any court  having
equity jurisdiction,  it being acknowledged and agreed by the Executive that the
services  being rendered  hereunder to the Company are of a special,  unique and
extraordinary character and that any such breach or threatened breach will cause
irreparable  injury to the  Company and that money  damages  will not provide an
adequate  remedy to the Company.  Each of the rights and remedies  enumerated in
this  subsection (e) shall be  independent of the other,  and shall be severally
enforceable,  and such rights and  remedies  shall be in addition to, and not in
lieu of, any other  rights and remedies  available  to the Company  under law or
equity.

     (f) If any provision of subsection  (b) or (d) is held to be  unenforceable
because of the scope, duration or area of its applicability, the tribunal making
such determination shall have the power to modify such scope, duration, or area,
or all of them,  and such  provision or  provisions  shall then be applicable in
such modified form.

     9. Governing  Law;  Arbitration.  This Agreement  shall be governed by, and
construed  in  accordance  with,  the  internal  laws of the  State of New York,
without  regard to New  York's  conflicts  of law  principles.  Any  dispute  or
controversy arising under this Agreement,  or out of the interpretation  hereof,
or based upon the breach hereof,  shall be resolved by  arbitration  held at the
offices  of the  American  Arbitration  Association  in the  City of New York in
accordance with the rules and regulations of such association  prevailing at the
time of the demand for  arbitration by either party hereto,  and the decision of
the  arbitrator  or  arbitrators  shall be final and binding  upon both  parties
hereto,  provided,  however,  that the arbitrator or arbitrators shall only have
the power and authority to interpret,  and not to modify or amend, the terms and
provisions  hereof.  Judgment  upon  an  award  rendered  by the  arbitrator  or
arbitrators   may  be  entered  in  any  court  having   jurisdiction   thereof.
Notwithstanding  anything  contained  in this Section 9, either party shall have
the right to seek preliminary  injunctive relief in any court in the City of New
York in aid of, and pending the final decision in, the arbitration proceeding.

     10. Entire Agreement. This Agreement sets forth the entire agreement of the
parties  and  is  intended  to  supersede  all  prior  employment  negotiations,
understandings  and agree ments. No provision of this Agreement may be waived or
changed,  except by a writing signed by the party to be charged with such waiver
or change.

     11.  Successors;  Binding  Agreement.  This  Agreement  shall  inure to the
benefit  of  and  be   enforceable   by  the   Executive's   personal  or  legal
representatives,  executors,  administrators,  successors,  heirs, distributees,
devisees and legatees.

     12.  Notices.  All  notices  provided  for in this  Agreement  shall  be in
writing,  and shall be deemed to have been duly given when delivered  personally
to the party to receive the same, when given by telex,  telegram or mailgram, or
when mailed first class postage prepaid, by registered or certified mail, return
receipt  requested,  addressed  to the party to  receive  the same at his or its
address above set forth,  or such other address as the party to receive the same
shall have

                              Exhibit 10.87 Page 8
<PAGE>

specified by written notice given in the manner provided for in this Section 12.
All  notices  shall be  deemed  to have  been  given as of the date of  personal
delivery, transmittal or mailing thereof.

     13.  Severability.  If any provision in this  Agreement is determined to be
invalid,  it shall not affect the validity or enforceability of any of the other
remaining provisions hereof.

                              Exhibit 10.87 Page 9
<PAGE>

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

                                       WELLSFORD REAL PROPERTIES, INC.

                                       By:    /s/ Edward Lowenthal
                                              ----------------------------------
                                              Name: Edward Lowenthal
                                              Title: President


                                       EXECUTIVE:


                                       /s/ Rodney F. Du Bois
                                       ----------------------------------
                                       Rodney F. Du Bois


                             Exhibit 10.87 Page 10
<PAGE>



August 19, 1999


Mr. James J. Burns
390 Dogwood Lane
Manhasset, NY 11030

Dear Jim:

We are pleased to confirm your agreement to join Wellsford Real Properties, Inc.
as a Senior Vice President and Chief Accounting  Officer,  effective  October 1,
1999.  Your base salary will be at the annual rate of $200,000,  and you will be
eligible for a management bonus at the discretion of the Compensation Committee.
The current  guideline  for a management  bonus for your position is 50% of base
compensation,  prorated of course for any partial calendar year during which the
term of your employment commences or terminates.  Salaries for all employees are
reviewed  each  December,  and yours would be  reviewed as part of that  regular
process,  beginning in December 2000.  Bonuses are considered at the end of each
calendar year and paid early the following  year,  and  frequently are paid in a
combination  of vested stock and cash.  While the final  decision rests with the
Committee,  we will  recommend at least a guideline  bonus to the Committee your
first year,  and of course the  Committee  may  consider  more  generous  grants
depending on individual and company performance.

You will be entitled to all of the employee benefit plans available generally to
our  employees,  and in addition we will  stipulate that you will be entitled to
five weeks  vacation  per annum  (which is more than our norm),  preserving  the
vacation  period you now have at E & Y. At your election you may continue your E
&  Y  health  coverage,  and  the  Company  will  reimburse  you  for  what  its
contribution would have been towards the coverage you decline.

In the event you are terminated  without cause,  you will be entitled to receive
the amount of salary you would have received had your employment continued until
September 30, 2001 at your then current rate of salary, less any salary payments
previously  made  to  you.  This   employment   commitment  will  be  deemed  to
automatically  extend in one year  increments  as of September 30, 2001 and each
September  thereafter  until September 2003 unless notice is given to you by the
Company,  or to the Company by you,  at least 90 days prior to such  anniversary
date, that one party or the other does not wish to continue the commitment.

We will  recommend  to the  Wellsford  Board of  Directors  at its next  regular
meeting the granting of options on 50,000 shares of Wellsford  Real  Properties,
Inc. common stock,  vesting in equal  increments over five years and exercisable
at the fair market value of such common stock on the date of grant. In the event
of a "change of control" (as defined by the Company for other senior  officers),
any of these shares which were not vested would become vested.

It is a pleasure to welcome you to our  Company,  and I look  forward to working
with you!

Yours sincerely,

/s/ Rodney F. Du Bois
- ---------------------
Rodney F. Du Bois
Vice Chairman

                            Agreed and accepted:
                             /s/ James J. Burns                  8/25/99
                            ---------------------               ---------
                            James J. Burns                      Date

cc:      Jeffrey H. Lynford, Chairman
         Edward Lowenthal, President


                              Exhibit 10.88 Page 1
<PAGE>



                                  EXHIBIT 21.1

                         SUBSIDIARIES OF THE REGISTRANT

The following is a list of  subsidiaries  of the registrant  with the respective
state of organization as of December 31, 1999:

                           Subsidiary                          State
                           ----------                          -----
         Wellsford Real Properties, Inc.................      Maryland
         Wellsford Capital..............................      Maryland
         Wellsford Capital Properties, L.L.C............      Delaware
         Wellsford Finance, Inc.........................      Maryland
         Wellsford Broomfield, L.L.C....................      Colorado
         Belford Capital Holdings, L.L.C................      Delaware
         Belford Capital Management, L.L.C..............      Delaware
         Belford Capital Group, L.L.C...................      Delaware
         BPC Company, L.L.C.............................      Delaware
         Wellsford CRC Holding Corp.....................      Maryland
         Creamer Realty Consultants.....................      New York
         Creamer Vitale Wellsford L.L.C.................      Delaware
         Wellsford Sonterra L.L.C.......................      Arizona
         Wellsford Park Highlands Corp..................      Colorado
         Park at Highlands L.L.C........................      Colorado
         Red Canyon at Palomino Park L.L.C..............      Colorado
         Silver Mesa at Palomino Park L.L.C.............      Colorado
         Green River at Palomino Park L.L.C.............      Colorado
         Palomino Park Telecom L.L.C....................      Colorado
         Palomino Park Public Improvements Corp.........      Colorado
         Parkside Cafe at Palomino Park, Inc............      Colorado
         Wellsford Commercial Properties Trust..........      Maryland
         Wellsford/Whitehall  Group, L.L.C..............      Delaware
         Wellsford Ventures, Inc........................      Maryland

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
     consolidated balance sheets and consolidated statements of operation and is
     qualified in its entirety by reference to such documents.
</LEGEND>
<CIK>                         0001038222
<NAME>                        WELLSFORD REAL PROPERTIES, INC.
<MULTIPLIER>                                   1

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-31-1999
<PERIOD-END>                    DEC-31-1999
<CASH>                                         43,206,958
<SECURITIES>                                            0
<RECEIVABLES>                                  37,259,587
<ALLOWANCES>                                            0
<INVENTORY>                                             0
<CURRENT-ASSETS>                                        0
<PP&E>                                        166,166,098
<DEPRECIATION>                                (6,584,328)
<TOTAL-ASSETS>                                366,331,326
<CURRENT-LIABILITIES>                                   0
<BONDS>                                       119,314,929
                                   0
                                             0
<COMMON>                                          192,223
<OTHER-SE>                                    229,498,990
<TOTAL-LIABILITY-AND-EQUITY>                  366,331,326
<SALES>                                                 0
<TOTAL-REVENUES>                               30,170,043
<CGS>                                                   0
<TOTAL-COSTS>                                  12,401,939
<OTHER-EXPENSES>                                7,125,876
<LOSS-PROVISION>                                        0
<INTEREST-EXPENSE>                              9,398,630
<INCOME-PRETAX>                                10,810,801
<INCOME-TAX>                                    1,950,000
<INCOME-CONTINUING>                             8,860,801
<DISCONTINUED>                                          0
<EXTRAORDINARY>                                         0
<CHANGES>                                               0
<NET-INCOME>                                    8,860,801
<EPS-BASIC>                                          0.43
<EPS-DILUTED>                                        0.43



</TABLE>


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