VORNADO REALTY LP
10-12G, 1997-06-12
REAL ESTATE INVESTMENT TRUSTS
Previous: COYOTE SPORTS INC, SB-2, 1997-06-12
Next: PHOENIX EQUITY SERIES FUND, N-8A, 1997-06-12



<PAGE>   1
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 12, 1997


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549


                                     FORM 10


 GENERAL FORM FOR REGISTRATION OF SECURITIES PURSUANT TO SECTION 12(b) OR 12(g)
                     OF THE SECURITIES EXCHANGE ACT OF 1934




                              VORNADO REALTY L. P.
- --------------------------------------------------------------------------------
             (Exact name of Registrant as specified in its charter)




                  Delaware                                       22-3506990
- ------------------------------------------------          ----------------------
        (State or other jurisdiction of                       (I.R.S. Employer
         incorporation or organization)                   Identification Number)


Park 80 West, Plaza II, Saddle Brook, New Jersey                 07663
- ------------------------------------------------          ----------------------
   (Address of Principal Executive Offices)                    (Zip Code)


Registrant's telephone number including area code:      (201) 587-1000
                                                  ------------------------------



           Securities registered pursuant to Section 12(b) of the Act:


    Title of Each Class          Name of Each Exchange on Which Registered
    -------------------          -----------------------------------------

       Not Applicable                         Not Applicable



           Securities registered pursuant to Section 12(g) of the Act

                      Units of Limited Partnership Interest
<PAGE>   2
                                Table of Contents


Item                                                                      Page
- ----                                                                      ----

1.       Business                                                            3

2.       Financial Information                                               8

3.       Properties                                                         17

4.       Security Ownership of Certain Beneficial Owners and
         Management                                                         22

5.       Directors and Executive officers                                   22

6.       Executive Compensation                                             23

7.       Certain Relationships and Related Transactions                     23

8.       Legal Proceedings                                                  23

9.       Market Price of and Distributions on the Registrant's Common
         Equity and Related Security Holder Matters                         23

10.      Recent Sales of Unregistered Securities                            23

11.      Description of Registrant's Securities to be Registered            23

12.      Indemnification of Directors and Officers                          32

13.      Financial Statements and Supplementary Data                        33

14.      Changes in and Disagreements with Accountants on Accounting
         and Financial Disclosure                                           33

15.      Financial Statements and Exhibits                                  33


                                       -2-
<PAGE>   3
                                     PART I


ITEM 1.           BUSINESS

                  GENERAL

                  Vornado Realty L.P. (including the operations of Vornado
Realty Trust prior to the conversion described below, the "Operating
Partnership") is a Delaware limited partnership. It commenced operations on
April 15, 1997, when Vornado Realty Trust ("Vornado")1, a real estate investment
trust ("REIT"), converted to an Umbrella Partnership REIT (UPREIT) by
transferring all or substantially all of the interests in its properties and
other assets to the Operating Partnership, of which Vornado is the sole general
partner. As a result of such conversion (referred to herein as the
"Consolidation"), Vornado's activities are conducted through the Operating
Partnership.

                  The Operating Partnership owns, leases, develops, redevelops
and manages retail, office and industrial properties primarily located in the
Northeast and Midatlantic regions of the United States. It currently owns (i)
fifty-eight shopping center properties in seven states and Puerto Rico,
containing 10.5 million square feet; (ii) all or portions of nine office
building properties in the New York City metropolitan area (primarily in
Manhattan) containing 4.2 million square feet; (iii) eight warehouse/industrial
properties in New Jersey containing 2.0 million square feet; and (iv)
approximately 29.3% of the common stock of Alexander's, Inc., a Delaware
corporation ("Alexander's"), which has nine properties in the New York City
metropolitan area.

                  RECENT ACQUISITIONS

                  Simultaneously with the formation of the Operating
Partnership, Vornado consummated the acquisition of interests in all or a
portion of seven Manhattan office buildings (the "Mendik Properties") and
certain management and leasing assets held by the Mendik Group (Bernard H.
Mendik, David R. Greenbaum and certain entities controlled by them) and certain
of its affiliates (the "Mendik Transaction"), which will be operated as the
Mendik Division. The consideration for the Mendik Transaction was approximately
$656 million, including $264 million in cash, $177 million in limited
partnership units of the Operating Partnership and $215 million in indebtedness.
Vornado financed the cash portion of the Mendik Transaction by means of a public
offering of Series A Convertible Preferred Shares of Beneficial Interest,
liquidation preference $50.00 per share.

                  In addition, on April 15, 1997, the Operating Partnership
entered into a Credit Agreement with Union Bank of Switzerland pursuant to which
the Operating Partnership borrowed $400,000,000. The loan bears interest at the
rate of LIBOR plus .625% (6.31% at April 15, 1997) and matures, assuming
exercise of extension options, on April 14, 1998.

                  On April 18, 1997, the Operating Partnership acquired The
Montehiedra Town Center located in San Juan, Puerto Rico, from Kmart Corporation
("Kmart") for approximately $74,000,000, of which $63,000,000 is newly-issued
ten year indebtedness. The Montehiedra shopping center, which opened in 1994,

- --------
1   The Operating Partnership has filed certain portions of the following
documents of Vornado Realty Trust as Exhibits to this Form 10:

       a)       Annual Report on Form 10-K for the year ended
                December 31, 1996;

       b)       Quarterly Report on Form 10-Q for the period ended
                March 31, 1997;

       c)       Notice of 1997 Annual Meeting of Shareholders and
                Proxy Statement; and

       d)       Current Report on Form 8-K, dated March 12, 1997, as
                amended by the Form 8-K/A, dated March 12, 1997.

         Information concerning Vornado Realty Trust set forth in this Form 10 
is derived from the foregoing documents.


                                       -3-
<PAGE>   4
contains 525,000 square feet, including a 135,000 square foot Kmart store. In
addition, the Operating Partnership agreed to acquire Kmart's 50% interest in
the Caguas Centrum Shopping Center, which is currently under construction,
located in Caguas, Puerto Rico. This acquisition is expected to close in 1998.

                  Further, on May 7, 1997, the Operating Partnership acquired a
mortgage loan from a consortium of banks secured by a mortgage on the office
building located at 90 Park Avenue, New York, New York. The purchase price of
the mortgage loan was approximately $185,000,000. The mortgage loan, which is in
default, has a face value of $193,000,000.

                  SHOPPING CENTERS

                  The Operating Partnership's shopping centers are generally
located on major regional highways in mature densely populated areas. The
Operating Partnership believes its shopping centers attract consumers from a
regional, rather than a neighborhood, marketplace because of their location on
regional highways and the high percentage of square feet dedicated to large
stores. These shopping centers accounted for 92% of rental revenue for the years
ended December 31, 1996 and 1995 and 44% of rental revenue on a pro forma basis
for the recent acquisitions for the year ended December 31, 1996. The occupancy
rate of the shopping center properties was 91% and 90% as of April 1, 1997 and
1996, respectively, and has been over 90% in each of the past five years.

                  As of March 31, 1997, approximately 80% of the square footage
of the shopping centers was leased to large stores (over 20,000 square feet) and
over 93% was leased to tenants whose businesses are national or regional in
scope. The Operating Partnership's large tenants include destination retailers
such as discount department stores, supermarkets, home improvements stores,
discount apparel stores, membership warehouse clubs and "category killers."
Category killers are large stores which offer a complete selection of a category
of items (e.g., toys, office supplies, etc.) at low prices, often in a warehouse
format. The Operating Partnership's large store tenants typically offer basic
consumer necessities such as food, health and beauty aids, moderately priced
clothing, building materials and home improvement supplies, and compete
primarily on the basis of price. The Operating Partnership believes that this
tenant mix mitigates the effects on its properties of adverse changes in general
economic conditions. Substantially all of the Operating Partnership's large
store leases are long-term with fixed base rents and provide for step-ups in
rent typically occurring every five years.

                  In addition, the Operating Partnership's leases generally
provide for additional rents based on a percentage of tenants' sales. Of the
Operating Partnership's $87,424,000 of rental revenue in 1996, base rents
accounted for approximately 99% and percentage rents accounted for approximately
1%. The leases generally pass through to tenants the tenant's share of all
common area charges (including roof and structure, unless it is the tenant's
direct responsibility), real estate taxes and insurance costs and certain
capital expenditures. As of March 31, 1997, the annual rent per square foot for
the shopping centers was $9.51.

                  From 1992 through 1996, property rentals from shopping centers
were $56,900,000, $61,900,000, $64,700,000, $74,300,000 and $80,000,000,
respectively. At March 31, 1997, no single shopping center property accounted
for more than 5.8% of the total leasable area of the Operating Partnership's
shopping center properties or more than 9.3% of property rentals for such
shopping center properties.

                  OFFICE PROPERTIES

                  The Operating Partnership's office properties are located in
the New York City metropolitan area (primarily in Manhattan) and are primarily
managed and leased by its Mendik Division. The properties are centrally located,
professionally managed and maintained, attract high-quality tenants, and are
modern structures or have been modernized to successfully compete with newer
buildings.

                  Of the nine properties, five were constructed in the 1960s,
one was constructed in the 1950s, one was constructed in the 1930s and two were
constructed in the 1920s. In 1988, the Mendik Division initiated an extensive
renovation program in order to retain tenants and assure the continued
competitiveness


                                       -4-
<PAGE>   5
of these properties. Approximately $85 million was expended at the properties
(excluding the redevelopment costs associated with 570 Lexington Avenue) for
building improvements and equipment upgrades (excluding the costs of tenant
improvements). As a result of this recently completed renovation program, the
Operating Partnership believes that the properties have state-of-the-art
infrastructure and are well positioned to compete with other Class A office
properties in their respective submarkets.

                  The office properties currently are leased to over 375
tenants, which are engaged in a variety of businesses, including financial
services, investment banking, publishing, computer technology, health care
services, accounting and law. The average lease term of a tenant's lease is
eleven years. Leases typically provide for step-ups in rent periodically over
the term of the lease and pass through to tenants the tenant's share of
increases in real estate taxes and operating expenses for a building over a base
year. Electricity is provided to tenants on a submetered basis or rent inclusion
basis. Leases also typically provide for tenant improvement allowances for all
or a portion of the tenant's initial construction of its premises. At March 31,
1997, no single tenant accounted for more than 5% of the Operating Partnership's
total leasable office property square footage.

                  Office properties accounted for 52% of the pro forma rental
revenue for the year ended December 31, 1996. The occupancy rate of the
properties was 92% as of April 1, 1997. As of March 31, 1997, the annual rent
per square foot for the office properties was $28.49. In addition to managing
the Operating Partnership's office buildings, the Mendik Division manages other
properties in the New York City Metropolitan area which contain approximately
5,600,000 of rentable square feet.

                  MAJOR TENANTS

                  Only one of the Operating Partnership's tenants, Bradlees,
represented more than 3% of pro forma revenues for the year ended December 31,
1996. Bradlees accounted for 10.5% of total pro forma property rentals.

                  In June 1995, Bradlees filed for protection under Chapter 11
of the U.S. Bankruptcy Code. The Operating Partnership currently leases 17
locations to Bradlees. Of these locations, 14 are fully guaranteed by Stop &
Shop Companies, Inc. ("Stop & Shop"), a wholly-owned subsidiary of Royal Ahold
NV, a leading international food retailer, and one is guaranteed as to 70% of
the rent.

                  RELATIONSHIP WITH ALEXANDER'S

                  The Operating Partnership owns 29.3% of the common stock of
Alexander's. (See "Interstate Properties" for a description of Interstate
Properties' ownership of Vornado and Alexander's.) In addition, the Operating
Partnership lent Alexander's $45,000,000.

                  Alexander's has nine properties (where its department stores
were formerly located) consisting of:

         Operating properties:

         (i)      the Rego Park I property located in Queens, New York;

         (ii)     a 50% interest in the 427,000 square feet of mall stores at
                  the Kings Plaza Shopping Center (the "Kings Plaza Mall")
                  located in Brooklyn, New York;

         (iii)    the Fordham Road property located in the Bronx, New York;

         (iv)     the Flushing property located in Flushing, New York; and

         (v)      the Third Avenue property located in the Bronx, New York.


                                       -5-
<PAGE>   6
         The occupancy rate of Alexander's operating properties was 73% as of
April 1, 1997.

         Non-operating properties to be redeveloped:

         (vi)     the Lexington Avenue property which comprises the entire
                  square block bounded by Lexington Avenue, East 59th Street,
                  Third Avenue and East 58th Street in Manhattan, New York. This
                  Property is owned by a limited partnership in which
                  Alexander's is the general partner and owns approximately 92%
                  of the limited partnership interests. Alexander's
                  redevelopment plans include razing the existing building and
                  developing a large, multi-use building, requiring capital
                  expenditures in excess of $300 million. No development
                  decisions have been finalized;

         (vii)    the Paramus property which consists of 39.3 acres of land,
                  including its former store building, located at the
                  intersection of Routes 4 and 17 in Paramus, New Jersey.
                  Approximately 9 acres located on the property's periphery are
                  subject to condemnation by the State of New Jersey.
                  Alexander's and the New Jersey Department of Transportation
                  (the "DOT") are negotiating an agreement, pursuant to which
                  the DOT will pay approximately $14.7 million for the acreage
                  subject to condemnation and grant Alexander's the right to
                  develop up to 550,000 square feet on the remaining acreage.
                  The agreement with the DOT is subject to negotiation of final
                  documentation and to certain municipal approvals. Alexander's
                  is considering razing the existing building and developing a
                  two or three level shopping center on the site. The estimated
                  total cost of such redevelopment is between $60 million and
                  $70 million. No development decisions have been finalized;

         (viii)   the Kings Plaza Store, a 339,000 square foot anchor store,
                  which is one of the two anchor stores at the Kings Plaza Mall
                  Shopping Center. In January 1997, Sears leased 289,000 square
                  feet at this location for use as a full-line department store
                  expected to open in the last quarter of 1997; and

         (ix)     Rego Park II, comprising one and one-half blocks of vacant
                  land adjacent to the Rego Park I location.

                  The Operating Partnership expects to provide a portion of the
financing required for Alexander's redevelopment projects. None of the
redevelopment plans for the non-operating properties above have been finalized.
See Item 3. "Properties - Alexander's".

                  Property rentals from Caldor, which filed for relief under
Chapter 11 of the United States Bankruptcy Code in September 1995, represented
approximately 36% of the Alexander's consolidated revenues for the three months
ended March 31, 1997 and the year ended December 31, 1996. In June 1997, Caldor
rejected its Fordham Road lease. Alexander's will file a claim for damages based
on such rejection. The annual base rental under this lease was $3,537,000
(approximately 19% of Alexander's consolidated revenues). The loss of property
rental payments under the Caldor leases (for the Flushing and Fordham Road
Properties) could have a material adverse effect on the financial condition and
results of operations of Alexander's.

                  The Operating Partnership manages, develops and leases the
Alexander's properties under a management and development agreement (the
"Management Agreement") and a leasing agreement (the "Leasing Agreement")
pursuant to which the Operating Partnership receives annual fees from
Alexander's.

                  Alexander's common stock is listed on the New York Stock
Exchange under the symbol "ALX". 

                  Interstate Properties

                  As of March 31, 1997, Interstate Properties owned 21.9% of the
common shares of beneficial interest (assuming the conversion of all Operating
Partnership units) of Vornado and 27.1% of Alexander's


                                       -6-
<PAGE>   7
common stock. Interstate Properties is a general partnership in which Steven
Roth, David Mandelbaum and Russell B. Wight, Jr. are partners. Mr. Roth is the
Chairman of the Board and Chief Executive Officer of the Company, the Managing
General Partner of Interstate Properties, and the Chief Executive Officer and a
director of Alexander's. Messrs. Mandelbaum and Wight are trustees of
Vornado and are also directors of Alexander's. Effective March 2, 1995, for a
three-year period, the Operating Partnership and Interstate Properties agreed 
not to own in excess of two-thirds of Alexander's common stock or enter into 
certain other transactions with Alexander's, without the consent of the 
independent directors of Alexander's.

                  COMPETITION

                  The leasing of real estate is highly competitive. The
principal means of competition are rent charged, location, services provided and
the nature and condition of the facility to be leased. The Operating Partnership
directly competes with all lessors and developers of similar space in the areas
in which its properties are located. Demand for retail space has been impacted
by the recent bankruptcy of a number of retail companies and a general trend
toward consolidation in the retail industry which could adversely affect the
ability of the Operating Partnership to attract or retain tenants.

                  ENVIRONMENTAL REGULATIONS

                  Under various Federal, state and local laws, ordinances and
regulations, a current or previous owner or operator of real estate may be
required to investigate and clean up certain hazardous substances released at a
property, and may be held liable to a governmental entity or to third parties
for property damage or personal injuries and for investigation and clean-up
costs incurred by the parties in connection with the contamination. Such laws
often impose liability without regard to whether the owner or operator knew of,
or was responsible for, the release of such hazardous substances. The presence
of contamination or the failure to remediate contamination may adversely affect
the owner's ability to sell or lease real estate or to borrow using the real
estate as collateral. Other Federal, state and local laws, ordinances and
regulations require abatement or removal of certain asbestos-containing
materials in the event of demolition or certain renovations or remodeling and
also govern emissions of and exposure to asbestos fibers in the air. The
operation and subsequent removal of certain underground storage tanks are also
regulated by Federal and state laws. In connection with the ownership, operation
and management of its properties, the Operating Partnership could be held liable
for the costs of remedial action with respect to such regulated substances or
tanks or related claims.

                  Each of the Operating Partnership's properties has been
subjected to varying degrees of environmental assessment, which generally did
not include soil sampling or subsurface investigations, at various times. The
environmental assessments did not reveal any environmental condition or
liability that the Operating Partnership believes will have a material adverse
effect on the Operating Partnership's business, assets or results of operation.
However, there can be no assurance that the identification of new areas of
contamination, change in the extent or known scope of contamination, the
discovery of additional sites, or changes in cleanup requirements would not
result in significant costs to the Operating Partnership.

                  EMPLOYEES

                  The Operating Partnership has 135 employees.

                  SEGMENT DATA

                  The Operating Partnership operates in one business segment -
real estate. The Operating Partnership engages in no foreign operations.

                  The Operating Partnership's principal executive offices are
located at Park 80 West, Plaza II, Saddle Brook, New Jersey 07663; telephone
(201) 587-1000. The Mendik Division is located at 330 Madison Avenue, New York
City, New York 10017; telephone (212) 557-1100.


                                       -7-
<PAGE>   8


ITEM 2.     SELECTED CONSOLIDATED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                                                 Vornado Realty Trust                              
                                                       Pro forma                    (Predecessor)                     Pro forma    
                                                          3 Mos.                     Three Months                          Year    
                                                           Ended                    Ended March 31,                       Ended    
                                                       March 31,         ---------------------------------             Dec. 31,
                                                            1997 (1)             1997                 1996                 1996 (1)
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                  <C>                  <C>                  <C>             
Operating Data                                                         (in thousands, except unit and per unit amounts) 
  Revenues:
    Property rentals                                $     42,391         $     22,467         $     21,337         $    181,712    
    Expense reimbursements                                 8,948                6,210                6,881               40,195    
    Other income                                             620                  620                  392                2,819    
- -----------------------------------------------------------------------------------------------------------------------------------

  Total Revenues                                          51,959               29,297               28,610              224,726    
- -----------------------------------------------------------------------------------------------------------------------------------

  Expenses:
   Operating                                              19,789                8,507                8,914               83,180    
   Depreciation and amortization                           8,977                2,967                2,835               35,559    
   General and administrative                              2,113                1,845                1,189                8,162    
   Amortization of officer's deferred
    compensation expense                                   6,249                6,249                   --                2,083    

   Costs incurred in connection with the merger
    Vornado, Inc. into Vornado Realty Trust                   --                   --                   --                   --    
   Cost incurred upon exercise of a stock option
    by an officer and subsequent repurchase of
    a portion of the shares                                   --                   --                   --                   --    
- -----------------------------------------------------------------------------------------------------------------------------------

  Total Expenses                                          37,128               19,568               12,938              128,984    
- -----------------------------------------------------------------------------------------------------------------------------------

  Operating income                                        14,831                9,729               15,672               95,742    
  Income (loss) applicable to Alexander's:
    Equity in income (loss)                                  (61)                 (61)                (136)               1,679    
    Depreciation                                            (150)                (150)                (157)                (571)   
    Interest income on loan                                1,616                1,616                1,802                6,848    
  Equity in net income of
    Management Companies                                     729                   --                   --                3,326    
  Equity in net income of investees                          667                  217                1,141                3,418    
  Interest income on mortgage note receivable                612                  612                  594                2,579    
  Interest and dividend income                             2,561                1,518                  871                5,667    
  Interest and debt expense                               (7,413)              (4,078)              (4,223)             (31,708)   
  Net gain on marketable securities                          287                  287                  358                  913    
- -----------------------------------------------------------------------------------------------------------------------------------

  Income before income taxes                              13,679                9,690               15,922               87,893    
  Provision (benefit) for income taxes                        --                   --                   --                   --    
- -----------------------------------------------------------------------------------------------------------------------------------

  Net income                                              13,679                9,690               15,922               87,893    
  Preferred unit distributions                            (4,950)                  --                   --              (19,800)   
  Preferential allocations                                (2,593)                  --                   --              (10,372)   
- -----------------------------------------------------------------------------------------------------------------------------------

  Net income applicable to Class A units            $      6,136         $      9,690         $     15,922         $     57,721    
- -----------------------------------------------------------------------------------------------------------------------------------


  Weighted average number
   of Class A units                                   26,549,698           26,549,698           24,464,478           24,603,442    
  Net income per Class A units                      $        .23         $        .36         $        .65         $       2.35    
  Cash distributions declared
   per Class A Unit                                 $        .64         $        .64         $        .61         $       2.44    
* Does not include special distribution 
   of $3.36 per unit of accumulated 
   earnings and profits paid in June 1993 
Balance Sheet Data
  As at:
  Total assets                                      $  1,194,580         $    561,485         $    471,742         $  1,198,460    
  Real estate, at cost                                 1,140,683              397,663              383,975            1,144,069    
  Accumulated depreciation                               324,627              154,016              142,328              319,437    
  Debt                                                   398,651              232,197              243,178              399,322    
  Partnership equity (deficit)                           722,191              269,262              196,083              729,186    
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                Vornado Realty Trust
                                                                                   (Predecessor)
                                                                               Year Ended December 31,
                                                  -------------------------------------------------------------------------

                                                          1996           1995           1994           1993            1992
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>            <C>            <C>             <C> 
Operating Data                                                   (in thousands, except unit and per unit amounts)
  Revenues:
    Property rentals                              $     87,424   $     80,429   $     70,755   $     67,213    $     63,186
    Expense reimbursements                              26,644         24,091         21,784         19,839          17,898
    Other income                                         2,819          4,198          1,459          1,738             913
- ---------------------------------------------------------------------------------------------------------------------------

  Total Revenues                                       116,887        108,718         93,998         88,790          81,997
- ---------------------------------------------------------------------------------------------------------------------------

  Expenses:
   Operating                                            36,412         32,282         30,223         27,994          27,587
   Depreciation and amortization                        11,589         10,790          9,963          9,392           9,309
   General and administrative                            5,167          6,687          6,495          5,890           4,612
   Amortization of officer's deferred
    compensation expense                                 2,083             --             --             --              --

   Costs incurred in connection with the merger
    Vornado, Inc. into Vornado Realty Trust                 --             --             --            856              --
   Cost incurred upon exercise of a stock option
    by an officer and subsequent repurchase of
    a portion of the shares                                 --             --             --             --          15,650
- ---------------------------------------------------------------------------------------------------------------------------

  Total Expenses                                        55,251         49,759         46,681         44,132          57,158
- ---------------------------------------------------------------------------------------------------------------------------

  Operating income                                      61,636         58,959         47,317         44,658          24,839
  Income (loss) applicable to Alexander's:
    Equity in income (loss)                              1,679         (1,972)            --             --              --
    Depreciation                                          (571)          (417)            --             --              --
    Interest income on loan                              6,848          6,343             --             --              --
  Equity in net income of
    Management Companies                                 1,855            788             --             --              --
  Equity in net income of investees                         --             --             --             --              --
  Interest income on mortgage note receivable            2,579             --             --             --              --
  Interest and dividend income                           3,151          5,439          7,489         11,620           8,555
  Interest and debt expense                            (16,726)       (16,426)       (14,209)       (31,155)        (33,910)
  Net gain on marketable securities                        913            294            643            263           2,779
- ---------------------------------------------------------------------------------------------------------------------------

  Income before income taxes                            61,364         53,008         41,240         25,386           2,263
  Provision (benefit) for income taxes                      --             --             --         (6,369)          1,080
- ---------------------------------------------------------------------------------------------------------------------------

  Net income                                            61,364         53,008         41,240         31,755           1,183
  Preferred unit distributions                              --             --             --             --              --
  Preferential allocations                                  --             --             --             --              --
- ---------------------------------------------------------------------------------------------------------------------------

  Net income applicable to Class A units          $     61,364   $     53,008   $     41,240   $     31,755    $      1,183
- ---------------------------------------------------------------------------------------------------------------------------


  Weighted average number
   of Class A units                                 24,603,442     23,579,669     21,853,720     19,790,448      16,559,330
  Net income per Class A units                    $       2.49   $       2.25   $       1.89   $       1.60    $        .07
  Cash distributions declared
   per Class A Unit                               $       2.44   $       2.24   $       2.00   $       1.50*   $       1.15
* Does not include special distribution 
   of $3.36 per unit of accumulated 
   earnings and profits paid in June 1993 
Balance Sheet Data
  As at:
  Total assets                                    $    565,204   $    491,496   $    393,538   $    385,830    $    420,616
  Real estate, at cost                                 397,298        382,476        365,832        340,415         314,651
  Accumulated depreciation                             151,049        139,495        128,705        118,742         111,142
  Debt                                                 232,387        233,353        234,160        235,037         341,701
  Partnership equity (deficit)                         276,257        194,274        116,688        115,737          (3,242)
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>


                                                  -8-
<PAGE>   9
ITEM 2.     SELECTED CONSOLIDATED FINANCIAL DATA - (continued)

<TABLE>
<CAPTION>
                                                    Pro forma           Vornado Realty Trust           Pro forma     
                                                       3 Mos.            (Predecessor) Three                Year     
                                                        Ended           Months Ended March 31,             Ended     
                                                    March 31,         -------------------------          Dec. 31,    
                                                         1997 (1)         1997             1996              1996 (1)
- ---------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>               <C>              <C>              <C>          
Operating Data                                            (in thousands, except unit and per unit amounts)
Other Data Funds from operations (2):
      Net income applicable to Class A units        $   6,136         $  9,690         $ 15,922         $  57,721    
      Depreciation and amortization
        of real property                                8,870            2,681            2,612            34,553    
      Straight-lining of rental income                 (2,696)            (669)            (642)          (11,530)   
      Leasing fees received in excess
        of income recognized                              454              454              514             1,805    
      Losses/(gains) on sale of
        securities available for sale                      --               --               --                --    
      Proportionate share of adjustments
        to income from equity investments
        to arrive at funds from operations                368               74               10                17    
      Costs incurred in connection
        with the merger/upon exercise of
        a stock option                                     --               --               --                --    

- ---------------------------------------------------------------------------------------------------------------------
    Funds from operations                           $  13,132         $ 12,230         $ 18,416         $  82,566    
- ---------------------------------------------------------------------------------------------------------------------


    Cash flow provided by (used in):
     Operating activities                           $  20,561         $ 19,753         $ 18,202         $ 109,377    


     Investing activities                           $(334,573)        $   (283)        $ 22,691         $(321,988)   


     Financing activities                           $ 269,690         $(16,739)        $(34,348)        $ 243,457    

- ---------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
                                                                                   Vornado Realty Trust
                                                                                       (Predecessor)
                                                                                  Year Ended December 31,
                                                    -----------------------------------------------------------------------------
                                                        1996              1995             1994             1993             1992
- ---------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>               <C>              <C>              <C>
Operating Data                                                   (in thousands, except share and per share amounts)
Other Data Funds from operations (2):
      Net income applicable to Class A units        $ 61,364         $  53,008         $ 41,240         $ 25,386         $  2,263
      Depreciation and amortization
        of real property                              10,583            10,019            9,192            8,842            8,778
      Straight-lining of rental income                (2,676)           (2,569)          (2,181)          (2,200)          (2,200)
      Leasing fees received in excess
        of income recognized                           1,805             1,052               --               --               --
      Losses/(gains) on sale of
        securities available for sale                     --               360              (51)            (263)            (846)
      Proportionate share of adjustments
        to income from equity investments
        to arrive at funds from operations            (1,760)              539               --               --               --
      Costs incurred in connection
        with the merger/upon exercise of
        a stock option                                    --                --               --              856           15,650

- ---------------------------------------------------------------------------------------------------------------------------------
    Funds from operations                           $ 69,316         $  62,409         $ 48,200         $ 32,621         $ 23,645
- ---------------------------------------------------------------------------------------------------------------------------------


    Cash flow provided by (used in):
     Operating activities                           $ 70,703         $  62,882         $ 46,948         $ 27,725         $ 17,607


     Investing activities                           $ 14,912         $(103,891)        $(15,434)        $  1,350         $ 14,800


     Financing activities                           $(15,046)        $  36,577         $(32,074)        $(56,433)        $  4,384

- ---------------------------------------------------------------------------------------------------------------------------------
</TABLE>
                                                                               
- ----------
(1)      The unaudited condensed consolidated pro forma financial information
         set forth above presents (i) the condensed consolidated pro forma
         statement of income for the Operating Partnership for the three months
         ended March 31, 1997 and for the year ended December 31, 1996 as if the
         Mendik Transaction and certain related transactions were consummated
         and the offering by Vornado of Series A Preferred Shares of Beneficial
         Interest, liquidation preference $50.00 per share (the "Offering") and
         the use of proceeds therefrom had occurred on January 1, 1997 and 1996,
         respectively and (ii) the condensed consolidated pro forma balance
         sheet information of the Operating Partnership as of March 31, 1997 and
         December 31, 1996 as if the Mendik Transaction and certain related
         transactions were consummated and the Offering and the use of proceeds
         therefrom had occurred on March 31, 1997 and December 31, 1996.

         The unaudited condensed consolidated pro forma financial information is
         not necessarily indicative of what the Operating Partnership's actual
         results of operations or financial position would have been had the
         Mendik Transaction and related transactions been consummated and had
         the Offering and the use of proceeds therefrom occurred on the dates
         indicated, nor does it purport to represent the Operating Partnership's
         results of operations or financial position for any future period. The
         results of operations for the period ended March 31, 1997 are not
         necessarily indicative of the operating results for the full year.

         The unaudited condensed consolidated pro forma financial information
         should be read in conjunction with Vornado's Consolidated Financial
         Statements and notes thereto included in Vornado's Annual Report on
         Form 10-K for the year ended December 31, 1996 and Quarterly Report on
         Form 10-Q for the period ended March 31, 1997 and the financial
         statements of the significant entities involved in the Mendik
         Transaction included in Vornado's Current Report on Form 8-K, dated
         March 12, 1997, as amended by the Current Report on Form 8-K/A, dated
         March 12, 1997; copies of such financial statements and notes thereto
         are filed as exhibits hereto and are incorporated herein by reference.
         In management's opinion,  all adjustments necessary to reflect the 
         Mendik Transaction and the related transactions and the Offering and 
         the use of proceeds therefrom have been made.


(2)      Funds from operations does not represent cash generated from operating
         activities in accordance with generally accepted accounting principles
         and is not necessarily indicative of cash available to fund cash needs.
         Funds from operations should not be considered as an alternative to net
         income as an indicator of the Company's operating performance or as an
         alternative to cash flows as a measure of liquidity. The Company's
         definition of funds from operations does not conform to the NAREIT
         definition because the Company deducts the effect of the
         straight-lining of property rentals for rent escalations.


                                       -9-
<PAGE>   10
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED
MARCH 31, 1997 AND 1996

                  The Operating Partnership's revenues, which consist of
property rentals, tenant expense reimbursements and other income were
$29,297,000 in the quarter ended March 31, 1997, compared to $28,610,000 in the
prior year's quarter, an increase of $687,000 or 2.4%.

                  Property rentals were $22,467,000 in the quarter ended March
31, 1997, compared to $21,337,000 in the prior year's quarter, an increase of
$1,130,000 or 5.3%. Of this increase (i) $569,000 resulted from property rentals
received from new tenants in excess of property rentals lost from vacating
tenants, (ii) $285,000 resulted from the Operating Partnership's purchase of an
office building in June 1996 and (iii) $276,000 resulted from step-ups in leases
which are not subject to the straight-line method of revenue recognition.

                  Tenant expense reimbursements were $6,210,000 in the quarter
ended March 31, 1997, compared to $6,881,000 in the prior year's quarter, a
decrease of $671,000. This decrease primarily reflects a corresponding decrease
in operating expenses passed through to tenants.

                  Operating expenses were $8,507,000 in the quarter ended March
31, 1997, as compared to $8,914,000 in the prior year's quarter, a decrease of
$407,000. This decrease resulted primarily from lower snow removal costs
partially offset by higher real estate taxes.

                  Depreciation and amortization expense for the three months
ended March 31, 1997 did not change significantly from such expense for the
prior year's period.

                  General and administrative expenses were $1,845,000 in the
quarter ended March 31, 1997, compared to $1,189,000 in the prior year's
quarter, an increase of $656,000. This increase resulted primarily from cash
compensation attributable to the employment of Vornado's President.

                  The Operating Partnership recognized an expense of $6,249,000
in the quarter ended March 31, 1997 representing one-quarter of the amortization
of the $25,000,000 deferred payment due to Vornado's President. The balance of
the deferred payment will be amortized in 1997.

                  Income applicable to Alexander's (loan interest income, equity
in loss and depreciation) was $1,405,000 in the three months ended March 31,
1997, compared to $1,509,000 in the prior year's quarter, a decrease of
$104,000.

                  Income from investment in and advances to Vornado Management
Corp. ("VMC") was $217,000 for the three months ended March 31, 1997 as compared
to $1,141,000 in the prior year's quarter. Income from investment in and
advances to VMC for the three months ended March 31, 1996 reflected additional
fee income of $794,000 earned by VMC relating to the substantial completion of
the redevelopment of Alexander's Rego Park I property.

                  Investment income (interest income on mortgage note
receivable, interest and dividend income and net gains on marketable securities)
was $2,417,000 for the quarter ended March 31, 1997, compared to $1,823,000 in
the prior year's quarter, an increase of $594,000 or 33%. This increase resulted
from income earned on the proceeds from the December 1996 public stock offering.

                  Interest and debt expense for the three months ended March 31,
1997 did not change significantly from such expense for the prior year's period.

RESULTS OF OPERATIONS FOR THE YEARS ENDED
DECEMBER 31, 1996 AND DECEMBER 31, 1995

                  The Operating Partnership's revenues, which consist of
property rentals, tenant expense reimbursements and other income, were
$116,887,000 in 1996, compared to $108,718,000 in 1995, an increase of


                                      -10-
<PAGE>   11
$8,169,000 or 7.5%. Property rentals from shopping centers were $80,001,000 in
1996, compared to $74,255,000 in 1995, an increase of $5,746,000 or 7.7%. Of
this increase, (i) $3,800,000 resulted from rental step-ups in existing tenant
leases which are not subject to the straight-line method of revenue recognition
and (ii) $2,000,000 resulted from expansions and an acquisition. Property
rentals received from new tenants were approximately the same as property
rentals lost from vacating tenants. Percentage rent included in property rentals
was $936,000 in 1996, compared to $959,000 in 1995.

                  Property rentals from the remainder of the portfolio were
$7,423,000 in 1996, compared to $6,174,000 in 1995, an increase of $1,249,000 or
20.2%. Of this increase, $650,000 resulted from the purchase of an office
building in June 1996.

                  Tenant expense reimbursements were $26,644,000 in 1996,
compared to $24,091,000 in 1995, an increase of $2,553,000. This increase
reflects a corresponding increase in operating expenses passed through to
tenants.

                  Other income was $2,819,000 in 1996, compared to $4,198,000 in
1995, a decrease of $1,379,000. This decrease resulted primarily from (i)
including management and development fee income from Alexander's in "Income from
investment in and advances to Vornado Management Corp." rather than in "Other
income" for a full year in 1996, compared to six months in 1995 and (ii) the
recognition of leasing fee income in the first quarter of 1995 from Alexander's
of $915,000 applicable to 1993 and 1994 (no leasing fee income was recognized
prior to 1995 because required conditions had not been met), partially offset by
(iii) the increase in management, development and leasing fees from Interstate
Properties.

                  Operating expenses were $36,412,000 in 1996, compared to
$32,282,000 in 1995, an increase of $4,130,000. Of this increase, (i) $3,100,000
were passed through to tenants and consisted of higher snow removal costs of
$1,500,000, increased real estate taxes of $1,000,000 and other common area
maintenance expense increases of $600,000 and (ii) $500,000 resulted from
increases in rent expense and other property expenses. In addition, in 1995
operating expenses were partially offset by real estate tax refunds and other
miscellaneous income of approximately $500,000.

                  Depreciation and amortization expense increased by $799,000 in
1996, compared to 1995, as a result of expansions and an acquisition.

                  General and administrative expenses were $5,167,000 in 1996,
compared to $6,687,000 in 1995, a decrease of $1,520,000. This decrease resulted
primarily from a reduction in corporate office expenses caused by the third
quarter 1995 assignment of the Company's Management and Development Agreement
with Alexander's to VMC.

                  In December 1996, the Operating Partnership recognized an
expense of $2,083,000, representing one month's amortization of the $25,000,000
deferred payment due to Vornado's President. The balance of the deferred payment
will be amortized in 1997.

                  Income applicable to Alexander's (loan interest income, equity
in income (loss) and depreciation) was $7,956,000 for the year ended December
31, 1996, compared to $3,954,000 in the prior year, an increase of $4,002,000.
This increase resulted from (i) lower operating losses at Alexander's caused by
the commencement of rent at the Rego Park I property in March 1996, (ii) the
recognition of $2,053,000 of non-recurring income as a result of the reversal of
a liability which is no longer required and (iii) interest income on the loan to
Alexander's for a full year in 1996, compared to a ten month period in 1995. The
Operating Partnership believes that its share of Alexander's losses (which are
non-cash), combined with its fee income and interest income, will not have a
negative effect on its results of operations, liquidity and financial condition.

                  In July 1995, the Operating Partnership assigned its
Management Agreement with Alexander's to VMC. In exchange, the Operating
Partnership received 100% of the non-voting preferred stock of VMC which
entitles it to 95% of the economic benefits of VMC through distributions. In
addition, the Operating Partnership lent $5,000,000 to VMC for working capital
purposes under a three-year term loan bearing interest at the prime rate plus
2%. VMC is responsible for its pro rata share of compensation and fringe
benefits of employees and 30% of other expenses which are common to both Vornado
and VMC. Income from investment in and advances to VMC was $1,855,000 for the
year ended December 31, 1996, compared to $788,000 for the period from July 6th
to December 31, in 1995. Income from investment in and advances to VMC for the
year ended December 31, 1996 reflects additional fee income earned by


                                      -11-
<PAGE>   12
VMC in the first quarter of 1996 relating to the substantial completion of the
redevelopment of Alexander's Rego Park I property.

                  Investment income (interest income on mortgage note
receivable, interest and dividend income and net gains/(losses) on marketable
securities) was $6,643,000 for 1996, compared to $5,733,000 in 1995, an increase
of $910,000 or 15.9%. This increase resulted from higher net gains on marketable
securities and the yield earned on the mortgage note receivable exceeding the
yield earned on the investment of such funds in 1995.

                  Vornado operates in a manner intended to enable it to continue
to qualify as a REIT under Sections 856-860 of the Internal Revenue Code of 1986
as amended. Under those sections, a REIT which distributes at least 95% of its
REIT taxable income as a dividend to its shareholders each year and which meets
certain other conditions will not be taxed on that portion of its taxable income
which is distributed to its shareholders. Vornado has distributed to its
shareholders an amount greater than its taxable income. Therefore, no provision
for Federal income taxes is required.

RESULTS OF OPERATIONS FOR THE YEARS ENDED
DECEMBER 31, 1995 AND DECEMBER 31, 1994

                  The Operating Partnership's revenues, which consist of
property rentals, tenant expense reimbursements and other income were
$108,718,000 in 1995, compared to $93,998,000 in 1994, an increase of
$14,720,000 or 15.7%.

                  Property rentals from shopping centers were $74,255,000 in
1995, compared to $64,665,000 in 1994, an increase of $9,590,000 or 14.8%. Of
this increase, (i) $6,067,000 resulted from expansions of shopping centers and
acquisitions of retail properties, (ii) $2,823,000 resulted from rental step-ups
in existing tenant leases which are not subject to the straight-line method of
revenue recognition and (iii) $628,000 resulted from property rentals received
from new tenants exceeding property rentals lost from vacating tenants.
Percentage rent included in property rentals was $959,000 in 1995, compared to
$887,000 in 1994.

                  Property rentals from the remainder of the portfolio were
$6,174,000 in 1995, compared to $6,090,000 in 1994, an increase of $84,000 or
1.4%.

                  Tenant expense reimbursements were $24,091,000 in 1995,
compared to $21,784,000 in 1994, an increase of $2,307,000. This increase
reflects a corresponding increase in operating expenses passed through to
tenants.

                  Other income was $4,198,000 in 1995, compared to $1,459,000 in
1994, an increase of $2,739,000. This increase resulted primarily from the fee
income recognized in connection with the Management Agreement and Leasing
Agreement with Alexander's including $915,000 applicable to 1993 and 1994
recognized in the first quarter of 1995 (no leasing fee income was recognized
prior to 1995 because required conditions had not been met). In addition to the
Management Agreement fee income included in other income in 1995, $2,250,000 of
such fees was earned in 1995 by VMC and is included in the caption "Income from
investment in and advances to Vornado Management Corp." in the Consolidated
Statements of Income.

                  Operating expenses were $32,282,000 in 1995, compared to
$30,223,000 in 1994, an increase of $2,059,000. Of this increase (i) $1,484,000
resulted from real estate taxes from expansions and acquisitions, which were
passed through to tenants, and (ii) $258,000 resulted from bad debt expenses
primarily due to tenant bankruptcies.

                  Depreciation and amortization expense increased by $827,000 in
1995, compared to 1994, primarily as a result of property expansions.

                  General and administrative expenses were $6,687,000 in 1995,
compared to $6,495,000 in 1994, an increase of $192,000. This increase is the
net of increases from (i) payroll expenses of $1,017,000, (due to additions to
staff and bonuses), and (ii) professional fees and other corporate office
expenses of $305,000, offset by (iii) the reduction in expense of $1,130,000
resulting from the assignment of the Management Agreement with Alexander's to
VMC in the third quarter of 1995.

                  For the period from March 2, 1995 through December 31, 1995,
the Operating Partnership's equity in Alexander's losses amounted to $1,972,000.
In addition, during the same period the Operating Partnership recognized 
interest


                                      -12-
<PAGE>   13
income on its loan to Alexander's of $6,343,000 and fee income from its
Management Agreement and Leasing Agreement with Alexander's of $2,973,000
(excluding $2,250,000 earned by VMC).

                  Income from investment in and advances to VMC consists of
dividend income of $565,000 and interest income of $223,000.

                  Investment income was $5,733,000 for 1995, compared to
$8,132,000 in 1994, a decrease of $2,399,000 or 29.5%. This decrease was caused
by (i) lower interest income resulting from the use of cash for the Alexander's
investment and (ii) net gains on marketable securities being $349,000 less than
in the prior year.

                  Interest and debt expense was $16,426,000 in 1995, compared to
$14,209,000 in 1994, an increase of $2,217,000 or 15.6%. Of this increase,
$1,046,000 resulted from borrowings under the revolving credit facility to
temporarily fund the investment in Alexander's and $1,134,000 resulted from a
decrease in interest capitalized during construction.

LIQUIDITY AND CAPITAL RESOURCES

                  Three Months Ended March 31, 1997

                  Cash flows provided by operating activities of $19,753,000 was
comprised of (i) net income of $9,690,000 (ii) adjustments for non-cash items of
$8,732,000 and (iii) the net change in operating assets and liabilities of
$1,331,000. The adjustments for non-cash items are primarily comprised of (i)
amortization of deferred officer's compensation expense of $6,249,000, (ii)
depreciation and amortization of $3,228,000 and (iii) equity in loss of
Alexander's of $211,000 offset by (iv) the effect of straight-lining of rental
income of $669,000.

                  Net cash used in investing activities of $283,000 was
primarily comprised of capital expenditures.

                  Net cash used in financing activities of $16,739,000 was
primarily comprised of dividends paid.

                  Three Months Ended March 31, 1996

                  Cash flows provided by operating activities of $18,202,000 was
comprised of (i) net income of $15,922,000 and (ii) adjustments for non-cash
items of $2,383,000, less (iii) the net change in operating assets and
liabilities of $103,000. The adjustments for non-cash items are primarily
comprised of depreciation and amortization of $3,090,000, plus equity in loss of
Alexander's of $293,000, offset by the effect of straight-lining of rental
income of $642,000. Further, during this period in connection with the rejection
of a lease by an Alexander's tenant "Leasing fees and other receivables"
decreased by $1,717,000 and "Deferred leasing fee income" correspondingly
decreased. "Leasing fees and other receivables" of $490,000 were collected
during this period. These amounts have been included in "Changes in assets and
liabilities: other" in the Consolidated Statements of Cash Flows and are part of
the net change in operating assets and liabilities shown in item (iii) above.

                  Net cash provided by investing activities of $22,691,000 was
comprised of (i) proceeds from sale or maturity of securities available for sale
of $41,192,000, offset by (ii) the Operating Partnership's investment in a
mortgage note receivable of $17,000,000 and (iii) capital expenditures of
$1,501,000.

                  Net cash used in financing activities of $34,348,000 was
primarily comprised of (i) the net repayment of borrowings on U.S. Treasury
obligations of $30,036,000 and (ii) dividends paid of $14,813,000, offset by
(iii) the proceeds from borrowings of $10,000,000.

                  Funds from Operations for the Three Months Ended March 31,
1997 and 1996

                  Management considers funds from operations an appropriate
supplemental measure of the Operating Partnership's operating performance. Funds
from operations were $12,230,000 in the quarter ended March 31, 1997, compared
to $18,416,000 in the prior year's quarter, a decrease of $6,186,000 or 34%.
Funds from operations for the quarter ended March 31, 1997 reflect an expense of
$6,249,000, representing one-quarter of the amortization of the deferred payment
due to Vornado's President and $594,000 of related cash compensation. The
following table reconciles funds from operations and net income:


                                      -13-
<PAGE>   14

<TABLE>
<CAPTION>
                                                      Three Months Ended
                                               ---------------------------------
                                                 March 31,            March 31,
                                                   1997                 1996
                                               ------------         ------------
<S>                                            <C>                  <C>         
   Net income                                  $  9,690,000         $ 15,922,000
   Depreciation and amortization of
     real property                                2,681,000            2,612,000
   Straight-lining of property rentals
     for rent escalations                          (669,000)            (642,000)
   Leasing fees received in excess
     of income recognized                           454,000              514,000
   Proportionate share of adjustments
     to Alexander's income/(loss)
     to arrive at funds from operations              74,000               10,000
                                               ------------         ------------
   Funds from operations *                     $ 12,230,000         $ 18,416,000
                                               ============         ============
</TABLE>

- ----------
*   As used herein, funds from operations does not conform to the NAREIT
    definition because of the effect of straight-lining of property
    rentals for rent escalations.

                  Funds from operations does not represent cash generated from
operating activities in accordance with generally accepted accounting principles
and is not necessarily indicative of cash available to fund cash needs. Funds
from operations should not be considered as an alternative to net income as an
indicator of the Operating Partnership's operating performance or as an
alternative to cash flows as a measure of liquidity. Below are the cash flows
provided by (used in) operating, investing and financing activities:

<TABLE>
<CAPTION>
                                      Three Months Ended
                               ---------------------------------
                                 March 31,            March 31,
                                   1997                 1996
                               ------------         ------------
<S>                            <C>                  <C>         
   Operating activities        $ 19,753,000         $ 18,202,000
                               ============         ============
   Investing activities        $   (283,000)        $ 22,691,000
                               ============         ============
   Financing activities        $(16,739,000)        $(34,348,000)
                               ============         ============
</TABLE>

Bradlees accounted for 22% of property rentals for the year ended December 31,
1996. In June 1995, Bradlees filed for protection under Chapter 11 of the U.S.
Bankruptcy Code. The Operating Partnership currently leases 17 locations to
Bradlees. Of these locations, 14 are fully guaranteed by Stop & Shop Companies,
Inc. ("Stop & Shop"), a wholly-owned subsidiary of Royal Ahold NV, a leading
international food retailer, and one is guaranteed as to 70% of the rent. During
1996, Bradlees rejected three leases and assigned one lease to Kohl's Department
Stores, Inc. These four leases are fully guaranteed by Stop & Shop. In January
1997, Bradlees received Bankruptcy Court approval to close one of the two stores
whose leases are not guaranteed by Stop & Shop. Montgomery Ward & Co., Inc.
remains liable with respect to the rent it was obligated to pay as a previous
lessor on eight of the leases guaranteed by Stop & Shop approximately 70% of
current rent.

                  In January 1996, the Operating Partnership provided $17
million of debtor-in-possession financing to Rickel which is operating under
Chapter 11 of the Bankruptcy Code. The loan is secured by 27 of Rickel's
leasehold properties and has a remaining term through January 1998, plus a one
year extension, but is due not later than the date on which Rickel's plan of
reorganization is confirmed. The loan bears interest at 13% per annum and at a
fixed rate of LIBOR plus 7.50% for the extension period. In addition, the
Operating Partnership receives a loan origination fee of 2% for each year the
loan is outstanding.

                  Alexander's has disclosed in its annual report on Form 10-K
for the year ended December 31, 1996, that its current operating properties
(five of its nine properties) do not generate sufficient cash flow to pay all of
its expenses, and that its four non-operating properties (Lexington Avenue,
Paramus, the Kings Plaza Store and Rego Park II) are in various stages of
redevelopment. As rents commence from a portion of the redevelopment properties,


                                      -14-
<PAGE>   15
Alexander's expects that cash flow will become positive. Alexander's estimates
that the fair market values of its assets are substantially in excess of their
historical cost and that there is additional borrowing capacity. Alexander's
continues to evaluate its needs for capital, which may be raised through (a)
property specific or corporate borrowing, (b) the sale of securities and (c)
asset sales. Further, Alexander's may receive proceeds from condemnation
proceedings of a portion of its Paramus property. Although there can be no
assurance, Alexander's believes that these cash sources will be adequate to fund
cash requirements until its operations generate adequate cash flow. The
Operating Partnership expects to provide a portion of the financing required
for Alexander's redevelopment projects. None of the redevelopment plans for the
non-operating properties have been finalized.

                  In December 1996, Michael D. Fascitelli became the President
of Vornado and was elected to Vornado's Board. Mr. Fascitelli signed a five year
employment contract under which, in addition to his annual salary, he received a
deferred payment consisting of $5,000,000 in cash and a $20,000,000 convertible
obligation payable at Vornado's option in 459,770 of its Common Shares or the
cash equivalent of their appreciated value. Accordingly, cash of $5,000,000 and
459,770 Common Shares are being held in an irrevocable trust. The deferred
payment obligation to Mr. Fascitelli vests as of December 2, 1997. Further, Mr.
Fascitelli was granted options for 1,750,000 Common Shares of Vornado.

                  On April 15, 1997, Vornado consummated the acquisition,
through an operating partnership, of interests in all or a portion of seven
Manhattan office buildings and certain management and leasing assets held by the
Mendik Group and certain of its affiliates. Simultaneously with the closing of
this transaction, and in connection therewith, Vornado converted to an Umbrella
Partnership REIT (UPREIT) by transferring (by contribution, merger or otherwise)
all or substantially all of the interests in its properties and other assets to
The Mendik Company, L.P., a Delaware limited partnership which has been renamed
Vornado Realty L.P. (the "Operating Partnership"), of which Vornado is the sole
general partner. As a result of such conversion, the Vornado's activities will
be conducted through the Operating Partnership.

                  The consideration for the Mendik transaction was approximately
$656,000,000, including $264,000,000 in cash, $177,000,000 in the limited
partnership units of the Operating Partnership and $215,000,000 in indebtedness.
Vornado financed the cash portion of this transaction with the proceeds of a
public offering completed on April 9, 1997, of 5,750,000 Convertible Preferred
Shares of Beneficial Interest, liquidation preference $50.00 per share. The
preferred shares bear a coupon of 6-1/2% and are convertible into common shares
at $72-3/4 per share. The offering, net of expenses, generated approximately
$276,000,000.

                  Also, on April 15, 1997, the Operating Partnership entered
into a Credit Agreement with Union Bank of Switzerland pursuant to which the
Operating Partnership borrowed $400,000,000. The loan bears interest at the rate
of LIBOR plus .625% and matures, assuming exercise of extension options, on
April 14, 1998.

                  On April 18, 1997, the Operating Partnership announced that it
acquired The Montehiedra Town Center located in San Juan, Puerto Rico, from
Kmart Corporation ("Kmart") for approximately $74,000,000, of which $63,000,000
is newly-issued ten year indebtedness. The Montehiedra shopping center, which
opened in 1994, contains 525,000 square feet, including a 135,000 square foot
Kmart store. In addition, the Operating Partnership agreed to acquire Kmart's
50% interest in the Caguas Centrum Shopping Center, which is currently under
construction, located in Caguas, Puerto Rico. This acquisition is expected to
close in 1998.

                  Further, on May 7, 1997, the Operating Partnership acquired a
mortgage loan from a consortium of banks secured by a mortgage on the office
building located at 90 Park Avenue, New York, New York. The purchase price of
the mortgage loan was approximately $185,000,000. The mortgage loan, which is in
default, has a face value of $193,000,000.

                  The Operating Partnership anticipates that cash from
continuing operations, net liquid assets, borrowings under its revolving credit
facility and/or proceeds from the issuance of securities will be adequate to
fund its business operations, capital expenditures, continuing debt obligations
and the payment of dividends.


                                      -15-
<PAGE>   16
ECONOMIC CONDITIONS

                  At December 31, 1996, approximately 80% of the square footage
of the Operating Partnership's shopping centers was leased to large stores (over
20,000 square feet). The Operating Partnership's large store tenants typically
offer basic consumer necessities such as food, health and beauty aids,
moderately priced clothing, building materials and home improvement supplies,
and compete primarily on the basis of price. The Operating Partnership believes
that this tenant mix mitigates the effects on its properties of adverse changes
in general economic conditions. However, demand for retail space continues to be
impacted by the bankruptcy of a number of retail companies and a general trend
toward consolidation in the retail industry which could adversely affect the
ability of the Operating Partnership to attract or retain tenants.

                  Substantially all of the Operating Partnership's leases
contain step-ups in rent. Such rental increases are not designed to, and in many
instances do not, approximate the cost of inflation, but do have the effect of
mitigating the adverse impact of inflation. In addition, substantially all of
the Operating Partnership's leases contain provisions that require the tenant to
reimburse the Operating Partnership for the tenant's share of common area
charges (including roof and structure, unless it is the tenant's direct
responsibility) and real estate taxes thus passing through to the tenants the
effects of inflation on such expenses.

                  Inflation did not have a material effect on the Operating
Partnership's results for the periods presented.

RECENTLY ISSUED ACCOUNTING STANDARDS

                  In February 1997, the Financial Accounting Standards Board
issued Statement No. 128, "Earnings Per Share". The statement is effective for
fiscal years ending after December 15, 1997. The Operating Partnership believes
that this pronouncement will not have a material effect on its net income per
share.


                                      -16-
<PAGE>   17
ITEM 3.  VORNADO PROPERTIES

         The Operating Partnership leases 27,000 square feet in Saddle Brook,
         New Jersey for use as its executive offices and 16,000 square feet in
         Manhattan, New York for its Mendik Division.

         The following table sets forth certain information as of March 31, 1997
         relating to the properties owned by the Operating Partnership.

<TABLE>
<CAPTION>
                                                                                  LEASABLE BUILDING
                                                                                    SQUARE FOOTAGE
                                                                              -------------------------
                                                     YEAR                                    OWNED BY        NUMBER
                                                  ORIGINALLY      LAND          OWNED/       TENANT ON         OF        ANNUALIZED 
                                                   DEVELOPED      AREA        LEASED BY     LAND LEASED     TENANTS       RENT PER  
                    LOCATION                     OR ACQUIRED    (ACRES)        COMPANY     FROM COMPANY     3/31/97       SQ. FT.(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                <C>                           <C>            <C>           <C>          <C>            <C>            <C>        
OFFICE BUILDINGS                                                                                         
(MENDIK DIVISION)                                                                                        
                                                                                                         
NEW YORK           Two Penn Plaza,                   1978         2.7         1,474,526                          76        $ 28.29  
                       Manhattan 
                                                                                                             
                   Eleven Penn Plaza,                1980         1.3           956,280                          68          27.74  
                       Manhattan
                                                                                                             
                   1740 Broadway,                    1990         0.7           551,301                          21          33.89  
                       Manhattan
                   
                   866 United Nations Plaza,         1978         2.1           384,815                          83          31.13  
                       Manhattan                                                                             
                                                                                                             
                   Two Park Avenue,                  1986         1.0           946,697                          41          23.61  
                       Manhattan                                                             
                                                                                                             
                   330 Madison Avenue,               1979         0.8           770,828                          46          34.77  
                       Manhattan                                                                             
                                                                                                             
                   570 Lexington Avenue,             1994         0.3           433,342                          17          29.67  
                       Manhattan                                                                             
                                                                                                             
                   825 Seventh Avenue,               1996         0.5           149,000                           1           7.65  
                   Manhattan(8)                                                                                                     
                                                                                                             
NEW JERSEY         Paramus(4)                        1987         3.4           118,225                          25          17.29  
                                                                                                             
                                                                 ----         ---------                         ---          -----  
                   TOTAL OFFICE BUILDINGS                        12.8         5,785,014                         378          28.37  
                                                                 ----         ---------                         ---          -----  
                                                                                                         
                   VORNADO'S OWNERSHIP INTEREST                  11.1         4,153,373                                      28.49  
                                                                 ----         ---------                                      -----  
                                                                                                         
SHOPPING CENTERS                                                                                         
                                                                                                         
NEW JERSEY         Atlantic City                     1965        17.7           135,774            --            --            --   
                                                                                                 
                   Bordentown                        1958        31.2           178,678            --             4           6.54  
                                                                                                                                    
                                                                                                 
                   Bricktown                         1968        23.9           259,888           2,764          19          10.14  
                                                                                                                                    
                                                                                                 
                   Cherry Hill                       1964        37.6           231,142          63,511          13           8.38  
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                 
                   Delran                            1972        17.5           167,340           1,200           5           5.32  
                                                                                                 
                   Dover                             1964        19.6           172,673            --            13           5.98  
                                                                                                                                    
                                                                                                 
                   East Brunswick                    1957        19.2           219,056          10,400           6          10.95  
                                                                                                                                    
                                                                                                                                    
                                                                                                 
                   East Hanover                      1962        24.6           271,066            --            16          10.21  
</TABLE>

<TABLE>
<CAPTION>
                                                                                                    LEASE
                                                                                                 EXPIRATION/
                                                       PERCENT           PRINCIPAL                 OPTION
                    LOCATION                          LEASED(1)           TENANTS                EXPIRATION
- ------------------------------------------------------------------------------------------------------------
<S>                <C>                                <C>          <C>                           <C> 
OFFICE BUILDINGS                               
(MENDIK DIVISION)                              
                                               
NEW YORK           Two Penn Plaza,                       84%       Digital Equipment                1998
                       Manhattan                                    Information Builders, Inc.    2013/2023
                                               
                   Eleven Penn Plaza,                    96%       Times Mirror                     2001
                       Manhattan                                    General Mills                   2002   
                                                                                                           
                   1740 Broadway,                       100%       Mutual of New York             2016/2026             
                       Manhattan                                    William Douglas McAdams         2007 
                                                                                                                        
                   866 United Nations Plaza,             97%       Bear Stearns                     1997                
                       Manhattan                                                                                        
                                                                                                                        
                   Two Park Avenue,                      98%       Times Mirror                   2010/2025             
                       Manhattan                                    Smith Barney                    1998 
                                                                                                                    
                   330 Madison Avenue,                   97%       BDO Seidman                    2010/2015
                       Manhattan               
                                               
                   570 Lexington Avenue,                 37%
                       Manhattan               
                                               
                   825 Seventh Avenue,                  100%       American Broadcasting            1999
                   Manhattan(8)                                     Companies
                                               
NEW JERSEY         Paramus(4)                            65%
                                               
                                                        ---                                         
                   TOTAL OFFICE BUILDINGS                89%                                        
                                                        ---                                         
                                               
                   VORNADO'S OWNERSHIP INTEREST          92%
                                                        ---                                         
                                               
SHOPPING CENTERS                               
                                               
NEW JERSEY         Atlantic City                        --               --
                                               
                   Bordentown                           100%       Bradlees(2)(3)                 2001/2021
                                                                   Shop-Rite                      2011/2016
                                               
                   Bricktown                             99%       Caldor                         2008/2028
                                                                   Shop-Rite                      2002/2017
                                               
                   Cherry Hill                           94%       Bradlees(2)(3)                 2006/2026
                                                                   Drug Emporium                    2002
                                                                   Shop & Bag                     2007/2017
                                                                   Toys "R" Us                    2012/2042
                                               
                   Delran                                95%       Sam's Wholesale                2011/2021
                                               
                   Dover                                 98%       Ames                           2017/2037
                                                                   Shop-Rite                      2012/2022
                                               
                   East Brunswick                        97%       Bradlees(3)                    2003/2023
                                                                   Shoppers World                 2007/2012
                                                                   T.J. Maxx                        1999
                                               
                   East Hanover                          97%       Home Depot                     2009/2019
                                                                   Marshalls                      2004/2009
</TABLE>
<PAGE>   18
<TABLE>
<CAPTION>
                                                                                  LEASABLE BUILDING
                                                                                    SQUARE FOOTAGE
                                                                              -------------------------
                                                     YEAR                                    OWNED BY        NUMBER
                                                  ORIGINALLY      LAND          OWNED/       TENANT ON         OF        ANNUALIZED 
                                                   DEVELOPED      AREA        LEASED BY     LAND LEASED     TENANTS       RENT PER  
                    LOCATION                     OR ACQUIRED    (ACRES)        COMPANY     FROM COMPANY     3/31/97       SQ. FT.(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                <C>                           <C>            <C>           <C>          <C>            <C>            <C>        

                                                                                                                                    
                                                                                                                                    
                                                                                                         
                   Hackensack                        1963        21.3           207,548          59,249          20          14.92  
                                                                                                                                    
                                                                                                                                    
                                                                                                
                   Jersey City                       1965        16.7           222,478           3,222          11          12.09  
                                                                                                                                    
                                                                                                
                   Kearny                            1959        35.3            41,518          62,471           4           6.64  
                                                                                                                                    
                                                                                                
                   Lawnside                          1969        16.4           145,282               -           3           9.07  
                                                                                                                                    
                                                                                                
                   Lodi                              1975         8.7           130,000               -           1           8.50  
                                                                                                                                    
                                                                                                
                   Manalapan                         1971        26.3           194,265           2,000           7           8.84  
                                                                                                                                    
                                                                                                
                   Marlton                           1973        27.8           173,238           6,836          10           8.44  
                                                                                                                                    
                                                                                                
                   Middletown                        1963        22.7           179,584          52,000          22          12.19  
                                                                                                                                    
                                                                                                
                   Morris Plains                     1985        27.0           171,493           1,000          18          11.04  
                                                                                                                                    
                                                                                                
                   North Bergen                      1959         4.6             6,515          55,597           3          25.78  
                                                                                                
                   North Plainfield(4)               1989        28.7           217,360               -          16           8.73  
                                                                                                                                    
                                                                                                
                   Totowa                            1957        40.5           201,471          93,613           8          15.96  
                                                                                                                                    
                                                                                                                                    
                                                                                                
                   Turnersville                      1974        23.3            89,453           6,513           3           5.98  
                                                                                                
                   Union                             1962        24.1           257,045               -          12          17.48  
                                                                                                                                    
                                                                                                                                    
                                                                                                
                   Vineland                          1966        28.0           143,257               -           4           6.95  
                                                                                                
                   Watchung                          1959        53.8            49,979         115,660           6          17.80  
                                                                                                
                   Woodbridge                        1959        19.7           232,755           3,614          11          13.12  
                                                                                                                                    
                                                                                                                                    
NEW YORK           14th Street and Union                                                        
                       Square, Manhattan             1993         0.8           231,770               -           1           9.92  
                                                                                                
                   Albany(Menands)                   1965        18.6           140,529               -           2           6.35  
                                                                                                                                    
                                                                                                
                   Buffalo(Amherst)(4)               1968        22.7           184,832         111,717          10           6.77  
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                                                    
                                                                                                
                   Coram(4)                          1976         2.4           103,000               -           1           2.22  
</TABLE>

<TABLE>
<CAPTION>
                                                                                                    LEASE
                                                                                                 EXPIRATION/
                                                       PERCENT           PRINCIPAL                 OPTION
                    LOCATION                          LEASED(1)           TENANTS                EXPIRATION
- ------------------------------------------------------------------------------------------------------------
<S>                <C>                                <C>          <C>                           <C> 
                                                                   Pathmark                       2001/2024
                                                                   Today's Man                    2009/2014
                                                                 
                   Hackensack                        97%           Bradlees(3)                    2012/2017
                                                                   Pathmark                       2014/2024
                                                                   Rickel Home Center             2003/2013
                                                                 
                   Jersey City                       97%           Bradlees(3)                    2002/2022
                                                                   Shop-Rite                      2008/2028
                                                                 
                   Kearny                            89%           Pathmark                       2013/2033
                                                                   Rickel Home Center               2008
                                                                 
                   Lawnside                         100%           Home Depot                     2012/2027
                                                                   Drug Emporium                    2007
                                                                 
                   Lodi                             100%           National Wholesale             2013/2023
                                                                      Liquidators
                                                                 
                   Manalapan                        100%           Bradlees(3)                    2002/2022
                                                                   Grand Union                    2012/2022
                                                                 
                   Marlton                          100%           Kohl's(2)(3)                   2011/2031
                                                                   Shop-Rite                      1999/2009
                                                                 
                   Middletown                        97%           Bradlees(3)                    2002/2022
                                                                   Grand Union                    2009/2029
                                                                 
                   Morris Plains                     97%           Caldor                         2002/2023
                                                                   Shop-Rite                        2002
                                                                 
                   North Bergen                     100%           A & P                          2012/2032
                                                                 
                   North Plainfield(4)               96%           Kmart                          2006/2016
                                                                   Pathmark                       2001/2011
                                                                 
                   Totowa                            97%           Bradlees(3)                    2013/2028
                                                                   Home Depot                     2015/2025
                                                                   Marshalls                      2007/2012
                                                                 
                   Turnersville                     100%           Bradlees(2)(3)                 2011/2031
                                                                 
                   Union                            100%           Bradlees(3)                    2002/2022
                                                                   Toys "R" Us                      2015
                                                                   Cost Cutter Drug                 2000
                                                                 
                   Vineland                          51%           Rickel Home Center             2005/2010
                                                                 
                   Watchung                          96%           B.J.'s Wholesale                 2024
                                                                 
                   Woodbridge                        99%           Bradlees(3)                    2002/2022
                                                                   Foodtown                       2007/2014
                                                                   Syms                             2000
NEW YORK           14th Street and Union                         
                       Square, Manhattan            100%           Bradlees                       2019/2029
                                                                 
                   Albany(Menands)                  100%           Fleet Bank                     2004/2014
                                                                   Albany Public Mkts.(5)           2000
                                                                 
                   Buffalo(Amherst)(4)               96%           Circuit City                     2017
                                                                   Media Play                     2002/2017
                                                                   MJ Design                      2006/2017
                                                                   Toys "R" Us                      2013
                                                                   T.J. Maxx                        1999
                                                                 
                   Coram(4)                         100%           May Department Stores(5)         2011
</TABLE>
<PAGE>   19
<TABLE>
<CAPTION>
                                                                                  LEASABLE BUILDING
                                                                                    SQUARE FOOTAGE
                                                                              -------------------------
                                                     YEAR                                    OWNED BY        NUMBER
                                                  ORIGINALLY      LAND          OWNED/       TENANT ON         OF        ANNUALIZED 
                                                   DEVELOPED      AREA        LEASED BY     LAND LEASED     TENANTS       RENT PER  
                    LOCATION                     OR ACQUIRED    (ACRES)        COMPANY     FROM COMPANY     3/31/97       SQ. FT.(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                <C>                           <C>            <C>           <C>          <C>              <C>          <C>        
                   Freeport                          1981        12.5           166,587               -         3            11.50 
                                                                                                                                   
                                                                                                
                   New Hyde Park(4)                  1976        12.5           101,454               -         1            13.55 
                                                                                                
                   North Syracuse(4)                 1976        29.4            98,434               -         1             2.74 
                                                                                                
                   Rochester                         1971        15.0           147,812               -         1             5.86 
                       (Henrietta )(4)                                                          
                                                                                                
                   Rochester                         1966        18.4           176,261               -         1             6.05 
                                                                                                
PENNSYLVANIA       Allentown                         1957        86.8           262,607         353,938        18             9.68 
                                                                                                                                   
                                                                                                                                   
                                                                                                                                   
                                                                                                                                   
                                                                                                                                   
                                                                                                                                   
                                                                                                
                   Bensalem                          1972        23.2           208,174           6,714        13             7.49 
                                                                                                                                   
                                                                                                
                   Bethlehem                         1966        23.0           157,212           2,654        12             5.05 
                                                                                                                                   
                                                                                                
                   Broomall                          1966        21.0           145,776          22,355         5             8.31 
                                                                                                
                   Glenolden                         1975        10.0           101,235               -         3            10.74 
                                                                                                
                   Lancaster                         1966        28.0           179,982               -         7             4.32 
                                                                                                
                   Levittown                         1964        12.8           104,448               -         1             5.98 
                                                                                                
                   10th and Market                                                              
                     Streets, Philadelphia           1994         1.8           271,300               -         2             7.94 
                                                                                                
                   Upper Moreland                    1974        18.6           122,432               -         1             7.50 
                                                                                                
                   York                              1970        12.0           113,294               -         3             4.64 
                                                                                                
MARYLAND           Baltimore(Belair Rd.)             1962        16.0           205,723               -         3             4.83 
                                                                                                                                   
                                                                                                
                   Baltimore(Towson)                 1968        14.6           146,393           6,800         7             9.63 
                                                                                                                                   
                                                                                                                                   
                                                                                                
                   Baltimore(Dundalk)                1966        16.1           183,361               -        17             6.49 
                                                                                                                                   
                                                                                                                                   
                                                                                                
                   Glen Burnie                       1958        21.2           117,369           3,100         4             5.90 
                                                                                                
                   Hagerstown                        1966        13.9           133,343          14,965         6             3.12 
                                                                                                                                   
                                                                                                                                   
                                                                                                
CONNECTICUT        Newington                         1965        19.2           134,229          45,000         4             6.28 
                                                                                                                                   
                                                                                                
                   Waterbury                         1969        19.2           139,717           2,645        10             7.64 
                                                                                                                                   
                                                                                                
MASSACHUSETTS      Chicopee                          1969        15.4           112,062           2,851         3             4.85 
                                                                                                
                   Milford(4)                        1976        14.7            83,000               -         1             5.26 
</TABLE>

<TABLE>
<CAPTION>
                                                                                                    LEASE
                                                                                                 EXPIRATION/
                                                       PERCENT           PRINCIPAL                 OPTION
                    LOCATION                          LEASED(1)           TENANTS                EXPIRATION
- ------------------------------------------------------------------------------------------------------------
<S>                <C>                                <C>          <C>                           <C> 
                   Freeport                           100%         Home Depot                     2011/2021
                                                                   Cablevision                      2004
                                                                  
                   New Hyde Park(4)                   100%         Bradlees(6)                    2019/2029
                                                                  
                   North Syracuse(4)                  100%         Reisman Properties               2014
                                                                  
                   Rochester                           47%         Hechinger(5)                   2005/2025
                       (Henrietta )(4)                            
                                                                  
                   Rochester                           41%         Hechinger(5)                   2005/2025
                                                                  
PENNSYLVANIA       Allentown                           98%         Hechinger                      2011/2031
                                                                   Shop-Rite                      2011/2021
                                                                   Burlington Coat                  2017
                                                                      Factory
                                                                   Wal*Mart                       2024/2094
                                                                   Sam's Wholesale                2024/2094
                                                                   T.J. Maxx                      1998/2008
                                                                  
                   Bensalem                            89%         (2)(3)                         2011/2031
                                                                   Shop-Rite                      2011/2031
                                                                  
                   Bethlehem                           78%         Pathmark                       2000/2023
                                                                   Super Petz                     2005/2015
                                                                  
                   Broomall                           100%         Bradlees(2)(3)                 2006/2026
                                                                  
                   Glenolden                          100%         Bradlees(2)(3)                 2012/2022
                                                                  
                   Lancaster                           51%         Weis Markets                   1998/2018
                                                                  
                   Levittown                          100%         (2)(3)                         2006/2026
                                                                  
                   10th and Market                                
                     Streets, Philadelphia             62%         Kimco Realty Corporation       2010/2035
                                                                  
                   Upper Moreland                     100%         Sam's Wholesale(2)             2010/2015
                                                                  
                   York                               100%         Builders Square                2009/2018
                                                                  
MARYLAND           Baltimore(Belair Rd.)              100%         Food Depot                     1999/2004
                                                                   Y? Innovatyve                  2002/2007
                                                                  
                   Baltimore(Towson)                  100%         Staples                          2004
                                                                   Cost Saver Supermarket         2000/2020
                                                                   Drug Emporium                  1999/2004
                                                                  
                   Baltimore(Dundalk)                  97%         A & P                          2002/2017
                                                                   Ollie's                        1998/2008
                                                                   Manor Shops                      1998
                                                                  
                   Glen Burnie                         78%         Pathmark Stores, Inc.(5)         2005
                                                                  
                   Hagerstown                         100%         Big Lots                       2002/2012
                                                                   Pharmhouse                     2008/2012
                                                                   Weis Markets                   1999/2009
                                                                  
CONNECTICUT        Newington                          100%         (3)                            2002/2022
                                                                   The Wiz                        2007/2027
                                                                  
                   Waterbury                          100%         Toys "R" Us                      2010
                                                                   Shaws Supermarkets             2003/2018
                                                                  
MASSACHUSETTS      Chicopee                            93%         Bradlees(3)                    2002/2022
                                                                  
                   Milford(4)                         100%         Bradlees(3)                    2004/2009
</TABLE>                                                     
<PAGE>   20
<TABLE>
<CAPTION>
                                                                                  LEASABLE BUILDING
                                                                                    SQUARE FOOTAGE
                                                                              -------------------------
                                                     YEAR                                    OWNED BY        NUMBER 
                                                  ORIGINALLY      LAND          OWNED/       TENANT ON         OF        ANNUALIZED 
                                                   DEVELOPED      AREA        LEASED BY     LAND LEASED     TENANTS       RENT PER  
                    LOCATION                     OR ACQUIRED    (ACRES)        COMPANY     FROM COMPANY     3/31/97       SQ. FT.(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                <C>                           <C>              <C>           <C>          <C>              <C>          <C>
                   Springfield                       1966          17.4           8,016         117,044          2            11.25
                                                                                                
TEXAS              Lewisville                        1990          13.3          34,893           7,204         14            13.62
                                                                                                
                   Mesquite                          1990           5.5          71,246               -         14            13.90
                                                                                                 
                   Dallas                            1990           9.9          99,733               -          8             9.25
                                                                                                
PUERTO RICO        Montehiedra                       1997          57.1         525,378               -         95            15.39
 (SAN JUAN)                                                                                                                        
                                                                                                                                   
                                                                -------      ----------       ---------        ---           ------
                   TOTAL SHOPPING CENTERS                       1,239.2       9,310,460       1,236,637        509             9.51
                                                                -------      ----------       ---------        ---           ------
                                                                                                         
WAREHOUSE/         E. Brunswick                      1972          16.1         325,800                          2             2.28
INDUSTRIAL                                                                                                                         
                                                                                                         
                   E. Hanover                     1963-1967        45.5         941,429                         12             3.80
                                                                                                         
                   Edison                            1982          18.7         272,071                          1             2.75
                                                                                                         
                   Garfield                          1959          31.6         486,620                          3             3.46
                                                                                                                                   
                   TOTAL WAREHOUSE/                             -------      ----------                        ---           ------
                        INDUSTRIAL                                111.9       2,025,920                         18             3.30
                                                                -------      ----------                        ---           ------
                                                                                                         
OTHER              Montclair                         1972           1.6          16,928                          1            17.00
PROPERTIES                                                                                               
                   Rahway(4)                         1972           -            32,000                          1             4.88
                                                                                                         
                                                                -------      ----------                        ---           ------
                   TOTAL OTHER PROPERTIES                           1.6          48,928                          2           $ 9.07
                                                                -------      ----------                        ---           ------
                                                                                                         
                   GRAND TOTAL                                  1,365.5      17,170,322       1,236,637        907                 
                                                                =======      ==========       =========        ===                 
                                                                                                         
                   GRAND TOTAL VORNADO'S                                                                 
                   OWNERSHIP INTEREST                           1,363.8      15,538,681       1,236,637                            
                                                                =======      ==========       =========                            
</TABLE>

<TABLE>
<CAPTION>
                                                                                                    LEASE
                                                                                                 EXPIRATION/
                                                       PERCENT           PRINCIPAL                 OPTION
                    LOCATION                          LEASED(1)           TENANTS                EXPIRATION
- ------------------------------------------------------------------------------------------------------------
<S>                <C>                                <C>           <C>                           <C> 

                   Springfield                         100%          Wal*Mart                     2018/2092
                                                                   
TEXAS              Lewisville                           87%          Albertson's(7)                 2055
                                                                   
                   Mesquite                             95%        
                                                                   
                   Dallas                               80%          Albertson's(7)                 2055
                                                                   
PUERTO RICO        Montehiedra                          99%          Kmart                          2072
 (SAN JUAN)                                                          Builders Square                2072
                                                                     Marshalls                    2010/2025
                                                                     Caribbean Theatres           2021/2026
                                                                   
                                                       ---         
                   TOTAL SHOPPING CENTERS               91%        
                                                       ---         
                                                                   
WAREHOUSE/         E. Brunswick                         97%          Popsicle Playwear            2000/2005
INDUSTRIAL                                                           IFB Apparel                  2001/2006
                                                                   
                   E. Hanover                           94%          Various Tenants
                                                                   
                   Edison                              100%          White Cons. Ind.             1998/2001
                                                                   
                   Garfield                             38%          Popular Services               2007
                                                                      & Various Tenants
                   TOTAL WAREHOUSE/                    ---         
                        INDUSTRIAL                      81%        
                                                       ---         
                                                                   
                                                                   
OTHER              Montclair                           100%        
PROPERTIES                                                         
                   Rahway(4)                           100%        
                                                                   
                                                       ---         
                   TOTAL OTHER PROPERTIES              100%        
                                                       ---         
                                                                   
                   GRAND TOTAL                          89%        
                                                       ===         
                                                                   
                   GRAND TOTAL VORNADO'S                           
                   OWNERSHIP INTEREST                   90%        
                                                       ===         
</TABLE>


(1) Represents annualized monthly base rent including tenant pass-through of
operating expenses(exclusive of tenant electricity costs) for office properties.
Excludes ground leases and rent for leases which had not commenced as of March
31, 1997, which are included in percent leased.

(2) Montgomery Ward & Co., Inc.(a previous lessor) remains liable on such lease
including the rent it was obligated to pay - approximately 70%.

(3) These leases are either fully guaranteed by Stop & Shop, a wholly-owned
subsidiary of Royal Ahold NV, or in the case of Totowa, guaranteed as to 70% of
rent.

(4) Ground and/or building leasehold interest

(5) The tenant has ceased operations at these locations but continues to pay
rent.

(6) Bradlees received Bankruptcy Court approval in January 1997 to close this
store.

(7) Square footage excludes Albertson's which owns its land and building.

(8) The Operating Partnership owns a 50% interest in this property.



<PAGE>   21
ITEM 3.    ALEXANDER 'S PROPERTIES

          The following table shows the location, approximate size and leasing
status as of March 31, 1997 of each of Alexander's properties.

<TABLE>
<CAPTION>
                                                                 APPROXIMATE
                                               APPROXIMATE     BUILDING SQUARE        AVERAGE                                       
                                               LAND SQUARE        FOOTAGE/           ANNUALIZED                                     
                                             FOOTAGE ("SF")       NUMBER OF          BASE RENT        PERCENT                       
               LOCATION            OWNERSHIP   OR ACREAGE         OF FLOORS        PER SQ. FOOT (1)   LEASED     TENANTS            
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>       <C>               <C>                 <C>                <C>     <C>                 
OPERATING PROPERTIES

  NEW YORK:
     Rego Park - Queens              Owned     4.8 acres         351,000/3 (2)          $27.79         100%   Bed Bath & Beyond     
                                                                                                              Circuit City          
                                                                                                              Marshalls             
                                                                                                              Old Navy              
                                                                                                              Sears                 

     Kings Plaza Shopping Center     50%       24.3 acres        427,000/2 (2)(4)        30.37          81%   120 Tenants           
        & Marina (Kings Plaza Mall)  Owned
        Brooklyn

     Fordham Road - Bronx            Owned     92,211 SF         303,000/5               11.54           -    (5)

     Flushing - Queens               Leased    44,975  SF        177,000/4 (2)           16.35         100%   Caldor                

     Third Avenue - Bronx            Owned     60,451 SF         173,000/4                4.33         100%   An affiliate of Conway
                                                                 ---------
                                                                 1,431,000


REDEVELOPMENT PROPERTIES

     Lexington Avenue - Manhattan    92%       84,420 SF         591,000/6 (6)
                                     Owned

     Kings Plaza Store - Brooklyn    Owned     Included in       339,000/4                                    Sears                 
                                               Shopping Center
                                               above

     Rego Park II - Queens           Owned     6.6 acres                --


  NEW JERSEY:
     Paramus, New Jersey             Owned     39.3 acres  (7)    340,000/3 (6)
</TABLE>

<TABLE>
<CAPTION>
                                            LEASE      
                                          EXPIRATION/  
                                           OPTION      
                                          EXPIRATION   
- -------------------------------------------------------
<S>                                       <C>
OPERATING PROPERTIES               
                                   
  NEW YORK:                        
     Rego Park - Queens                       (3)      
                                              (3)      
                                           2008/2021   
                                              (3)      
                                             2021      
                                                       
     Kings Plaza Shopping Center            Various    
        & Marina (Kings Plaza Mall)                    
        Brooklyn                                       
                                                       
     Fordham Road - Bronx                              
                                                       
     Flushing - Queens                       2027      
                                                       
     Third Avenue - Bronx                    2023      
                                                       
                                                       
                                                       
                                                       
REDEVELOPMENT PROPERTIES                               
                                                       
     Lexington Avenue - Manhattan                      
                                                       
                                                       
     Kings Plaza Store - Brooklyn             (3)      
                                                       
                                                       
                                                       
     Rego Park II - Queens                             
                                                       
                                                       
  NEW JERSEY:                                          
     Paramus, New Jersey                
</TABLE>


(1)   Average annualized base rent per square foot does not include rent for
      leases which had not commenced as of March 31, 1997.
(2)   Excludes parking garages operated for the benefit of Alexander's.
(3)   The Bed Bath & Beyond, Circuit City and Old Navy leases are expected to
      commence in the second quarter of 1997. The Sears lease is expected to
      commence in the last quarter of 1997.
(4)   Excludes approximately 150,000 square feet of enclosed, common area space.
(5)   Caldor rejected its lease effective June 6, 1997.
(6)   Alexander's is evaluating redevelopment plans for these sites which may
      involve razing the existing buildings.
(7)   Approximately 9 acres are subject to condemnation.


                                      -21-
<PAGE>   22
INSURANCE

      The Operating Partnership carries comprehensive liability, fire, flood,
extended coverage and rental loss insurance with respect to its properties with
policy specifications and insured limits customarily carried for similar
properties. Management of the Operating Partnership believes that the Operating
Partnership's insurance coverage conforms to industry norms.


ITEM 4.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

            The information required by this item appears under the caption
"Principal Security Holders" on pages 10 through 12 of Vornado's Proxy Statement
and Notice of Annual Meeting of Shareholders to be held on May 28, 1997 (the
"Proxy Statement"), copies of which are attached as an exhibit to this Form 10
and incorporated by reference herein.


ITEM 5.     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

            The Operating Partnership is managed by Vornado, its general
partner. The following is a list of the names, ages, principal occupations and
positions with Vornado of the executive officers and the positions held by such
officers during the past five years. All executive officers of Vornado have
terms of office which run until the next succeeding meeting of the Board of
Trustees of Vornado following the Annual Meeting of Shareholders unless they are
removed sooner by the Board.

<TABLE>
<CAPTION>
                                     Principal Occupation, Position and Office (current
                                     and during past five years with Vornado unless
   Name                   Age        otherwise stated)
   ----                   ---        -----------------------------------------------------------------
<S>                       <C>        <C>
Steven Roth               55         Chairman of the Board, Chief Executive Officer and Chairman
                                     of the Executive Committee of the Board; the Managing
                                     General Partner of Interstate Properties, a developer and
                                     operator of shopping centers and an investor in securities and
                                     partnerships; Chief Executive Officer of Alexander's, Inc. since
                                     March 2, 1995 and a Director since 1989; Director of
                                     Insituform Technologies, Inc.

Michael D. Fascitelli     40         President and a Trustee since December 2, 1996; Director of
                                     Alexander's, Inc. since December 2, 1996; Partner at Goldman,
                                     Sachs & Co. in charge of its real estate practice from December
                                     1992 to December 1996; and Vice President at Goldman, Sachs
                                     & Co., prior to December 1992.

Bernard Mendik            67         Co-Chairman of the Board since April 28, 1997 and Chief
                                     Executive Officer of the Mendik Division since April 15, 1997;
                                     Chairman of the Board of Directors of Mendik Realty from
                                     1990 until April 15, 1997.

David                                R. Greenbaum 45 President of the Mendik
                                     Division since April 15, 1997; President of
                                     Mendik Realty from 1990 until April 15,
                                     1997.

Richard T. Rowan          50         Vice President - Real Estate

Joseph Macnow             51         Vice President - Chief Financial Officer; Vice President -Chief
                                     Financial Officer of Alexander's, Inc. since August 1995
</TABLE>

            Information relating to the Directors of the Registrant appears on
pages 3 through 4 of the Proxy Statement, copies of which are attached as an
exhibit to this Form 10 and incorporated by reference herein.


                                      -22-


<PAGE>   23




ITEM 6.     EXECUTIVE COMPENSATION

            The Operating Partnership is managed by Vornado, its general
partner. The information required by this item appears under the caption
"Executive Compensation" on pages 14 through 19 of the Proxy Statement, copies
of which are attached as an exhibit to this Form 10 and incorporated by
reference herein.


ITEM 7.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

            The information required by this item appears under the caption
"Executive Compensation -- Certain Transactions" on pages 19 through 22 of the
Proxy Statement, copies of which are attached as an exhibit to this Form 10 and
incorporated by reference herein.


ITEM 8.     LEGAL PROCEEDINGS

            The Operating Partnership is from time to time involved in legal
actions arising in the ordinary course of its business. In the opinion of
management, after consultation with legal counsel, the outcome of such matters
will not have a material effect on the Operating Partnership's financial
condition or results of operations.


ITEM 9.     MARKET PRICE AND DISTRIBUTION

            There is no established public trading market for the units of the
  Operating Partnership. As of June 11, 1997, there were 211 holders of record
  of units.


ITEM 10.    RECENT SALES OF UNREGISTERED SECURITIES

            In connection with the Mendik Transaction in April 1997, the
Operating Partnership issued 2,841,524 units to the Mendik Group and certain of
its affiliates pursuant to an offer that satisfied the requirements of the
exemption from registration provided by Regulation D promulgated under the
Securities Act of 1933, as amended (the "Securities Act").


ITEM 11.    DESCRIPTION OF REGISTRANT'S SECURITIES TO BE REGISTERED

            The Operating Partnership has issued five classes of units of
limited partnership interests: Class A Units, Class C Units, Class D Units,
Class E Units, and Series A Preferred Units (collectively, the "Units"). The
material terms of the Units, including a description of the different classes of
Units to be issued by the Operating Partnership and a summary of certain
provisions of the First Amended and Restated Agreement of Limited Partnership,
dated as of April 15, 1997 (the "Partnership Agreement"), of the Operating
Partnership, are set forth below. The following description of the terms and
provisions of the Units and certain other matters does not purport to be
complete and is subject to, and qualified in its entirety by, reference to
applicable provisions of Delaware law and the Partnership Agreement. A copy of
the Partnership Agreement is filed as an exhibit hereto and incorporated by
reference herein.

            GENERAL

            Holders of Units hold a limited partnership interest in the
Operating Partnership, and all holders of Units are entitled to share in cash
distributions from, and in the profits and losses of, the Operating Partnership.
Holders of Units will have the rights to which limited partners are entitled
under the Partnership Agreement and the Delaware Revised Uniform Limited
Partnership Act, as amended (the "Partnership Act"). The Units are not listed on
any exchange or quoted on any national market system. The Partnership Agreement
imposes certain restrictions on the transfer of Units, as described below.
Distributions will vary among the classes of holders of Units. See
"--Distributions; Allocations of Income and Loss" and "--Series A Preferred
Units" below.


                                      -23-


<PAGE>   24


            PURPOSES, BUSINESS AND MANAGEMENT

            The purpose of the Operating Partnership includes the conduct of any
business that may be lawfully conducted by a limited partnership formed under
the Partnership Act, except that the Partnership Agreement requires the business
of the Operating Partnership to be conducted in such a manner that will permit
Vornado to be classified as a REIT under Section 856 of the Code, unless Vornado
ceases to qualify as a REIT for any reason. In furtherance of the foregoing, the
Operating Partnership may enter into partnerships, joint ventures or similar
arrangements and may own interests directly or indirectly in any other entity.

            Vornado, as the general partner of the Operating Partnership, has
the exclusive power and authority to conduct the business of the Operating
Partnership, subject to the consent of the limited partners in certain limited
circumstances discussed below. No limited partner may take part in the
operation, management or control of the business of the Operating Partnership by
virtue of being a holder of Units.

            In particular, the limited partners expressly acknowledge in the
Partnership Agreement that the general partner is acting on behalf of the
Operating Partnership's limited partners and Vornado's shareholders
collectively, and is under no obligation to consider the tax consequences to
limited partners when making decisions for the benefit of the Operating
Partnership. Vornado and its trustees and officers will have no liability to the
Operating Partnership or to any partner or assignee for any losses sustained,
liabilities incurred or benefits not derived as a result of errors in judgment
or mistakes of fact or law or any act or omission if Vornado acted in good
faith.

            ABILITY OF VORNADO TO ENGAGE IN OTHER BUSINESSES; CONFLICTS OF
            INTEREST

            Vornado generally may not conduct any business other than through
the Operating partnership without the consent of the holders of a majority of
the limited partnership interests (not including the limited partnership
interests held by Vornado in its capacity as a limited partner in the Operating
Partnership). Other persons (including officers, trustees, employees, agents and
other affiliates of Vornado) are not prohibited under the Partnership Agreement
from engaging in other business activities and are not required to present any
business opportunities to the Operating Partnership. In addition, the
Partnership Agreement does not prevent another person or entity that acquires
control of Vornado in the future from conducting other businesses or owning
other assets, even though such businesses or assets may be ones that it would be
in the best interests of the limited partners for the Operating Partnership to
own.

            DISTRIBUTIONS; ALLOCATIONS OF INCOME AND LOSS

            The Partnership Agreement provides for distributions, as determined
in the manner provided in the Partnership Agreement, to Vornado and the limited
partners in proportion to their percentage interest in the Operating
Partnership, subject to the distribution preferences described below. As general
partner of the Operating Partnership, Vornado will have the exclusive right to
declare and cause the Operating Partnership to make distributions as, when and
if Vornado deems appropriate or desirable in its sole discretion. For so long as
Vornado elects to qualify as a REIT, Vornado will make reasonable efforts (as
determined by it in its sole discretion) to make distributions to partners in
amounts such that Vornado will be able to pay shareholder dividends that will
satisfy the requirements for qualification as a REIT and avoid any Federal
income or excise tax liability to Vornado. The Partnership Agreement provides
for the allocation to the general partner and the limited partners of items of
Operating Partnership's income and loss.

            Generally , the value of each Unit, regardless of its class, will
equate to one common share of beneficial interest, par value $0.04 per share
("Common Share"), of Vornado (with the exception of the Series A Preferred Units
which will equate to one $3.25 Series A Preferred Share of Beneficial Interest,
liquidation preference $50.00 per share ("Series A Preferred Share") of
Vornado); however, Class C, Class D, Class E and Series A Preferred Units have
special priorities in the distributions paid by the Operating Partnership. The
Partnership Agreement provides that the Operating Partnership will make
distributions (as, when and if declared by Vornado) in the order of preference
provided for in the Partnership Agreement. The order of preference in the
Partnership Agreement provides that distributions will be paid first to Vornado
as necessary to enable Vornado to pay REIT Expenses and then to holders of
preferred units as required by the terms of such preferred units. See "--Series
A Preferred Units" below. The Partnership Agreement defines "REIT Expenses" to
mean (i) costs and expenses relating to the continuity of existence of Vornado
and any Person in which Vornado owns an equity interest, (ii) costs and expenses
relating to any offer or registration of securities by Vornado, (iii) costs and
expenses associated with preparing and filing periodic reports of Vornado under
federal, state and local laws (including SEC filings), (iv) costs and expenses
associated with Vornado's


                                      -24-


<PAGE>   25


compliance with laws, rules and regulations applicable to it, and (v) all other
operating or administrative expenses incurred by Vornado in the ordinary course
of its business.

            Thereafter, distributions will be paid first to holders of limited
partnership interests of any class ranking senior (as to distributions or
redemption or voting rights) to Class C Units, Class D Units and Class E Units,
if any class of such Units is then outstanding. Distributions will be paid
second to holders of Class D Units and Class E Units (pro rata based on the
ratio of the total number of Class D Units or Class E Units, as applicable, to
the aggregate number of Class D Units and Class E Units taken together on the
relevant Partnership Record Date) for any unpaid past cumulated distributions
and then to holders of Class D and Class E Units a quarterly amount equal to
$1.0075 per Unit. Distributions will be paid third to Class C Unit holders for
any unpaid past cumulated distributions and then to holders of Class C Units a
quarterly amount equal to $0.845 per Unit. Class C Unit holders will also share
in any distribution per quarter to Class A Unit holders above $0.845 per Unit,
and Class D and Class E Unit holders will share in any distribution per quarter
above $1.0075 per Unit.

            Class C Units will automatically convert to Class A Units when the
distributions per quarter paid to holders of Class A Units equals the per
quarter distribution specified above for Class C Unit holders for four
consecutive quarters following the Consolidation. Class D and Class E Units will
automatically convert to Class A Units when the distributions per quarter paid
to holders of Class A Units equals the per quarter distribution specified above
for Class D and Class E Unit holders for four consecutive quarters following the
Consolidation. Until such time as all Class C, Class D and Class E Units have
been converted into Class A Units, the Partnership Agreement prohibits the
Operating Partnership from issuing any class of limited partnership interests
ranking senior (as to distributions or redemption or voting rights) to Class C
Units or Class D Units or Class E Units, unless either (1) such limited
partnership interests are substantially similar to the terms of securities
issued by Vornado and the proceeds of the issuance of such securities have been
contributed to the Operating Partnership or (2) the issuance of such limited
partnership interests has been approved by the holders of a majority of the
Class C, Class D and Class E Units issued in the Consolidation and then
outstanding (taken together as a group).

            Prior to the automatic conversion of Class C Units to Class A Units
and prior to the automatic conversion of Class D and Class E Units to Class A
Units as described above, Vornado is permitted to cause the Operating
Partnership to make a distribution to holders of Class A Units of cash (subject
to an aggregate maximum amount for both such distributions of $1,500,000)
representing any funds from operations that could have been and were not
distributed to holders of Class A Units (without requiring pro rata
distributions to holders of Class C Units or Class D and Class E Units, as
applicable) during the twelve calendar quarters preceding the quarter in which
such distribution is made.

            LIABILITY OF VORNADO AND LIMITED PARTNERS

            Vornado, as general partner of the Operating Partnership, will be
liable for all general recourse obligations of the Operating Partnership to the
extent not paid by the Operating Partnership. Vornado will not be liable for the
nonrecourse obligations of the Operating Partnership.

            The limited partners in the Operating Partnership will not be
required to make additional contributions to the Operating Partnership. Assuming
that a limited partner does not take part in the control of the business of the
Operating Partnership and otherwise acts in conformity with the provisions of
the Partnership Agreement, the liability of a limited partner for obligations of
the Operating Partnership under the Partnership Agreement and the Partnership
Act will be limited, subject to certain exceptions, generally to the loss of
such limited partner's investment in the Operating Partnership represented by
his or her Units. Under the Partnership Act, a limited partner may not receive a
distribution from the Operating Partnership if, at the time of the distribution
and after giving effect thereto, the liabilities of the Operating Partnership,
other than liabilities to parties on account of their interests in the Operating
Partnership and liabilities for which recourse is limited to specified property
of the Operating Partnership, exceed the fair value of the Operating
Partnership's assets, other than the fair value of any property subject to
nonrecourse liabilities of the Operating Partnership, but only to the extent of
such liabilities. The Partnership Act provides that a limited partner who
receives a distribution knowing at the time that it violates the foregoing
prohibition is liable to the Operating Partnership for the amount of the
distribution. Unless otherwise agreed, such a limited partner will not be liable
for the return of such distribution after the expiration of three years from the
date of such distribution.


                                      -25-


<PAGE>   26


            The Operating Partnership has qualified to conduct business in the
State of New York and may qualify in certain other jurisdictions. Maintenance of
limited liability may require compliance with certain legal requirements of
those jurisdictions and certain other jurisdictions. Limitations on the
liability of a limited partner for the obligations of a limited partnership have
not been clearly established in many jurisdictions. Accordingly, if it were
determined that the right, or exercise of the right by the limited partners, to
make certain amendments to the Partnership Agreement or to take other action
pursuant to the Partnership Agreement constituted "control" of the Operating
Partnership's business for the purposes of the statutes of any relevant
jurisdiction, the limited partners might be held personally liable for the
Operating Partnership's obligations.

            EXCULPATION AND INDEMNIFICATION OF VORNADO

            The Partnership Agreement generally provides that Vornado, as
general partner of the Operating Partnership, will incur no liability to the
Operating Partnership or any limited partner for losses sustained, liabilities
incurred or benefits not derived as a result of errors in judgment or mistakes
of fact or law or of any act or omission, if Vornado carried out its duties in
good faith. In addition, Vornado is not responsible for any misconduct or
negligence on the part of its agents, provided Vornado appointed such agents in
good faith. Vornado may consult with legal counsel, accountants, appraisers,
management consultants, investment bankers and other consultants and advisors,
and any action it takes or omits to take in reliance upon the opinion of such
persons, as to matters that Vornado reasonably believes to be within their
professional or expert competence, shall be conclusively presumed to have been
done or omitted in good faith and in accordance with such opinion.

            The Partnership Agreement also provides for indemnification of
Vornado, the trustees and officers of Vornado and such other persons as Vornado,
may from time to time designate against any judgments, penalties, fines,
settlements and reasonable expenses actually incurred by such person in
connection with the proceeding unless it is established that: (i) the act or
omission of the indemnified person was material to the matter giving rise to the
proceeding and either was committed in bad faith or was the result of active and
deliberate dishonesty; (ii) the indemnified person actually received an improper
personal benefit in money, property or services; or (iii) in the case of any
criminal proceeding, the indemnified person had reasonable cause to believe that
the act or omission was unlawful.

            REMOVAL OF THE GENERAL PARTNER; TRANSFER OF VORNADO'S INTERESTS

            The Partnership Agreement provides that the limited partners may not
remove Vornado as general partner of the Operating Partnership with or without
cause. In addition, the Partnership Agreement prohibits Vornado from selling all
or substantially all of its assets or entering into a merger or engaging in a
reclassification, recapitalization or change of the terms of any of its
outstanding Common Shares unless, in connection therewith, all limited partners
(other than Vornado and entities controlled by it) will have the right to elect
to receive, or will receive, for each Unit an amount of cash, securities or
other property equal to the Conversion Factor (as defined in the Partnership
Agreement) multiplied by the greatest amount of cash, securities or other
property paid to a holder of shares of beneficial interest of Vornado, if any,
corresponding to such Unit in consideration of one such share.

      The Partnership Agreement does not prevent a transaction in which another
entity acquires control (or all of the shares) of Vornado and that other entity
owns assets and conducts businesses outside of the Operating Partnership.

            RESTRICTIONS ON TRANSFERS OF UNITS BY LIMITED PARTNERS

            Generally, the limited partners may not transfer any of their rights
as a limited partner for a period of one year after the closing of the
Consolidation without the consent of Vornado, which consent Vornado may withhold
in its sole discretion. Any attempted transfer in violation of this restriction
will be void ab initio and without any force or effect. Beginning one year after
the closing of the Consolidation, such limited partners (other than Vornado and
certain members of the Mendik Group and its affiliates) may transfer all or any
portion of their Units without restriction as long as they satisfy certain
requirements set forth in the Partnership Agreement. In addition, such limited
partners (other than Vornado) may dispose of their Units following the
expiration of an initial holding period of one or two years after the closing of
the Consolidation (the "Initial Holding Period") by exercising their Unit
Redemption Right(as defined below). See "--Redemption of Units" below.

            The right of any permitted transferee of Units to become a
substituted limited partner is subject to the consent of Vornado, which consent
Vornado may withhold in its sole and absolute discretion. If Vornado does not


                                      -26-


<PAGE>   27
consent to the admission of a transferee of Units as a substituted limited
partner, then the transferee will succeed to the economic rights and benefits
attributable to such Units (including the Unit Redemption Right described
below), but will not become a limited partner or possess any other rights of
limited partners (including the right to vote).

            REDEMPTION OF UNITS

            At any time after the Initial Holding Period (subject to certain
limitations), holders of Units (other than Series A Preferred Units) have the
right to have their Units redeemed in whole or in part by the Operating
Partnership for cash equal to the fair market value, at the time of redemption,
of one Common Share for each Unit redeemed or, at the option of Vornado, one
Common Share for each Unit tendered (the "Unit Redemption Right"). Subject to
certain limitations, holders of Units (other than Vornado) may exercise their
Unit Redemption Right by providing notice to the Operating Partnership after the
expiration of the Initial Holding Period. Unless Vornado elects to assume and
perform the Operating Partnership's obligation with respect to the Unit
Redemption Right, as described below, a redeeming limited partner will receive
cash from the Operating Partnership in an amount equal to the market value of
the Units to be redeemed. The market value of a Unit for this purpose will be
equal to the average of the closing trading price of a Common Share on the New
York Stock Exchange for the ten trading days before the day on which the
redemption notice was given (the "Cash Redemption Price"). In lieu of the
Operating Partnership's acquiring the Units for cash, Vornado will have the
right (except as described below, if the Common Shares are not publicly traded)
to elect to acquire the Units directly from a limited partner exercising the
Unit Redemption Right, in exchange for either cash or Common Shares, and, upon
such acquisition, Vornado will become the owner of such Units. In addition, any
Class C, Class D or Class E Units acquired by Vornado in connection with
satisfaction of the Unit Redemption Right will automatically convert to Class A
Units upon acquisition by Vornado. Upon exercise of the Unit Redemption Right,
the limited partner's right to receive distributions for the Units so redeemed
or exchanged will cease. At least 1,000 Units (or all remaining Units owned by
the limited partner if less than 1,000 Units) must be redeemed each time the
Unit Redemption Right is exercised. The redemption generally will occur on the
tenth business day (or, if Vornado's Common Shares are not then publicly traded,
the 30th business day) after the notice to the Operating Partnership, except
that no redemption or exchange can occur if delivery of Common Shares would be
prohibited either under the provisions of Vornado's Declaration of Trust or
under applicable Federal or state securities laws as long as the Common Shares
are publicly traded.

            In addition to the foregoing, during the period from the 91st day
after the closing of the Consolidation until the first anniversary of the
Consolidation holders of Class E Units will have the right to redeem those Units
for cash at a 6% discount from the then applicable Cash Redemption Price.

            In the event that a limited partner exercises his or her Unit
Redemption Right within two years of the closing of the Consolidation then:

            (i)  if such partner's Units are redeemed or purchased for cash, the
receipt of such cash will be conditioned upon Vornado's satisfaction that any
Transfer Taxes payable by reason of such partner's failure to satisfy the
retention requirement are paid or adequately provided for; and

            (ii) if Vornado purchases such partner's Units for Common Shares
then, as a condition to receiving such Common Shares, the redeeming partner will
be required to place in escrow with the Operating Partnership an amount equal to
the transfer taxes which would have been incurred by reason of such partner's
failure to satisfy the retention requirement if such partner had disposed of
such Common Shares on the date of such partner's exercise of the Unit Redemption
Right. To the extent not used to pay transfer taxes, the escrowed funds will be
released to the partner two years after the Consolidation.

            In the event that the Common Shares are not publicly traded but
another entity whose shares are publicly traded owns more than 50% of the shares
of Vornado (referred to as the "Parent Entity"), the Unit Redemption Right will
be determined by reference to the publicly-traded stock of the Parent Entity and
the general partner will have the right to elect to acquire the Units to be
redeemed for publicly traded stock of the Parent Entity. In the event that the
Common Shares are not publicly traded and there is no Parent Entity with
publicly-traded stock, the Unit Redemption Right would be based upon the fair
market value of the Operating Partnership's assets at the time the Unit
Redemption Right is exercised (as determined in good faith by Vornado), and
Vornado and the Operating Partnership would be obligated to satisfy the Unit
Redemption Right in cash, payable on the thirtieth business day after notice to
the Operating Partnership of exercise of the Unit Redemption Right.


                                      -27-


<PAGE>   28


            NO WITHDRAWAL BY LIMITED PARTNERS

            No limited partner has the right to withdraw from or reduce his or
her capital contribution to the Operating Partnership, except as a result of the
redemption, exchange or transfer of Units pursuant to the terms of the
Partnership Agreement.

            ISSUANCE OF ADDITIONAL LIMITED PARTNERSHIP INTERESTS

            Vornado is authorized, without the consent of the limited partners,
to cause the Operating Partnership to issue limited partnership interests to
Vornado, to the limited partners and to other persons for such consideration and
upon on such terms and conditions as Vornado deems appropriate. The Operating
Partnership also may issue partnership interests in different series or classes.
Until such time as all Class C, Class D and Class E Units issued in the
Consolidation are no longer outstanding (whether by conversion, redemption or
otherwise), the Partnership Agreement prohibits the Operating Partnership from
issuing any class of limited partnership interests ranking senior (as to
distributions or redemption or voting rights) to Class C Units or Class D Units
or Class E Units, unless either (1) such limited partnership interests are
substantially similar to the terms of securities issued by Vornado and the
proceeds of the issuance of such securities have been contributed to the
Operating Partnership or (2) the issuance of such limited partnership interests
has been approved by the holders of a majority of the Class C, Class D and Class
E Units issued in the Consolidation and then outstanding (taken together as a
group). If Units are issued to Vornado, then Vornado must issue shares of
beneficial interest in connection therewith and must contribute to the Operating
Partnership the proceeds received by Vornado from such issuance. Consideration
for partnership interests may be cash or any property or other assets permitted
by the Partnership Act. No limited partner has preemptive, preferential or
similar rights with respect to capital contributions to the Operating
Partnership or the issuance or sale of any partnership interests therein.

            MEETINGS; VOTING

            Meetings of the limited partners may be proposed and called only by
Vornado. Limited partners may vote either in person or by proxy at meetings. Any
action that is required or permitted to be taken by the limited partners may be
taken either at a meeting of the limited partners or without a meeting if
consents in writing setting forth the action so taken are signed by limited
partners owning not less than the minimum number of Units that would be
necessary to authorize or take such action at a meeting of the limited partners
at which all limited partners entitled to vote on such action were present. On
matters in which limited partners are entitled to vote, each limited partner
(including Vornado to the extent it holds Units) will have a vote equal to the
number of Units he or she holds. At this time, there is no voting preference
among the classes of Units. A transferee of Units who has not been admitted as a
substituted limited partner with respect to such Units will have no voting
rights with respect to such Units (even if such transferee holds other Units as
to which it has been admitted as a limited partner) and Units owned by such
transferee will be deemed to be voted on any matter in the same proportion as
all other interests held by limited partners are voted. The Partnership
Agreement does not provide for annual meetings of the limited partners, and the
Operating Partnership has been informed by Vornado that it does not anticipate
calling such meetings.

            AMENDMENT OF THE PARTNERSHIP AGREEMENT

            Amendments to the Partnership Agreement may be proposed only by
Vornado. Subject to the limitations described below, Vornado will generally have
the power, without the consent of any limited partners, to amend the Partnership
Agreement as may be required to reflect any changes to the agreement that
Vornado deems necessary or appropriate in its sole discretion, provided that
such amendment does not adversely affect or eliminate any right granted to a
limited partner that is protected by the special voting provisions described
below.

            The Partnership Agreement provides that it generally may not be
amended with respect to any partner adversely affected by such amendment without
the consent of such partner if the amendment would (i) convert a limited
partner's interest into a general partner's interest, (ii) modify the limited
liability of a limited partner, (iii) amend Section 7.11.A of the Partnership
Agreement (prohibiting Vornado from taking any action in contravention of an
express prohibition or limitation in the Partnership Agreement without the
written consent of all partners adversely affected thereby or such lower
percentage as may be specifically provided for in the Partnership Agreement or
under Delaware law), (iv) amend Article V (describing distributions), Article VI
(describing allocations of income and loss for capital account purposes), or
Section 13.2.A(3) (providing for distributions, after payment of partnership
debts, among partners


                                      -28-


<PAGE>   29


according to their capital accounts in connection with a winding up of the
Operating Partnership), (v) amend Section 8.6 (providing redemption rights) or
(vi) amend the provision being described in this paragraph.

            In addition, except with the consent of a majority of the limited
partners (excluding Vornado and entities controlled by it) Vornado may not amend
Section 4.2.A (authorizing issuance of additional limited partnership
interests), Section 5.l.C (requiring that if Vornado is not a REIT or a publicly
traded entity it must for each taxable year make cash distributions equal to at
least 95% of the Operating Partnership's taxable income), Section 7.5
(prohibiting Vornado from conducting any business other than in connection with
the ownership of interests in the Operating Partnership except with the consent
of a majority of the limited partners, excluding Vornado and any entity it
controls), Section 7.6 (limiting the Operating Partnership's ability to enter
transactions with affiliates), Section 7.8 (describing limits on partners'
liabilities to the Operating Partnership), Section 11.2 (limiting Vornado's
ability to transfer its interests in the Operating Partnership), Section 13.1
(describing the manner and circumstances in which the Operating Partnership will
be dissolved), Section 14.1.C (setting forth the limitations on amendments being
described in this paragraph) and Section 14.2 (describing the rules governing
meetings of partners).

            BOOKS AND REPORTS

            Vornado is required to keep the Operating Partnership's books and
records at the principal office of the Operating Partnership. The books of the
Operating Partnership are required to be maintained for financial and tax
reporting purposes on an accrual basis. The limited partners will have the
right, subject to certain limitations, to receive copies of the most recent
Commission filings by Vornado, the Operating Partnership's Federal, state and
local income tax returns, a list of limited partners, the Partnership Agreement
and the partnership certificate and all amendments thereto.

            Vornado may keep confidential from the limited partners any
information that Vornado believes to be in the nature of trade secrets or other
information the disclosure of which Vornado in good faith believes is not in the
best interests of the Operating Partnership or which the Operating Partnership
is required by law or by agreements with unaffiliated third parties to keep
confidential.

            Vornado will furnish to each limited partner, no later than the date
on which Vornado mails its annual report to its shareholders, an annual report
containing financial statements of the Operating Partnership (or Vornado, if it
prepares consolidated financial statements including the Operating Partnership)
for each fiscal year, including a balance sheet and statements of operations,
cash flow, partners' equity and changes in financial position. The financial
statements will be audited by a nationally recognized firm of independent public
accountants selected by Vornado. In addition, if and to the extent that Vornado
mails quarterly reports to its shareholders, Vornado will furnish to each
limited partner, no later than the date on which Vornado mails such reports to
its shareholders, a report containing unaudited financial statements of the
Operating Partnership (or Vornado) as of the last day of the calendar quarter
and such other information as may be required by applicable law or regulation or
as Vornado deems appropriate.

            Vornado will use reasonable efforts to furnish to each limited
partner, within 90 days after the close of each taxable year, the tax
information reasonably required by the limited partners for Federal and state
income tax reporting purposes.

            POWER OF ATTORNEY

            Pursuant to the terms of the Partnership Agreement, each limited
partner and each assignee appoints Vornado, any liquidator, and the authorized
officers and attorneys-in-fact of each, as such limited partner's or assignee's
attorney-in-fact to do the following: execute, swear to, acknowledge, deliver,
file and record in the appropriate public offices various certificates,
documents and other instruments (including, among other things, the Partnership
Agreement and the certificate of limited partnership and all amendments or
restatements thereof) that Vornado deems appropriate or necessary to effectuate
the terms or intent of the Partnership Agreement. The Partnership Agreement
provides that such power of attorney is irrevocable, will survive the subsequent
incapacity of any limited partner and the transfer of all or any portion of such
limited partner's or assignee's Units and will extend to such limited partner's
or assignee's heirs, successors, assigns and personal representatives.


                                      -29-


<PAGE>   30


            DISSOLUTION, WINDING UP AND TERMINATION

            The Operating Partnership will continue until December 31, 2095 (as
such date may be extended by the general partner in its sole discretion), unless
sooner dissolved and terminated. The Operating Partnership will be dissolved
prior to the expiration of its term, and its affairs wound up upon the
occurrence of the earliest of (i) the withdrawal of Vornado as general partner
without the permitted transfer of Vornado's interest to a successor general
partner (except in certain limited circumstances); (ii) the sale of all or
substantially all of the Operating Partnership's assets and properties (subject
to certain exceptions set forth in the Partnership Agreement); (iii) the entry
of a decree of judicial dissolution of the Operating Partnership pursuant to the
provisions of the Partnership Act; (iv) the entry of a final non-appealable
order for relief in a bankruptcy proceeding of the general partner, or the entry
of a final non-appealable judgment ruling that the general partner is bankrupt
or insolvent (except that, in either such case, in certain circumstances the
limited partners (other than Vornado) may vote to continue the Operating
Partnership and substitute a new general partner in place of Vornado); or (v) on
or after January 1, 2046, on election by Vornado, in its sole and absolute
discretion. Upon dissolution, Vornado, as general partner, or any liquidator
will proceed to liquidate the assets of the Operating Partnership and apply the
proceeds therefrom in the order of priority set forth in the Partnership
Agreement.

            TERMS OF SERIES A PREFERRED UNITS

            The Operating Partnership currently has 5,750,000 Series A Preferred
Units outstanding with terms that substantially mirror the economic terms of the
Series A Preferred Shares of Vornado. All of the Series A Preferred Units are
owned and held by Vornado.

            Ranking

            The Series A Preferred Units will rank senior to the Junior Units
(as defined below) with respect to payment of distributions and amounts upon
liquidation, dissolution or winding up of the general partner or the Operating
Partnership. While any Series A Preferred Units are outstanding, the general
partner may not authorize the creation of units of any class or series or any
interest in the Operating Partnership convertible into units of any class or
series ranking prior to the Series A Preferred Units in the distribution of
assets on any liquidation, dissolution or winding up of the general partner or
the Operating Partnership or in the payment of distributions unless (i) such
units are issued to the general partner, (ii) the distribution and redemption
(but not voting) rights of such units are substantially similar to the terms of
securities issued by the general partner and (iii) the proceeds or other
consideration from the issuance of such securities have been or are concurrently
with such issuance contributed to the Operating Partnership. However, the
General Partner may create additional classes of units or issue series of
preferred units ranking on a parity with the Series A Preferred Units with
respect, in each case, to the payment of distributions and amounts upon
liquidation, dissolution and winding up (a "Parity Unit") without the consent of
any holder of Series A Preferred Units. As used herein, the term "Junior Unit"
means the Class A, Class C, Class D and Class E Units, and any other class of
units of the Operating Partnership now or hereafter issued and outstanding that
ranks junior to the Series A Preferred Units as to the payment of distributions
or amounts upon liquidation, dissolution and winding up of the general partner
or the Operating Partnership.

            Distributions

            Vornado, in its capacity as the holder of the Series A Preferred
Units, shall be entitled to receive, when, as and if declared by the general
partner, distributions payable in cash at the rate per annum of $3.25 per Series
A Preferred Unit (the "Annual Distribution Rate"). Such distributions are
cumulative and payable quarterly, when, as and if authorized and declared by the
general partner, in arrears on the first calendar day of January, April, July
and October of each year, commencing July 1, 1997. Distributions are cumulative
from the most recent distribution payment date to which distributions have been
paid. Accrued and unpaid distributions for any past distribution periods may be
declared and paid at any time, without reference to any regular Distribution
Payment Date.

            No distribution will be declared or paid on any Parity Unit unless
full cumulative distributions have been declared and paid or are
contemporaneously declared and funds sufficient for payment set aside on the
Series A Preferred Units for all prior dividend periods; provided, however, that
if accrued distributions on the Series A Preferred Units for all prior
distribution periods have not been paid in full then any distribution declared
on the Series A Preferred


                                      -30-


<PAGE>   31


Units for any distribution period and on any Parity Unit will be declared
ratably in proportion to accrued and unpaid distributions on the Series A
Preferred Units and such Parity Units.

            The Operating Partnership will not (i) declare, pay or set apart
funds for the payment of any distribution with respect to any Junior Units
(other than in Junior Units or options, warrants or rights to subscribe for or
purchase Junior Units) or (ii) redeem, purchase or otherwise acquire for
consideration any Junior Units (other than a redemption, purchase or other
acquisition of Junior Units made in respect of a redemption, purchase or other
acquisition of Common Shares made for purposes of and in compliance with
requirements of an employee incentive or benefit plan of the general partner or
any subsidiary, or redemptions for the purpose of preserving Vornado's
qualification as a REIT), unless (A) all cumulative distributions with respect
to the Series A Preferred Units and any Parity Units at the time such
distributions are payable have been paid or funds have been set apart for
payment of such distributions and (B) sufficient funds have been paid or set
apart for the payment of the distribution for the current distribution period
with respect to the Series A Preferred Units and any Parity Units.

            Redemption

            Except in connection with the redemption of the Series A Preferred
Shares by the General Partner as permitted by the Amended and Restated
Declaration of Trust (the "Declaration of Trust") of Vornado in order to
preserve Vornado's status as a REIT, the Series A Preferred Units are not
redeemable prior to April 1, 2001. On and after April 1, 2001, the general
partner may, at its option, cause the Operating Partnership to redeem the Series
A Preferred Units for Class A Units, in whole or in part, at any time, provided
that the general partner shall redeem an equivalent number of Series A Preferred
Shares. Such redemption of Series A Preferred Units will occur substantially
concurrently with the redemption by the general partner of such Series A
Preferred Shares (the "Redemption Date"). Upon redemption of Series A Preferred
Units by the general partner on the Redemption Date, each Series A Preferred
Unit so redeemed will be converted into a number of Class A Units equal to the
aggregate Liquidation Preference (as defined below) of the Series A Preferred
Units being redeemed divided by the Conversion Price (as defined below) as of
the opening of business on the Redemption Date.

            Upon any redemption of Series A Preferred Units, the Operating
Partnership will pay any accrued and unpaid distributions in arrears for any
distribution period ending on or prior to the Redemption Date. If the Redemption
Date falls after a dividend payment record date and prior to the corresponding
dividend payment date, then the general partner, in its capacity as the holder
of Series A Preferred Units, will be entitled to distributions payable on the
equivalent number of Series A Preferred Units as the number of the Series A
Preferred Shares with respect to which the general partner is required, pursuant
to the terms of the Declaration of Trust, to pay to the holders of Series A
Preferred Shares at the close of business on such dividend payment record date
for the Series A Preferred Shares who, pursuant to such Declaration of Trust,
are entitled to the dividend payable on such Series A Preferred Shares on the
corresponding dividend payment date notwithstanding the redemption of such
Series A Preferred Shares before such dividend payment date. Except as provided
above, the Operating Partnership shall make no payment or allowance for unpaid
distributions, whether or not in arrears, on Series A Preferred Units called for
redemption or on the Class A Units issued upon such redemption.

            If full cumulative distributions on the Series A Preferred Units and
any other series or class or classes of Parity Units of the Operating
Partnership have not been paid or declared and set apart for payment, except in
connection with a purchase, redemption or other acquisition of Series A
Preferred Shares or shares of beneficial interest ranking on a parity with such
Series A Preferred Shares as permitted under the Declaration of Trust in order
to maintain Vornado's status as a REIT, the Series A Preferred Units may not be
redeemed in part and the Operating Partnership may not purchase, redeem or
otherwise acquire Series A Preferred Units or any Parity Units other than in
exchange for Junior Units.

            Liquidation Preference

            In the event of any liquidation, dissolution or winding up of the
Operating Partnership or the general partner, whether voluntary or involuntary,
before any payment or distribution of the assets of the Operating Partnership
are made to or set apart for the holders of Junior Units, the general partner,
in its capacity as the holder of the Series A Preferred Units is entitled to
receive $50.00 per Series A Preferred Unit (the "Liquidation Preference") plus
an amount equal to all distributions (whether or not earned or declared) accrued
and unpaid thereon to the date of final distribution to the general partner, in
its capacity as such holder, and no more.


                                      -31-


<PAGE>   32


            If, upon any such liquidation, dissolution or winding up of the
Operating Partnership or the general partner, the assets of the Operating
Partnership, or proceeds thereof, distributable to the general partner, in its
capacity as the holder of Series A Preferred Units, is insufficient to pay in
full the Liquidation Preference and liquidating payments on any other Parity
Units, then such assets, or the proceeds thereof, will be distributed among the
general partner, in its capacity as the holder of such Series A Preferred Units,
and the holders of any such other Parity Units ratably in accordance with the
respective amounts that would be payable on such Series A Preferred Units and
any such other Parity Units if all amounts payable thereon were paid in full.
None of: (i) a consolidation or merger of the Operating Partnership or the
general partner with one or more entities, (ii) a statutory share exchange by
the Operating Partnership or the general partner and (iii) a sale or transfer of
all or substantially all of the Operating Partnership's or the general partner's
assets, will be considered a liquidation, dissolution or winding up, voluntary
or involuntary, of the Operating Partnership or General Partner.

            Conversion Rights

            The general partner, in its capacity as the holder of Series A
Preferred Units, has the right to convert all or a portion of such Series A
Preferred Units into a number of Class A Units (provided that an equivalent
number of Series A Preferred Shares are substantially concurrently therewith
being converted into Common Shares) obtained by dividing the aggregate
Liquidation Preference of such Series A Preferred Units by the Conversion Price
(as defined below); provided, however, that the right to convert Series A
Preferred Units called for redemption will terminate at the close of business on
the Redemption Date fixed for such redemption, unless the Operating Partnership
defaults in making payment of the Class A Units and any cash payable upon such
redemption.

            "Conversion Price" means the conversion price per Common Share for
which the Series A Preferred Shares are convertible, as such Conversion Price
may be adjusted pursuant to the terms of the Series A Preferred Shares and the
Declaration of Trust. The initial conversion price is $72.75 (equivalent to a
conversion rate of 0.68728 Common Shares for each Series A Preferred Share). The
Conversion Price will be adjusted from time to time at the same time and in a
like manner as set forth in the Declaration of Trust.

            Voting Rights

            Except as may be required by law, the general partner, in its
capacity as the holder of the Series A Preferred Units, is not be entitled to
vote at any meeting of the partners or for any other purpose or otherwise to
participate in any action taken by the Operating Partnership or the partners, or
to receive notice of any meeting of the partners.


ITEM 12.    INDEMNIFICATION OF TRUSTEES AND OFFICERS

            The Operating Partnership is managed by Vornado, which owns an
approximate 90.4% interest in, and serves as general partner of the Operating
Partnership.

            The Partnership Agreement provides, generally, for the
indemnification of an "Indemnitee" against losses, claims, damages, liabilities,
expenses (including, without limitation, attorneys fees and other legal fees and
expenses), judgments, fines, settlements and other amounts that relate to the
operations of the Operating Partnership unless it is established that (i) the
act of omission of the Indemnitee was material and either was committed in bad
faith or pursuant to active and deliberate dishonesty, (ii) the Indemnitee
actually received an improper personal benefit in money, property or services or
(iii) in the case of any criminal proceeding, the Indemnitee had reasonable
cause to believe that the act or omission was unlawful. For this purpose, the
term "Indemnitee" includes (i) any person made a party to a proceeding by reason
of its status as (A) the general partner of the Operating Partnership, (B) a
limited partner of the Operating Partnership or (C) an officer of the Operating
Partnership or a trustee, officer or shareholder of Vornado and (ii) such other
persons (including affiliates of Vornado or the Operating Partnership) as
Vornado may designate from time to time in its discretion. Any such
indemnification will be made only out of assets of the Operating Partnership,
and in no event may an Indemnitee subject the limited partners of the Operating
Partnership to personal liability by reason of the indemnification provisions in
the Partnership Agreement. Insofar as indemnification for liabilities arising
under the Securities Act may be permitted pursuant to the foregoing provisions
or otherwise, the Operating Partnership has been advised that, in the opinion of
the Securities and Exchange Commission, such


                                      -32-


<PAGE>   33


indemnification is against public policy and, therefore, unenforceable. The
Operating Partnership has purchased liability insurance for the purpose of
providing a source of funds to pay the indemnification described above.

            Vornado's Bylaws require it to indemnify (a) any present or former
trustee or officer who has been successful, on the merits or otherwise, in the
defense of a proceeding to which he was made a party by reason of such status,
against reasonable expenses incurred by him in connection with the proceeding,
(b) any trustee or officer who, at the request of Vornado, serves or has served
another trust, corporation or other entity as a director, officer, partner, or
trustee and (c) any present or former trustee or officer against any claim or
liability to which he may become subject by reason of such status unless it is
established that (i) his act or omission was material to the matter giving rise
to the proceeding and was committed in bad faith or was the result of active and
deliberate dishonesty, (ii) he actually received an improper personal benefit in
money, property or services or (iii) in the case of a criminal proceeding, he
had reasonable cause to believe that his act or omission was unlawful. In
addition, Vornado's Bylaws require it to pay or reimburse, in advance of final
disposition of a proceeding, reasonable expenses incurred by a present or former
trustee or officer made a party to a proceeding by reason of such status
provided that Vornado shall have received (i) a written affirmation by the
trustee or officer of his good faith belief that he has met the applicable
standard of conduct necessary for indemnification by Vornado as authorized by
the Bylaws and (ii) a written undertaking by or on his behalf to repay the
amount paid or reimbursed by Vornado if it shall ultimately be determined that
the applicable standard of conduct was not met. Vornado's Bylaws also (i) permit
Vornado to provide indemnification and payment or reimbursement of expenses to a
present or former trustee or officer who served a predecessor of Vornado in such
capacity and to any employee or agent of Vornado or a predecessor of Vornado,
(ii) provide that any indemnification or payment or reimbursement of the
expenses permitted by the Bylaws shall be furnished in accordance with the
procedures provided for indemnification or payment or reimbursement of expenses,
as the case may be, under Section 2-418 of the Maryland General Corporation Law
(the "MGCL") for directors of Maryland corporations and (iii) permit Vornado to
provide such other and further indemnification or payment or reimbursement of
expenses as may be permitted by the MGCL, as in effect from time to time, for
directors of Maryland Corporations. Insofar as indemnification for liabilities
arising under the Securities Act may be permitted to trustees and officers of
Vornado pursuant to the foregoing provisions or otherwise, Vornado has been
advised that, although the validity and scope of the governing statute has not
been tested in court, in the opinion of the SEC, such indemnification is against
public policy as expressed in the Securities Act and is, therefore,
unenforceable. In addition, the indemnification may be limited by state
securities laws.


ITEM 13.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

            See Index to Financial Statements on Page F-1 of the Registration
Statement.


ITEM 14.    CHANGES IN AND DISAGREEMENTS WITH INDEPENDENT AUDITORS ON ACCOUNTING
            AND FINANCIAL DISCLOSURE

            Not applicable.


ITEM 15.    FINANCIAL STATEMENTS AND EXHIBITS

    (a)  Financial Statements and Financial Statement Schedules

            See "Index to Financial Statements" on page F-1 of this Form 10.

            In addition, the following financial statements are filed as
         exhibits hereto and are incorporated by reference herein:

            (i)   Consolidated Financial Statements for the years ended December
         31, 1996, 1995 and 1994 for Vornado Realty Trust (including independent
         auditors' report);

            (ii)  Consolidated Financial Statements and Financial Statement
         Schedules for the quarterly period ended March 31, 1997 for Vornado 
         Realty Trust;


                                      -33-


<PAGE>   34


            (iii)  Financial statements for the years ended December 31, 1996,
      1995 and 1994 for Two Penn Plaza Associates L.P. (a Limited Partnership)
      (including independent auditors' report);

            (iv)   Combined financial statements for the years ended December 
      31, 1996, 1995 and 1994 for M Eleven Associates, M 393 Associates and
      Eleven Penn Plaza Company (General Partnerships) (including independent
      auditors' report);

            (v)    Financial statements for the years ended December 31, 1996,
      1995 and 1994 for 1740 Broadway Associates, L.P. (a Limited Liability
      Company) (including independent auditors' report);

            (vi)   Financial statements for the years ended December 31, 1996,
      1995 and 1994 for 866 U.N. Plaza Associates LLC (a Limited Liability
      Company) (including independent auditors' report);

            (vii)  Financial statements for the years ended December 31, 1996,
      1995 and 1994 for Two Park Company (a New York general partnership)
      (including independent auditors' report);

            (viii) Financial statements for the years ended December 31, 1996,
      1995 and 1994 for B&B Park Avenue L.P. (a Limited Partnership) (including
      independent auditors' report);

            (ix)  Consolidated Financial Statements for the years ended December
      31, 1996, 1995 and 1994 for Alexander's, Inc. (including independent
      auditors' report)


(b)  Exhibits

      3.1  -- First Amended and Restated Agreement of Limited Partnership of
              the Operating Partnership, dated as of April 15, 1997

      4.1  -- Form of Specimen Certificate Evidencing Partnership Interests in
              Vornado Realty L.P.

     10.1  -- Master Consolidation Agreement, dated March 12, 1997, among
              Vornado Realty Trust, Vornado/Saddle Brook L.L.C., The Mendik
              Company, L.P. and various parties defined therein (incorporated by
              reference to Exhibit 2.1 of Vornado Realty Trust's Current Report
              on Form 8-K, dated March 12, 1997 (File No. 001-11954), filed on
              March 26, 1997)

     10.2  -- Credit Agreement, dated as of April 15, 1997, between Vornado
              Realty L.P., as Borrower, Vornado Realty Trust, as General
              Partner, and Union Bank of Switzerland (New York Branch), as Bank
              and Union Bank of Switzerland (New York Branch), as Administrative
              Agent (incorporated by reference to Exhibit 10.1 of Vornado Realty
              Trust's Current Report on Form 8-K, dated April 15, 1997 (File No.
              001-11954), filed on April 30, 1997)

     10.3  -- Indenture, dated as of November 24, 1993, between Vornado Finance
              Corp. and Bankers Trust Company, as Trustee (incorporated by
              reference to Vornado Realty Trust's Current Report on Form 8-K,
              dated November 24, 1993, filed on December 1, 1993)

     10.4  -- Master Agreement and Guaranty, dated as of May 1, 1992, between
              Vornado, Inc. and Bradlees New Jersey, Inc. (incorporated by
              reference to Vornado Realty Trust's Quarterly Report on Form 10-Q
              for the quarter ended March 31, 1992, filed on May 8, 1992)

     10.5  -- Mortgage, Security Agreement, Assignment of Leases and Rents and
              Fixture Filing, dated as of November 24, 1993, made by each of the
              entities listed therein, as mortgagors to Vornado Finance Corp.,
              as mortgagee (incorporated by reference to Vornado Realty Trust's
              Current Report on Form 8-K, dated November 24, 1993, filed on
              December 1, 1993)

     10.6  -- Management Agreement, dated July 13, 1992, between Interstate
              Properties and Vornado, Inc. (incorporated by reference to Vornado
              Realty Trust's Annual Report on Form 10-K for the year ended
              December 31, 1992, filed on February 16, 1993)

     10.7  -- Management and Development Agreement, dated as of February 6, 1995
              (incorporated by reference to Vornado Realty Trust's Current
              Report on Form 8-K, dated February 6, 1995, filed on February 21,
              1995)

     10.8  -- Standstill and Corporate Governance Agreement, dated as of
              February 6, 1995 (incorporated by reference to Vornado Realty
              Trust's Current Report on Form 8-K, dated February 6, 1995, filed
              on February 21, 1995)

     10.9  -- Credit Agreement, dated as of March 15, 1995, between Alexander's,
              Inc., as borrower, and Vornado Lending Corp., as lender
              (incorporated by reference to Vornado Realty Trust's Annual Report
              on Form 10-K for the year ended December 31, 1994, filed on March
              23, 1995)

     10.10 -- Subordination and Intercreditor Agreement, dated as of March 15,
              1995, among Vornado Lending Corp., Vornado Realty Trust and First
              Fidelity Bank, National Association (incorporated by reference to
              Vornado Realty Trust's Annual Report on Form 10-K for the year
              ended December 31, 1994, filed on March 23, 1995)

     11    -- Statement Re Computation of Per Share Earnings

     12    -- Consolidated Ratio of Earnings to Fixed Charges and Combined
              Fixed Charges and Preferred Share Dividend Requirements

     21    -- Subsidiaries of the Registrant

     27    -- Financial Data Schedule

     99.1  -- Item 8. Financial Statements and Supplementary Data, pages 24
              through 42 of Vornado Realty Trust's Annual Report on Form 10-K 
              for the year ended December 31, 1996

     99.2  -- Item 1. Financial Statements, pages 3 through 9 of Vornado Realty
              Trust's Quarterly Report on Form 10-Q for the period ended March 
              31, 1997

     99.3  -- Annexes A through E, Financial Statements, pages 17 through 90 of
              Vornado Realty Trust's


                                      -34-


<PAGE>   35


                  Current Report on Form 8-K, dated March 12, 1997, as filed
                  with the Securities and Exchange Commission on March 26, 1997

      99.4  --    Annex F, Financial Statements, pages 5 through 15 of Vornado
                  Realty Trust's Amendment No. 1 to Current Report on Form
                  8-K/A, dated March 12, 1997, as filed with the Securities and
                  Exchange Commission on April 1, 1997.

      99.5  --    Pages 3 through 4 and 10 through 22 of Vornado Realty Trust's
                  Proxy Statement and Notice of Annual Meeting of Shareholders
                  held on May 28, 1997

      99.6  --    Item 8. Financial Statements and Supplementary Data, pages 21
                  through 38 of Alexander's, Inc.'s Annual Report on Form 10-K
                  for the year ended December 31, 1996


                                      -35-


<PAGE>   36


                   INDEX TO FINANCIAL STATEMENTS AND SCHEDULES


                                                                    Page
                                                                    ----
       Vornado Realty, L.P.

           Condensed Consolidated Pro forma Financial Data
           (unaudited):                                              F-2

            Condensed Consolidated Pro forma Balance Sheet
            as at March 31, 1997                                     F-3

            Condensed Consolidated Pro forma Statement of
            Income for the Three Months Ended March 31, 1997         F-4

            Notes to Condensed Consolidated Pro forma
            Financial Statements as at and for the Three
            Months Ended March 31, 1997                              F-5

            Condensed Consolidated Pro forma Balance Sheet
            as of December 31, 1996                                  F-6

            Condensed Consolidated Pro forma Statement of
            Income for the Year Ended December 31, 1996              F-7

            Notes to Condensed Consolidated Pro forma
            Financial Statements as at and for the Year
            Ended December 31, 1996                                  F-8

           Schedules:

           I - Financial Statements of the Mendik Predecessors:

             Combined Balance Sheets as at March 31, 1997 and
             December 31, 1996                                       F-9

             Combined Statements of Income for the Three Months
             Ended March 31, 1997 and 1996                          F-10

             Combined Statement of Owners' Equity
             for the Three Months Ended March 31, 1997              F-11

             Combined Statement of Cash Flows for the Three
             Months Ended March 31, 1997                            F-12

             Notes to Consolidated Financial Statements             F-14


           III - Real Estate and Accumulated Depreciation           F-32


           Schedules other than those listed above are omitted because they are
not applicable.


                                       F-1


<PAGE>   37


             CONDENSED CONSOLIDATED PRO FORMA FINANCIAL INFORMATION


         The unaudited condensed consolidated pro forma financial information
set forth below presents (i) the condensed consolidated pro forma statement of
income for the Operating Partnership for the year ended December 31, 1996 and
the three months ended March 31, 1997 as if the Mendik Transaction and certain
related transactions were consummated and the offering by Vornado of Series A
Preferred Shares of Beneficial Interest, liquidation preference $50.00 per share
(the "Offering") and the use of proceeds therefrom had occurred on January 1,
1997 and 1996, respectively, and (ii) the condensed consolidated pro forma
balance sheet of the Operating Partnership as of March 31, 1997 and December 31,
1996 as if the Mendik Transaction and certain related transactions were
consummated and the Offering and the use of proceeds therefrom had occurred on
March 31, 1997 and December 31, 1996.

         The unaudited condensed consolidated pro forma financial information is
not necessarily indicative of what the Operating Partnership's actual results of
operations or financial position would have been had the Mendik Transaction and
related transactions been consummated and had the Offering and the use of
proceeds therefrom occurred on the dates indicated, nor does it purport to
represent the Operating Partnership's results of operations or financial
position for any future period. The results of operations for the period ended
March 31, 1997 are not necessarily indicative of the operating results for the
full year.

         The unaudited condensed consolidated pro forma financial information
should be read in conjunction with the Consolidated Financial Statements and
notes thereto included in Vornado's consolidated financial statements and notes
thereto included in Vornado's Annual Report on Form 10-K for the year ended
December 31, 1996 and the Quarterly Report on Form 10-Q for the period ended
March 31, 1997 and the financial statements of the significant entities involved
in the Mendik Transaction previously included in the Company's Current Report on
Form 8-K, dated March 12, 1997, as amended by the Current Report on Form 8-K/A,
dated March 12, 1997; copies of such financial statements and notes thereto are
filed as exhibits hereto and incorporated by reference herein. In management's
opinion, all adjustments necessary to reflect the Mendik Transaction and the
related transactions and the Offering and the use of proceeds therefrom have
been made.


                                       F-2
<PAGE>   38

                 CONDENSED CONSOLIDATED PRO FORMA BALANCE SHEET

                                 MARCH 31, 1997
                             (Amounts in thousands)

<TABLE>
<CAPTION>
                                                                                                  Operating
                                        Historical        Historical         Pro Forma           Partnership
                                         Vornado            Mendik          Adjustments           Pro Forma
                                        ----------        ----------        -----------          -----------
<S>                                     <C>               <C>               <C>                  <C>
ASSETS:
  Real estate, net                      $ 243,647         $ 186,687         $  385,722  (A)      $   816,056
  Cash and cash equivalents               120,816            45,680           (263,721) (A)          133,095
                                                                               (45,680) (A) 
                                                                               276,000  (B) 
  Investment in and advances 
    to Alexander's, Inc.                  109,884                                                    109,884   
  Investment in partnerships                                 20,103                                   20,103     
  Investment in Management
    Company                                                                      7,425  (A)            7,425
  Officer's deferred compensation 
    expenses                               16,668                                                     16,668
  Mortgage note receivable                 16,918                                                     16,918
  Receivable arising from straight-
    lining of rents                        17,721            38,787            (38,787) (A)           17,721  
  Other assets                             35,831            48,123             (6,750) (A)           56,710  
                                                                               (16,870) (A) 
                                                                                (3,624) (C)
                                        ---------         ---------         ----------           -----------
                                        $ 561,485         $ 339,380         $  293,715           $ 1,194,580
                                        =========         =========         ==========           ===========

LIABILITIES:
  Notes and mortgages payable           $ 232,197         $ 283,466         $   (5,000) (A)      $   398,651
                                                                              (112,021) (A)          
  Due for US Treasury Obligations           9,778                                                      9,778
  Deferred leasing fee income              11,575                                                     11,575  
  Officer's deferred compensation
    payable                                25,000                                                     25,000
  Negative investment in partnership                          5,216             (5,216) (A)             --
  Other liabilities                        13,673            14,026               (314) (C)           27,385
                                        ---------         ---------         ----------           -----------
                                          292,223           302,708           (122,542)              472,389
                                        ---------         ---------         ----------           -----------

PARTNERSHIP EQUITY                        269,262            36,672            176,929  (A)          722,191
                                                                               276,000  (B)
                                                                               (36,672) (A)
                                        ---------         ---------         ----------           -----------
                                        $ 561,485         $ 339,380         $  293,715           $ 1,194,580
                                        =========         =========         ==========           ===========
</TABLE>


                                      F-3




<PAGE>   39
                CONDENSED CONSOLIDATED PRO FORMA INCOME STATEMENT

                    FOR THE THREE MONTHS ENDED MARCH 31, 1997
                   (Amounts in thousands except share amounts)
<TABLE>
<CAPTION>
                                                                                                            OPERATING
                                                                  HISTORICAL   HISTORICAL    PRO FORMA     PARTNERSHIP
                                                                    VORNADO     MENDIK      ADJUSTMENTS     PRO FORMA
                                                                  ----------  -----------   -----------    -----------
<S>                                                               <C>         <C>           <C>            <C>      
    REVENUES:
         Property rentals                                         $  22,467   $  32,587     $  1,768 (E)    $  42,391
                                                                                                 (74)(C)
                                                                                             (14,357)(K)
         Expense reimbursements                                       6,210       2,751          (13)(C)        8,948
         Other income                                                   620       1,285       (1,285)(C)          620
                                                                  ---------   ---------     ---------       ---------
                                                                     29,297      36,623      (13,961)          51,959
                                                                  ---------   ---------     ---------       ---------
    EXPENSES:
         Operating                                                    8,507      11,432           29 (H)       19,789
                                                                                                (179)(C)
         Depreciation and amortization                                2,967       5,678        2,462 (F)        8,977
                                                                                                 (29)(C)
                                                                                              (2,101)(K)
         General and administrative                                   1,845       2,611       (1,668)(C)        2,113
                                                                                                (675)(K)
         Amortization of officers deferred                       
            compensation expense                                      6,249                                     6,249
                                                                  ---------   ---------     ---------       ---------
                                                                     19,568      19,721       (2,161)          37,128
                                                                  ---------   ---------     ---------       ---------
    Operating income                                                  9,729      16,902      (11,800)          14,831
    Income applicable to Alexander's                                  1,405                                     1,405
    Equity in net income of management companies                        217                      512 (C)          729
    Equity in net income of investees                                               228          439 (I)          667
    Interest income on mortgage note receivable                         612                                       612
    Interest & dividend income                                        1,518       1,051           (8)(C)        2,561
    Interest & debt expense                                          (4,078)     (5,589)       2,254 (D)       (7,413)
    Net gain on marketable securities                                   287                                       287
                                                                  ---------   ---------     ---------
Net income                                                            9,690      12,592       (8,603)          13,679
Preferred unit distributions                                           --          --         (4,950)(G)       (4,950)
Preferential allocations                                               --          --         (2,593)(J)       (2,593)
                                                                  =========   =========     =========       =========
Net income applicable to Class A units                            $   9,690   $  12,592(1)  $ (16,146)      $   6,136
                                                                  =========   =========     =========       =========

Net income per Class A unit, based on
    26,549,698 units                                              $    0.36                                 $    0.23
                                                                  =========                                 =========
OTHER DATA:
Funds from Operations(1):
    Net income applicable to Class A units                        $   9,690   $  12,592     ($16,146)       $   6,136
    Depreciation & amortization of real property                      2,831       5,678          361            8,870
    Straight-lining of property rent escalations                       (669)       (259)      (1,768)          (2,696)
    Leasing fees received in excess of income recognized                454         454
    Proportionate share of adjustments to income
      from equity investments to arrive at FFO                          (76)        687         (243)             368
                                                                  =========   =========     =========       =========
                                                                  $  12,230   $  18,698     ($17,796)       $  13,132
                                                                  =========   =========     =========       =========

CASH FLOW PROVIDED BY(USED IN):
    Operating activities                                             19,753        (671)       4,071           23,153
    Investing activities                                               (283)     (5,652)    (328,638)        (334,573)
    Financing activities                                            (16,739)     (3,858)     290,287          269,690
</TABLE>

(1) Funds from operations does not represent cash generated from operating
activities in accordance with generally accepted accounting principles and is
not necessarily indicative of cash available to fund cash needs. Funds from
operations should not be considered as an alternative to net income as an
indicator of the Operating Partnership's operating performance or as an
alternatve to cash flows as a measure of liquidity. The Operating Partnership's
definition of funds from operations does not conform to the NAREIT definition
because the Operating Partnership deducts the effect of the straight-lining of
property rentals for rent escalations



                                      F-4
<PAGE>   40
         NOTES TO CONDENSED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS
               AS AT AND FOR THE THREE MONTHS ENDED MARCH 31,1997

  (A)   The Mendik acquisition will be recorded under "purchase accounting"
        applying the provisions of Accounting Principles Board Opinion No. 16.
        The respective purchase costs will be allocated to acquired assets and
        assumed liabilities using their relative fair values as of the closing
        dates, based on valuations and other studies which are not yet complete.
        Accordingly, the excess of the purchase cost over the net assets
        acquired has not yet been allocated to individual assets and
        liabilities. However, the Operating Partnership believes that the excess
        purchase price will be allocated principally to real estate.

             The purchase costs and preliminary allocation of the excess of cost
         over net assets acquired is as follows: (in thousands)

<TABLE>

<S>                                                                 <C>           <C>      
Issuance of units of operating partnership                                        $ 176,929
Cash paid directly associated with the Mendik acquisition:
     Acquisition of partnership interest                            $ 109,508
     Cash used to reduce existing debt                                112,012
     Acquisition of Mendik management operations                        7,425
     Fees and expenses                                                 26,607
     Other                                                              8,169       263,721
                                                                    ---------     ---------
Purchase Price                                                                      440,650
                                                                                  ---------
Pro forma net book value of assets acquired:
Net book value of assets acquired per historical
   financial statements                                                              36,672
Write-off of deferred assets:
     Receivable arising from the straight-lining of rents                           (38,787)
     Tenant acquisition costs                                                        (6,750)
     Deferred lease fees and loan costs                                             (16,870)
Cash not acquired                                                                   (45,680)
Cash used to reduce existing debt                                                   112,012
Debt forgiven                                                                         5,000
Negative investment in partnerships                                                   5,216
                                                                                  ---------
Pro forma net book value of assets acquired                                          50,813
                                                                                  ---------
Pro forma excess of purchase cost over net assets
   acquired                                                                       $ 389,837
                                                                                  =========
Preliminary allocation of excess:
     Allocated to Mendik management operations                                    $   4,115
     Allocated to real estate                                                       385,722
                                                                                  ---------
                                                                                  $ 389,837
                                                                                  =========
The total purchase price of $440,650 above excludes the following:
     Debt - wholly owned properties                                 $ 166,262
               - partially owned properties                            49,279       215,541
                                                                    ---------     
Purchase price, as above                                                            440,650
                                                                                  ---------
Total purchase price, including debt                                              $ 656,191
                                                                                  =========
</TABLE>

(B)      Reflects proceeds from issuance of $3.25 Series A Convertible Preferred
         Offering of $287,500, net of underwriting discount of $11,500.

(C)      To reflect adjustments required to record the Operating Partnership's
         investment in the Mendik management operations under the equity method
         of accounting.

(D)      Reflects decrease in interest expense and loan cost amortization
         resulting from the reduction and refinancing of debt.

(E)      To adjust rentals arising from the straight-lining of property rentals
         for rent escalations.

(F)      Increase in depreciation due to preliminary allocation of purchase
         price.

(G)      To reflect unit distributions at a rate of 6.50% plus amortization of
         the underwriting discount on the proportionate number of Series A
         Preferred Shares used to fund the acquisition.

(H)      Increase in operating expenses due to contract changes.

(I)      Increase in equity in investees, due to net decrease in interest
         expense on refinanced debt.

(J)      To reflect preferential allocations.

(K)      To eliminate non-recurring items: lease cancellation income of $14,357,
         the write-off of related costs of $2,101, and general & administrative
         costs of $675


                                      F-5
<PAGE>   41
                 CONDENSED CONSOLIDATED PRO FORMA BALANCE SHEET

                               DECEMBER 31, 1996
                             (AMOUNTS IN THOUSANDS)

<TABLE>
<CAPTION>                                                                                      OPERATING
                                           HISTORICAL       HISTORICAL       PRO FORMA        PARTNERSHIP 
                                            VORNADO           MENDIK        ADJUSTMENTS        PRO FORMA
                                           ----------       ----------      -----------       -----------
<S>                                      <C>              <C>             <C>               <C>
ASSETS:
  Real estate, net                          $246,249         $187,433        $ 390,950 (A)    $  824,632
  Cash and cash equivalents                  117,245           50,654         (263,721)(A)       129,270
                                                                               (50,908)(A)
                                                                               276,000 (B)
  Investment in and advances to
    Alexander's, Inc.                        107,628                                             107,628
  Investment in partnerships                                   19,863                             19,863
  Investment in Management
    Company                                                                      7,425 (A)         7,425
  Officer's deferred compensation
    expense                                   22,917                                              22,917
  Mortgage note receivable                    17,000                                              17,000
  Receivable arising from straight-
    lining of rents                           17,052           42,219          (42,219)(A)        17,052
  Other assets                                37,113           42,855           (6,908)(A)        52,673
                                                                               (17,718)(A)
                                                                                (2,669)(C)
                                            --------         --------        ---------        ----------
                                            $565,204         $343,024        $ 290,232        $1,198,460
                                            ========         ========        =========        ==========

LIABILITIES:
  Notes and mortgages payable               $232,387         $283,847        $  (5,000)(A)    $  399,222
                                                                              (112,012)(A)
  Due for US Treasury Obligations              9,636                                               9,636
  Deferred leasing fee income                  8,373                                               8,373
  Officer's deferred compensation
    payable                                   25,000                                              25,000
  Negative investment in partnership                           5,399            (5,399)(A)           -
  Other liabilities                           13,551          13,806              (314)(C)        27,043
                                            --------        --------         ---------        ----------
                                             288,947         303,052          (122,725)          469,274
                                            --------        --------         ---------        ----------

PARTNERSHIP EQUITY                           276,257          39,972           176,929 (A)       729,186
                                                                               276,000 (B)
                                                                               (39,972)(A)
                                            --------        --------         ---------        ----------
                                            $565,204        $343,024         $ 290,232        $1,198,460
                                            ========        ========         =========        ==========

</TABLE>

                                      F-6

<PAGE>   42
                CONDENSED CONSOLIDATED PRO FORMA INCOME STATEMENT

                      FOR THE YEAR ENDED DECEMBER 31, 1996

                (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                                                    OPERATING
                                                       HISTORICAL  HISTORICAL   PRO FORMA          PARTNERSHIP
                                                         VORNADO     MENDIK    ADJUSTMENTS          PRO FORMA
                                                       ----------  ---------   -----------         ----------
<S>                                                    <C>         <C>         <C>                 <C>      
REVENUES:
      Property rentals                                 $  87,424   $  87,261   $   7,071 (E)       $ 181,712
                                                                                     (44)(C)
      Expense reimbursements                              26,644      13,551                          40,195
      Other income                                         2,819       5,378      (5,378)(C)           2,819
                                                       ---------   ---------   ---------           ---------
                                                         116,887     106,190       1,649             224,726
                                                       ---------   ---------   ---------           ---------
EXPENSES:
      Operating                                           36,412      46,691         (39)(C)          83,180
                                                                                     116 (H)
      Depreciation and amortization                       11,589      14,133        (144)(C)          35,559
                                                                                   9,981 (F)
      General and administrative                           5,167       6,783      (3,788)(C)           8,162
      Amortization of officer's deferred compensation
         expense                                           2,083                                       2,083
                                                       ---------   ---------   ---------           ---------
                                                          55,251      67,607       6,126             128,984
                                                       ---------   ---------   ---------           ---------
Operating income                                          61,636      38,583      (4,477)             95,742
      Income applicable to Alexander's                     7,956                                       7,956
      Equity in net income of management companies         1,855                   1,471 (C)           3,326
      Equity in net income of investees                    1,663                   1,755 (I)           3,418
      Interest income on mortgage note receivable          2,579                                       2,579
      Interest and dividend income                         3,151       2,536         (20)(C)           5,667
      Interest and debt expense                          (16,726)    (23,998)      9,016 (D)         (31,708)
      Net gain on marketable securities                      913                                         913
                                                       ---------   ---------   ---------           ---------
Net income                                                61,364      18,784       7,745              87,893
Preferred unit distributions                                  --          --     (19,800)(G)         (19,800)
Preferential allocations                                      --          --     (10,372)(J)         (10,372)
                                                       =========   =========   =========           =========
Net income applicable to Class A units                 $  61,364   $  18,784   $ (22,427)          $  57,721
                                                       =========   =========   =========           =========
Net income per Class A unit, based on
      24,603,442 units                                 $    2.49                                   $    2.35
                                                       =========                                   =========
OTHER DATA:
Funds from Operations (1):
      Net income applicable to Class A units           $  61,364   $  18,784   $ (22,427)          $  57,721
      Depreciation and amortization of real property      10,583      14,133       9,837              34,553
      Straight-lining of property rent escalations        (2,676)     (1,783)     (7,071)            (11,530)
      Leasing fees received in excess of income
         recognized                                        1,805                                       1,805
      Proportionate share of adjustments to income
         from equity investments to arrive at FFO         (1,760)      2,747        (970)                 17
                                                       =========   =========   =========           =========
                                                       $  69,316   $  33,881   $ (20,631)          $  82,566
                                                       =========   =========   =========           =========

CASH FLOW PROVIDED BY (USED) IN:
        Operating activities                              70,703      29,267       9,407             109,377
        Investing activities                              14,912      (8,262)   (328,638)           (321,988)
        Financing activities                             (15,046)    (11,706)    270,209             243,457
</TABLE>


- ---------

(1)   Funds from operations does not represent cash generated from operating
      activities in accordance with generally accepted accounting principles and
      is not necessarily indicative of cash available to fund cash needs. Funds
      from operations should not be considered as an alternative to net income
      as an indicator of the Operating Partnership's operating performance or as
      an alternative to cash flows as a measure of liquidity. The Operating
      Partnership's definition of funds from operations does not conform to the
      NAREIT definition because the Operating Partnership deducts the effect of
      the straight-lining of property rentals for rent escalations.


                                      F-7
<PAGE>   43
         NOTES TO CONDENSED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS
                  AS AT AND FOR THE YEAR ENDED DECEMBER 31,1996

  (A)    The Mendik acquisition will be recorded under "purchase accounting"
         applying the provisions of Accounting Principles Board Opinion No. 16.
         The respective purchase costs will be allocated to acquired assets and
         assumed liabilities using their relative fair values as of the closing
         dates, based on valuations and other studies which are not yet
         complete. Accordingly, the excess of the purchase cost over the net
         assets acquired has not yet been allocated to individual assets and
         liabilities. However, the Operating Partnership believes that the
         excess purchase price will be allocated principally to real estate.

             The purchase costs and preliminary allocation of the excess of cost
         over net assets acquired is as follows: (in thousands)

<TABLE>
<S>                                                                 <C>           <C>      
Issuance of units of operating partnership                                        $ 176,929
Cash paid directly associated with the Mendik acquisition:
     Acquisition of partnership interest                            $ 109,508
     Cash used to reduce existing debt                                112,012
     Acquisition of Mendik management operations                        7,425
     Fees and expenses                                                 26,607
     Other                                                              8,169       263,721
                                                                    ---------     ---------
Purchase Price                                                                      440,650
                                                                                  ---------
Pro forma net book value of assets acquired:
Net book value of assets acquired per historical
   financial statements                                                              39,972
Write-off of deferred assets:
     Receivable arising from the straight-lining of rents                           (42,219)
     Tenant acquisition costs                                                        (6,908)
     Deferred lease fees and loan costs                                             (17,718)
Cash not acquired                                                                   (50,908)
Cash used to reduce existing debt                                                   112,012
Debt forgiven                                                                         5,000
Negative investment in partnerships                                                   5,399
                                                                                  ---------
Pro forma net book value of assets acquired                                          44,630
                                                                                  ---------
Pro forma excess of purchase cost over net assets
   acquired                                                                       $ 396,020
                                                                                  =========
Preliminary allocation of excess:
     Allocated to Mendik management operations                                    $   5,070
     Allocated to real estate                                                       390,950
                                                                                  =========
                                                                                  $ 396,020
                                                                                  =========
The total purchase price of $440,650 above excludes the following:
     Debt - wholly owned properties                                 $ 166,262
               - partially owned properties                            49,279       215,541
                                                                    ---------
Purchase price, as above                                                            440,650
                                                                                  =========
Total purchase price, including debt                                              $ 656,191
                                                                                  =========
</TABLE>

(B)      Reflects proceeds from issuance of $3.25 Series A Convertible Preferred
         Offering of $287,500, net of underwriting discount of $11,500.

(C)      To reflect adjustments required to record the Operating Partnership's
         investment in the Mendik management operations under the equity method
         of accounting.

(D)      Reflects decrease in interest expense and loan cost amortization
         resulting from the reduction and refinancing of debt.

(E)      To adjust rentals arising from the straight-lining of property rentals
         for rent escalations.

(F)      Increase in depreciation due to preliminary allocation of purchase
         price.

(G)      To reflect unit distributions at a rate of 6.50% plus amortization of
         the underwriting discount on the proportionate number of Series A
         Preferred Shares used to fund the acquisition.

(H)      Increase in operating expenses due to contract changes. 

(I)      Increase in equity in investees, due to net decrease in interest
         expense on refinanced debt.

(J)      To reflect preferential allocations.


                                      F-8
<PAGE>   44
                             The Mendik Predecessors

                             Combined Balance Sheet

                             March 31, 1997 and 1996
                                   (Unaudited)

                                    (Note 1)

<TABLE>
<CAPTION>
                                                          1997      1996
                                                       --------  --------
                                                           (In Thousands)
<S>                                                    <C>       <C>
Assets
Commercial real estate properties, at cost (Note 5)
   Land                                                $ 37,028  $ 37,028
   Buildings and improvements                           313,177   305,018
   Equipment, autos, furniture and fixtures               7,093     7,066
                                                       --------  --------
                                                        357,298   349,112

     Less accumulated depreciation                      172,712   159,516
                                                       --------  --------
                                                        184,586   189,596

Cash and cash equivalents                                11,969    14,089
Restricted cash                                           2,382     7,025
Available-for-sale securities (Note 1)                   31,329    18,399
Receivables                                              26,086    10,233
Related party receivables                                 1,747     2,855
Deferred rents receivable (Note 7)                       38,787    40,191
Prepaid expenses                                          8,649     8,434
Investment in partnerships (Note 3)                      20,103    22,682
Tenant acquisition costs (Note 4)                         6,750     7,510
Deferred lease fees and loan costs, less accumulated
   amortization of $26,048 (1997) and $22,471 (1996)     16,870    15,480
Security deposits                                         2,378     2,245
                                                       --------  --------
Total assets                                           $351,636  $338,739
                                                       ========  ========

Liabilities and Owners' Equity
Mortgage notes payable (Note 5)                        $283,466  $285,668
Tenant acquisition costs payable (Note 4)                 4,308     6,176
Accounts payable and accrued expenses                     5,272    10,363
Accounts payable to related parties                         468        46
Excess of distributions and share of losses over
   investment in partnership (Note 3)                     5,216        --
Deferred rents                                            1,600     3,203
Security deposits                                         2,378     2,322
                                                       --------  --------
Total liabilities                                       302,708   307,778

Owners' equity                                           48,928    30,961

Commitments and other comments (Notes 6, 7 and 9)            --        --
                                                       --------  --------
Total liabilities and owners' equity                   $351,636  $338,739
                                                       ========  ========
</TABLE>

            See accompanying notes to combined financial statements.


                                      F-9
<PAGE>   45

                             The Mendik Predecessors

                          Combined Statement of Income

                   Three Months Ended March 31, 1997 and 1996
                                   (Unaudited)

                                    (Note 1)



<TABLE>
<CAPTION>
                                                                    1997     1996
                                                                    (In Thousands)
<S>                                                               <C>      <C>
REVENUES
  Rental revenue (Note 7)                                         $32,587  $21,013
    Escalation and reimbursement revenues (Note 7)                  2,737    3,598
   Construction revenues                                               14       --
   Management revenues, including $850 (1997) and $743 (1996)
     from affiliates                                                  983      845
   Leasing commissions, including $87 (1997) and $142 (1996)
     from affiliates                                                  302      183
   Investment income                                                1,051      554
   Equity in net income of investees (Note 3)                         228       40
                      -                                           -------  -------
Total revenues                                                     37,902   26,233
                      -                                           -------  -------
Expenses
   Operating expenses, including $3,385 (1997) and $3,365 (1996)
     to affiliates                                                  6,506    6,488
   Real estate taxes                                                4,758    4,773
   Rent expense to affiliates                                         168      166
   Interest (Note 5)                                                5,589    5,697
   Depreciation and amortization                                    5,678    3,612
   Marketing, general and administrative                            2,611    1,932
                      -                                           -------  -------
Total expenses                                                     25,310   22,668
                      -                                           -------  -------
Net income                                                        $12,592  $ 3,565
                                                                  =======  =======
</TABLE>

            See accompanying notes to combined financial statements.


                                      F-10
<PAGE>   46

                             The Mendik Predecessors

                      Combined Statement of Owners' Equity

                   Three Months Ended March 31, 1997 and 1996
                                   (Unaudited)

                                    (Note 1)



<TABLE>
<CAPTION>
                                                                              (In Thousands)
<S>                                                                              <C>
1997

BALANCE AT JANUARY 1, 1997                                                       $  39,972
   Owners' (distributions)                                                          (3,481)
   Owners' contributions                                                                 4
   Adjustment to unrealized gain on available-for-sale securities                  (   159)
   Net income for the three months ended March 31, 1997                             12,592
                                                                                 ---------

BALANCE AT MARCH 31, 1997                                                        $  48,928
                                                                                 =========

1996

BALANCE AT JANUARY 1, 1996                                                       $  30,468
   Owners' (distributions)                                                          (2,937)
   Owners' contributions                                                                21
   Adjustment to unrealized gain on available-for-sale securities                  (   156)
   Net income for the three months ended March 31, 1996                              3,565
                                                                                 ---------

BALANCE AT MARCH 31, 1996                                                        $  30,961
                                                                                 =========
</TABLE>


See accompanying notes to combined financial statements.


                                      F-11
<PAGE>   47
                             The Mendik Predecessors

                        Combined Statement of Cash Flows

                   Three Months Ended March 31, 1997 and 1996
                                   (Unaudited)

                                    (Note 1)


<TABLE>
<CAPTION>
                                                                                        1997                  1996
                                                                                    -----------           --------
                                                                                           (In Thousands)
<S>                                                                                 <C>                   <C>
OPERATING ACTIVITIES
   Net Income                                                                       $    12,592           $     3,565
Adjustments:
   Depreciation and amortization                                                          5,678                 3,612
   Equity in net income of investees                                                  (     228)            (      40)
   Deferred rents receivable                                                              3,432                   294
Changes in operating assets and liabilities:
   Restricted cash                                                                    (   1,319)            (   3,468)
   Receivables                                                                        (  16,280)                1,850
   Related party receivables                                                              1,333                 1,053
   Prepaid expenses                                                                   (   5,729)            (   5,594)
   Deferred lease fees                                                                (   1,477)            (     396)
   Accrued interest receivable                                                        (     123)            (     161)
   Tenant acquisition costs payable                                                   (     217)            (     114)
   Accounts payable and accrued expenses                                                    306                 3,538
   Accounts payable to related parties                                                      104             (     520)
   Deferred rents                                                                         1,334                 2,848
   Security deposits                                                                         45                    84
   Security deposits payable                                                          (     122)            (     100)
                                                                                    -----------           -----------

Net cash provided by (used in) operating activities                                   (     671)                6,451
                                                                                    -----------           -----------

INVESTING ACTIVITIES
Additions to land, buildings and improvements                                         (   1,455)            (   2,807)
Purchases of equipment, autos, furniture and fixtures                                 (      75)            (      72)
Contributions to partnership investments                                              (     196)            (     242)
Proceeds from sales of securities                                                         4,503                 4,929
Purchases of securities                                                               (   8,429)            (   3,468)
                                                                                    -----------           -----------

Net cash used in investing activities                                                 (   5,652)            (   1,660)
                                                                                    -----------           -----------
</TABLE>


See accompanying notes to combined financial statements.


                                      F-12
<PAGE>   48
                             The Mendik Predecessors

                        Combined Statement of Cash Flows

                   Three Months Ended March 31, 1997 and 1996
                                   (Unaudited)

                                    (Note 1)



<TABLE>
<CAPTION>
                                                                                       1997                  1996
                                                                                    -----------           -------
                                                                                           (In Thousands)
<S>                                                                                 <C>                   <C>

FINANCING ACTIVITIES
Proceeds from mortgage note payable                                                 $        --           $        50
Payments of mortgage notes payable                                                    (     381)            (     174)
Cash distributions to owners                                                          (   3,481)            (   2,937)
Cash contributions from owners                                                                4                    21
Deferred loan costs                                                                          --             (     513)
                                                                                    ------------           ----------

Net cash used in financing activities                                                 (   3,858)            (   3,553)
                                                                                    -----------           -----------

Net increase (decrease) in cash and cash equivalents                                  (  10,181)                1,238

Cash and cash equivalents at beginning of period                                         22,150                12,851
                                                                                    -----------           -----------

Cash and cash equivalents at end of period                                          $    11,969           $    14,089
                                                                                    ===========           ===========

SUPPLEMENTAL CASH FLOW DISCLOSURES:
   Interest paid                                                                    $     5,177           $     2,256
   Income taxes paid                                                                        138                    43
</TABLE>


See accompanying notes to combined financial statements.


                                      F-13
<PAGE>   49

                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)




1.  DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

The Mendik Predecessors are engaged in the ownership, management, operation,
leasing and development of real estate office properties (collectively, the
"Properties") located in the borough of Manhattan in New York City.

PRINCIPLES OF COMBINATION

The Mendik Predecessors is not a legal entity, but rather a combination of real
estate properties and interests in entities (see Note 2) that are organized as
partnerships and a limited liability company and affiliated real estate
management and leasing entities. All significant intercompany transactions and
balances have been eliminated in combination.

The accompanying combined financial statements include partnerships, a limited
liability company and S corporations which are under common control as follows:

<TABLE>
<CAPTION>
            ENTITY                             PROPERTY/SERVICE
  -------------------------------         -------------------------
<S>                                       <C>    
  Office Property Entities
    Two Penn Plaza Associates L.P.        Two Penn Plaza
    1740 Broadway Associates, L.P.        1740 Broadway
    Eleven Penn Plaza Company             11 Penn Plaza
    866 U.N. Plaza Associates LLC         866 United Nations Plaza

  Management Entities
    Mendik Realty Company, Inc.           Management and leasing
    Mendik Management Company, Inc.       Management and leasing
</TABLE>

Additionally, three property-owning partnerships in which The Mendik
Predecessors own less than a majority interest are accounted for under the
equity method. Under the equity method, The Mendik Predecessors record such
investments at cost and adjust the investment account for their share of the
entities' income or loss and for cash distributions and contributions.


                                  (Continued)


                                      F-14
<PAGE>   50
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)




1.  DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

USE OF ESTIMATES

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

REAL ESTATE PROPERTIES

Depreciation is computed by the straight-line method over the estimated useful
lives which range from ten to thirty-nine years for buildings and improvements
and four to seven years for equipment, autos, furniture and fixtures. Tenant
improvements, which are included in buildings and improvements on the
accompanying combined balance sheet, are amortized over the life of the
respective leases, using the straight-line method.

Included in building improvements are approximately $526,000 and $559,000 of
additions for the three months ended March 31, 1997 and 1996, respectively. In
addition, building improvements of the equity investees includes approximately
$166,000 and $880,000 of additions for the three months ended March 31, 1997 and
1996, respectively.

CASH AND CASH EQUIVALENTS

The Mendik Predecessors consider highly liquid investments with a maturity of
three months or less when purchased to be cash equivalents. Cash equivalents
consist primarily of U.S. Treasury Bills and certificates of deposit.

Most of the cash balances are in excess of federally insured limits.


                                  (Continued)


                                      F-15
<PAGE>   51
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



1.  DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

RESTRICTED CASH

Restricted cash consists of escrows for real estate taxes and capital
expenditures, and collateral deposits for payment of mortgage interest. An
agreement for the collection of rents was entered into during 1994 between one
of the office property entities and its two mortgagees, pursuant to which all
rents are deposited into an account directly controlled by one of the
mortgagees. Any cash required by the office property entity to fund operations
must be requisitioned from the mortgagee.

REVENUE RECOGNITION

Rental revenue is recognized on a straight-line basis over the term of the
lease. The excess of rents so recognized over amounts contractually due pursuant
to the underlying leases are included in deferred rents receivable on the
accompanying combined balance sheet. Contractually due but unpaid rents are
included in receivables on the accompanying combined balance sheet. Certain
lease agreements provide for reimbursement of real estate taxes, insurance and
certain common area maintenance costs and rental increases tied to increases.

DEFERRED COSTS

Lease costs and loan costs are capitalized and amortized over the life of the
related lease or loan. Affiliates of The Mendik Predecessors have incurred costs
related to the subsequent event described in Note 2. Such deferred costs were
reimbursed to such affiliates upon successful completion of the transaction.

AVAILABLE-FOR-SALE SECURITIES

Debt securities that The Mendik Predecessors have both the positive intent and
ability to hold to maturity are carried at amortized cost. Debt securities that
The Mendik Predecessors do not have the positive intent and ability to hold to
maturity and all marketable equity securities are classified as
available-for-sale and are carried at fair value. Unrealized holding gains and
losses on securities classified as available-for-sale are carried as a separate
component of owners' equity. The cost of marketable securities sold is
determined using the specific identification method.


                                  (Continued)


                                      F-16
<PAGE>   52
                             The Mendik Predecessors


                     Notes To Combined Financial Statements
                                   (Unaudited)



1.  DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

AVAILABLE-FOR-SALE SECURITIES (CONTINUED)

At March 31, 1997 and 1996, available-for-sale securities, consisting
principally of U.S. Treasury obligations, had an aggregate cost of $31,357,321
and $18,341,186, respectively, and an aggregate market value of $31,329,482 and
$18,399,286, respectively. Net unrealized gains (losses) at March 31, 1997 and
1996 were $(27,839) and $58,100, respectively, consisting of unrealized gains of
$68,269 and $58,100, respectively, and unrealized losses of $96,108 and $-0-,
respectively. At March 31, 1997 and 1996, the investment in marketable debt
securities includes accrued interest of $473,184 and $408,303, respectively.

Contractual maturities (including accrued interest) of the securities at March
31, 1997 are as follows:

<TABLE>
<S>                                                     <C>           
                 Within 1 year                          $   18,412,306
                 1-4 years                                  12,553,201
                                                        --------------
                                                        $   30,965,507
                                                        ==============
</TABLE>

Available-for-sale securities at March 31, 1997 include a mutual fund carried at
its fair value of $363,975. At March 31, 1996, the mutual fund was carried at
its cost of $324,302 and had a fair value of $328,664.

INCOME TAXES

The entities in The Mendik Predecessors are not taxpaying entities for Federal
income tax purposes and, accordingly, no provision or credit has been made in
the accompanying financial statements for Federal income taxes. Owners'
allocable shares of taxable income or loss are reportable on their income tax
returns. Where applicable, state and local income taxes were provided.

CAPITAL CONTRIBUTIONS, DISTRIBUTIONS AND PROFITS AND LOSSES

Capital contributions, distributions and profits and losses are allocated in
accordance with the terms of the applicable agreements.


                                  (Continued)


                                      F-17
<PAGE>   53
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



1.  DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INTEREST RATE EXCHANGE AGREEMENTS

Two of the office property entities have entered into interest rate exchange
agreements to reduce the impact of certain changes in interest rates on their
variable rate debt. Payments under these agreements are recognized as
adjustments to interest expense when incurred. Unamortized amounts paid under
interest rate exchange agreements are written off when the related debt is paid
prior to maturity. When the underlying debt is not repaid, any gain or loss
realized upon early termination of interest rate exchange agreements is
recognized as an adjustment of interest expense over the remaining term of the
hedged debt. There is exposure to credit loss in the event of nonperformance by
the other party to the agreement. However, nonperformance by the counterparty is
not anticipated.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 121, Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of, which requires
impairment losses to be recorded on long-lived assets used in operations when
indicators of impairment are present and the undiscounted cash flows estimated
to be generated by those assets are less than the assets' carrying amount. SFAS
No. 121 also addresses the accounting for long-lived assets that are expected to
be disposed of. The Mendik Predecessors adopted SFAS No. 121 in the first
quarter of 1996. The adoption had no effect on the financial statements.


2.  SUBSEQUENT EVENT

On April 15, 1997, Vornado Realty Trust ("Vornado") consummated the acquisition,
through an operating partnership, of interests in all or a portion of seven
Manhattan office buildings and certain management and leasing assets held by The
Mendik Predecessors. Simultaneously with the closing of this transaction, and in
connection therewith, Vornado converted to an Umbrella Partnership REIT (UPREIT)
by transferring (by contribution, merger or otherwise) all or substantially all
of the interests in its properties and other assets to The Mendik Company, L.P.,
a Delaware limited partnership which has been renamed Vornado Realty L.P. (the
"Operating Partnership"), of which Vornado is the sole general partner. As a
result of such conversion, future activities will be conducted through the
Operating Partnership.


                                  (Continued)


                                      F-18
<PAGE>   54
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)




2.  SUBSEQUENT EVENT (CONTINUED)

The consideration for the transaction was approximately $656,000,000, including
$264,000,000 in cash, $177,000,000 in the limited partnership units of the
Operating Partnership and $215,000,000 in indebtedness.


3.  INVESTMENT IN PARTNERSHIPS

The Mendik Predecessors' investments in the three partnerships which have been
accounted for under the equity method are as follows:

<TABLE>
<CAPTION>
                                                                  Percentage
         Partnership                      Property                Ownership
   --------------------------         --------------------        ----------
<S>                                   <C>                         <C>   
   330 Madison Company                330 Madison Avenue            24.75%
   Two Park Company                   2 Park Avenue                    40%
   570 Lexington Company, L.P.        570 Lexington Avenue         5.576205%
</TABLE>

These investments are recorded initially at cost and subsequently adjusted for
equity in the net income or loss of investees and cash contributions and
distributions.


                                  (Continued)


                                      F-19
<PAGE>   55
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



3.  INVESTMENT IN PARTNERSHIPS (CONTINUED)

Condensed financial statements of the partnerships are as follows:

<TABLE>
<CAPTION>
                                                                       1997                   1996
                                                                   -----------            -----------
                                                                             (IN THOUSANDS)
<S>                                                                <C>                    <C>    
   CONDENSED BALANCE SHEET
     Commercial real estate property, net                          $   186,255            $   234,710
     Receivables                                                        32,349                 40,252
     Cash and short-term investments                                    11,197                 38,817
     Prepaid expenses and other assets                                  18,425                 17,904
                                                                   -----------            -----------

     Total assets                                                  $   248,226            $   331,683
                                                                   ===========            ===========

     Mortgages, including $65,000 (1997 and 1996) due
       to an affiliate                                             $   159,058            $   151,409
     Loans payable                                                      40,000                 40,000
     Accounts payable and other liabilities                             22,756                 19,605
     Partners' capital                                                  26,412                120,669
                                                                   -----------            -----------

     Total liabilities and partners' capital                       $   248,226            $   331,683
                                                                   ===========            ===========

   CONDENSED STATEMENT OF OPERATIONS
     Rental revenue and escalations, including $161 (1997)
       and $157 (1996) from affiliates                             $    13,956            $    13,293
     Other revenue                                                          84                    521
                                                                   -----------            -----------

     Total revenues                                                     14,040                 13,814
                                                                   -----------            -----------

     Interest                                                            4,385                  4,351
     Depreciation and amortization                                       2,846                  3,913
     Operating and other expenses, including $2,090 (1997)
       and $1,970 (1996) to affiliates                                   7,469                  7,326
                                                                   -----------            -----------

     Total expenses                                                     14,700                 15,590
                                                                   -----------            -----------

     Net loss                                                      $      (660)           $    (1,776)
                                                                   ===========            ===========
</TABLE>


                                  (Continued)


                                      F-20
<PAGE>   56
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



3.  INVESTMENT IN PARTNERSHIPS (CONTINUED)

Operating and other expenses paid to affiliates consist of management fees and
maintenance and security expenses. In addition, payments of $69,168 and $107,937
for lease commissions were made to affiliates for the three months ended March
31, 1997 and 1996, respectively.

Included in mortgages at March 31, 1997 and 1996 was approximately $94,100,000
and $86,400,000, respectively, relating to 330 Madison Company. Such amount is
collateralized by the respective property and also a pledge of the partnership
interest of all the partners of 330 Madison Company. The mortgage is payable to
an entity which since 1991 has been under the control of provisional
liquidators. Since 1991, there has been uncertainty as to the applicable
interest rate. Included in the mortgage balance at March 31, 1997 and 1996 is
approximately $36,100,000 and $28,400,000, respectively, of accrued interest.
Other liabilities at March 31, 1997 and 1996 include accrued interest of
approximately $3,500,000 and $3,300,000, respectively. Such amounts exceed the
interest which the partnership believes should be accrued by approximately
$15,200,000 and $12,700,000 at March 31, 1997 and 1996, respectively. The equity
in earnings of the investee for the three months ended March 31, 1997 and 1996,
had 330 Madison Company's position been applied, would have been greater by
approximately $125,000 and $114,000, respectively.

The partners of 330 Madison Company are currently negotiating a resolution of
the dispute with the mortgagee relating to the mortgage loans. If successful,
330 Madison Company expects to recognize a gain on the amount of debt, if any,
to be extinguished and, in addition, have the loan extended on a short-term
basis.

Additionally, pursuant to the partnership agreements of 330 Madison Company and
Two Park Company, each partner has the right to implement "buy-sell" provisions.
The partners could be compelled either to sell their partnership interests to
other partners, for the purchase price set forth in such other partners' notices
exercising their "buy-sell" rights, or to purchase the interests of the other
partners in the respective partnerships.

As of December 31, 1996, the partners of Two Park Company concluded that the
total estimated undiscounted future cash flow to be generated by its property,
from operations and its eventual disposition, over an estimated holding period
is less than its carrying value. As a result, Two Park Company recorded a
write-down of $50,148,556 at December 31, 1996 to reduce the property's carrying
value to its estimated fair value. The Mendik Predecessors had previously
determined that, prior to 1996, their investment in Two Park Company had
declined in value and


                                  (Continued)


                                      F-21
<PAGE>   57
                             The Mendik Predecessors


                     Notes To Combined Financial Statements
                                   (Unaudited)


3.  INVESTMENT IN PARTNERSHIPS (CONTINUED)

that such decline was deemed to be other than temporary. Accordingly, the
investment was written down by $25,000,000 prior to 1996, and the 1996 financial
statements do not reflect its distributive share of the 1996 write-down by Two
Park Company. The difference between The Mendik Predecessors' carrying amount of
the investment and the underlying equity in such investee is being amortized
over the life of the property.


4.  TENANT ACQUISITION COSTS

Under the provisions of a leasing arrangement which commenced in December 1992,
one of the property partnerships has assumed a tenant's obligation under a
pre-existing lease expiring in November 2000 in a building previously occupied
by the tenant. The space was subleased on April 28, 1993 for the full lease
term. The estimated obligation (including costs incurred in connection with the
sublease), net of sublease income, was $9,456,000 and is being amortized on a
straight-line basis over the term of the tenant's lease with the partnership,
which expires December 2007.


5.  MORTGAGE NOTES PAYABLE

The mortgage notes payable at March 31, 1997 and 1996, collateralized by the
respective properties and assignment of leases, are as follows:

<TABLE>
<CAPTION>
      PROPERTY                      MORTGAGE NOTES WITH FIXED INTEREST           1997      1996
- --------------------           ---------------------------------------------   --------  ---------
                                                                                  (IN THOUSANDS)
<S>                            <C>                                             <C>
(A) Two Penn Plaza             Mortgage notes, interest rates ranging from
                                 6.6725% to 9.2525%, due May 10, 2000          $155,000  $155,000
                           

(B) Eleven Penn Plaza          First mortgage note, interest at 9.25%, due
                                 January 31, 1999                                53,454    55,656

(B) Eleven Penn Plaza          Second mortgage note, interest at 9.25%, due
                                 January 31, 1999                                21,133    21,133

(C) 866 United Nations Plaza   Mortgage notes, interest rates ranging from
                                 6.10% to 9.87%, due December 14, 1998           49,779    49,779
                                                                               --------  -------- 

                                                                                279,366   281,568

                                    MORTGAGE NOTE WITH VARIABLE INTEREST
                               -----------------------------------------------
  (A) Two Penn Plaza        Mortgage notes, interest rates based on
                              LIBOR plus 0.5625%, due May 10, 2000                4,100     4,100
                                                                               --------  --------

                            Total Mortgage Notes Payable                       $283,466  $285,668
                                                                               ========  ========
</TABLE>


                                      F-22
<PAGE>   58
                             The Mendik Predecessors


                     Notes To Combined Financial Statements
                                   (Unaudited)



5.  MORTGAGE NOTES PAYABLE (CONTINUED)

(A)  TWO PENN PLAZA

The loan agreement is for $225,000,000 and requires payment of interest at a
floating rate. No additional borrowing in excess of the outstanding principal
balance may be made under the agreement. Two interest rate exchange agreements,
which mature within seven months of the loan maturity, have fixed the rate on
$155,000,000 of the loan at an average of approximately 7.4%. The effective rate
paid on the remaining outstanding balance of $4,100,000 was approximately 6.1%
and 6.75% for the three months ended March 31, 1997 and 1996, respectively.

(B)  ELEVEN PENN PLAZA

The first mortgage required fixed monthly payments of $614,723, including
interest at 9.25% a year through January 1, 1996. Effective January 30, 1996,
monthly payments of $604,829 including interest at 9.25% a year are required
through January 31, 1999, the extended maturity date, at which time the
principal balance of approximately $48,850,000 will be payable. The entire
outstanding principal balance may be prepaid by giving 30 days' written notice
as follows: at any time during the last three months before maturity without
penalty, and at any other time with a 2% prepayment penalty.

The second mortgage loan required interest only at a variable base rate, as
defined, through January 29, 1996. The effective rate for the period January 1,
1996 through January 29, 1996 was 8.75%. Effective January 30, 1996, the
maturity date was extended to January 31, 1999, and payments of interest only at
9.25% a year are required. The principal balance may be prepaid, in full or in
part, at any time without penalty.

(C)  866 UNITED NATIONS PLAZA

The first mortgage, with a balance of $9,729,004, matured on January 1, 1996.
The mortgage was acquired by the second mortgage lender on January 2, 1996, at
which time an additional $50,000 was advanced by the lender.


                                  (Continued)


                                      F-23
<PAGE>   59
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



5.  MORTGAGE NOTES PAYABLE (CONTINUED)

(C)  866 UNITED NATIONS PLAZA (CONTINUED)

The mortgage, which matures on December 14, 1998, may be extended by the
borrower to December 14, 2000. Interest is payable monthly at either the LIBOR
rate or a fixed rate option. The fixed rate option has been chosen for the
entire debt, through maturity, in six separate agreements with rates ranging
from 6.10% to 9.87%. The effective rate was approximately 7.60% and 7.50% for
the three months ended March 31, 1997 and 1996, respectively.

(D)  PRINCIPAL MATURITIES

Combined aggregate principal maturities of mortgage notes payable as of March
31, 1997 are as follows:

<TABLE>
<CAPTION>
               Year Ending
                 March 31,                       (IN THOUSANDS)
               -----------                       --------------
<S>                                              <C>     
                  1998                             $  2,414
                  1999                              121,952
                  2000                                   --
                  2001                              159,100
                                                   --------

                                                   $283,466
                                                   ========
</TABLE>

6.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The following disclosures of estimated fair value were determined by management,
using available market information and appropriate valuation methodologies.
Considerable judgment is necesssary to interpret market data and develop
estimated fair value. Accordingly, the estimates presented herein are not
necessarily indicative of the amounts The Mendik Predecessors could realize on
disposition of financial instruments. The use of different market assumptions
and/or estimation methodologies may have a material effect on the estimated fair
value amounts.

Cash equivalents and variable rate mortgages are carried at amounts which
reasonably approximate their fair values.


                                  (Continued)


                                      F-24
<PAGE>   60
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



6.  FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

At March 31, 1997, total mortgage notes payable with an aggregate carrying value
of $283,466,000 have an estimated aggregate fair value of approximately
$284,400,000. Estimated fair value is based on interest rates currently
available to The Mendik Predecessors for issuance of debt with similar terms and
remaining maturities. The estimated fair value of the interest rate exchange
agreements is $1,073,000 based on the estimated amount that The Mendik
Predecessors would have to pay to terminate the agreements at March 31, 1997.

Disclosures about fair value of financial instruments is based on pertinent
information available to management as of March 31, 1997. Although management is
not aware of any factors that would significantly affect the reasonable fair
value amounts, such amounts have not been comprehensively revalued for purposes
of these financial statements since that date and current estimates of fair
value may differ significantly from the amounts presented herein.

7.  RENTAL INCOME

The Mendik Predecessors' Properties are leased to tenants under operating
leases. The minimum rental amounts due under the leases are generally subject to
either scheduled fixed increases or adjustments. The leases generally also
require that the tenants reimburse The Mendik Predecessors for increases in
certain operating costs and real estate taxes above their base year costs.
Approximate future minimum rents to be received over the next five years and
thereafter for leases in effect at March 31, 1997 are as follows:

<TABLE>
<CAPTION>
               Year Ending
                 March 31,                       (IN THOUSANDS)
               -----------                       --------------
<S>                                              <C>     
                  1998                             $ 69,003
                  1999                               59,325
                  2000                               57,208
                  2001                               52,116
                  2002                               48,644
                  Thereafter                        288,164
                                                   --------

                                                   $574,460
                                                   ========
</TABLE>


                                  (Continued)


                                      F-25


<PAGE>   61
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)




7.  RENTAL INCOME (CONTINUED)

Approximately 13.9% of rental revenue for the three months ended March 31, 1996
is derived from one tenant whose leases expired October 31, 1996 and were not
renewed. The leases provided for annual base rents of approximately $11,840,000
and additional rents based on increases in certain expenses over base period
amounts.

On October 1, 1995, a tenant in 11 Penn Plaza subleased its space to a partner
in Eleven Penn Plaza Company. Under the sublease agreement (the "sublease"),
which covers the remainder of the lease term through June 2001, the tenant
vacated part of the space in November 1995, and the remainder of the space in
January 1997. Additionally, the sublease requires the tenant to expend
approximately $3,700,000 for alterations to the space.

For financial reporting purposes, the transaction is treated as a lease
termination. Net payments to be received from the tenant for the entire term of
the sublease were present-valued using an 8% interest rate. The present value of
amounts to be received, allocable to the space vacated in 1997, is approximately
$17,938,000. Income recognized in 1997, net of an adjustment of approximately
$3,691,000 for rent income previously recognized on the straight-line basis, is
approximately $14,247,000. In addition, related prepaid leasing costs and
unamortized tenant improvements of approximately $447,000 and $1,654,000,
respectively, have been written off in 1997 and charged to amortization expense.

8.  RELATED PARTY TRANSACTIONS

Operating expenses paid to affiliates consist of maintenance and security
expense. In addition, payments were made to an affiliate for capital
expenditures for the three months ended March 31, 1997 of approximately
$604,000.


                                  (Continued)


                                      F-26


<PAGE>   62
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



9.  COMMITMENTS AND CONTINGENCIES

DEFINED CONTRIBUTION PLAN

The Mendik Predecessors have a defined contribution plan (the "Plan") which
qualifies under Section 401(k) of the Internal Revenue Code and provides
coverage for all nonunion employees of The Mendik Predecessors. The maximum
percentage of annual compensation that participants may contribute to the Plan
is not to exceed the maximum allowed under the Internal Revenue Code. Matching
contributions are made by management for each participant with at least 1,000
hours of service, up to a maximum of the greater of $1,000 or 5% of
compensation. Additional amounts may be contributed as determined by management.
Pension plan expense for the three months ended March 31, 1997 and 1996 was
$105,901 and $92,374, respectively.

OTHER COMMITMENTS AND CONTINGENCIES

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

On January 14, 1997, two individual investors in Mendik Real Estate Limited
Partnership ("RELP"), the publicly held limited partnership that indirectly owns
an effective 60% interest in the Two Park Avenue property ("Two Park"), filed a
purported class action suit in the Supreme Court of the State of New York,
County of New York, against NY Real Estate Services I, Inc. ("NY Real Estate"),
Mendik RELP Corp., B&B Park Avenue, L.P. (the entity that owns a 40% interest in
Two Park and which was acquired by the Operating Partnership (see Note 2)) and
Mr. Mendik, on behalf of all persons holding limited partnership interests in
RELP. The complaint alleges that for reasons which include purported conflicts
of interest, the defendants breached their fiduciary duty to the limited
partners and that NY Real Estate and Mendik RELP Corp. also breached their
contractual duty to the limited partners. The plaintiffs further allege that a
transfer of the 40% interest in Two Park will result in a burden on the
operation and management of Two Park since the purchaser of the 40% interest
will have no fiduciary duty to RELP, yet all


                                  (Continued)


                                      F-27


<PAGE>   63
                             The Mendik Predecessors


                     Notes To Combined Financial Statements
                                   (Unaudited)



9.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

OTHER COMMITMENTS AND CONTINGENCIES (CONTINUED)

decisions regarding any proposed sale or refinancing of the property will
require its consent, with the result that, among other things, the transfer will
prevent RELP from negotiating for the sale of Two Park at better terms than a
sale of only RELP's 60% interest. The complaint also alleges, among other
things, that the transfer of the 40% interest violates RELP's right of first
refusal to purchase the interest being transferred and fails to provide limited
partners in RELP with a comparable transfer opportunity.

Shortly after the filing of the complaint, another limited partner represented
by the same attorneys filed an essentially identical complaint in the same
court. Among other things, both complaints claim that the purported class has
and will continue to suffer unspecified damages, and seek a declaration that the
suits are properly class actions, an accounting and certain injunctive relief,
including an injunction enjoining the transfer of the 40% interest and a
judgment requiring either the liquidation of the partnership and the appointment
of a receiver or an auction of Two Park. The time for defendants to respond to
the complaints and to certain discovery requests has not yet expired. In the
interim, plaintiff's counsel have requested an agreement to consolidate the two
actions and have stated that they may seek to amend the complaints in
unspecified ways, as well as to file a motion seeking a preliminary injunction.

The Mendik Predecessors intend to vigorously defend against these actions.

As of March 31, 1997, in accordance with tenant leases, the office property
entities have agreed to reimburse tenants up to a maximum of approximately
$10,302,000 for initial tenant charges, as defined. Such charges incurred at
March 31, 1997 totaled approximately $2,034,000.


                                  (Continued)


                                      F-28


<PAGE>   64
                             The Mendik Predecessors

                     Notes To Combined Financial Statements
                                   (Unaudited)



9.  COMMITMENTS AND CONTINGENCIES (CONTINUED)

OTHER COMMITMENTS AND CONTINGENCIES (CONTINUED)

The Mendik Predecessors are in the process of installing new state-of-the-art
air conditioning equipment for several properties. The total remaining cost of
the project will be approximately $6,100,000, of which approximately $975,000
will be funded by a Con Edison rebate program. In addition, adjacent property
owners will fund approximately $1,900,000, which has been billed to them. At
March 31, 1997, approximately $5,700,000 of the remaining cost of $6,100,000 has
been incurred. At December 31, 1996, one of the Properties had completed the
installation of state-of-the-art air conditioning equipment for a total cost of
$7,700,000 before rebates and funding by adjacent property owners.

The Mendik Predecessors are contractually committed to make an additional
investment in 570 Lexington Company, L.P., representing their pro rata portion
of the redevelopment costs of the building owned by that entity. At March 31,
1997, the additional investment is expected to be approximately $1,300,000.

                                  (Continued)


                                      F-29


<PAGE>   65

                             THE MENDIK PREDECESSORS

             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                 MARCH 31, 1997
                                   (UNAUDITED)
                                 (IN THOUSANDS)


<TABLE>
<CAPTION>
     Column A             Column B                Column C                      Column D                      Column E              
- --------------------   -------------       ----------------------    ---------------------------  --------------------------------- 
                                                                     Cost Capitalized Subsequent   Gross Amount at Which Carried
                                               Initial Cost                  to Acquisition             at Close of Period
                                           ----------------------    ---------------------------    -------------------------------
                                                                                                                                    
                                                    Buildings and                 Buildings and             Buildings and           
    Description          Encumbrance         Land    Improvements       Land       Improvements      Land    Improvements    Total  
- --------------------   -------------       -------  -------------      ------     -------------    -------  -------------  -------- 
<S>                    <C>                 <C>      <C>                <C>        <C>              <C>      <C>            <C>      
  Two Penn Plaza,          $159,100        $    --     $ 53,707        $6,015        $ 63,898      $ 6,015    $117,605     $123,620 
   New York, NY        (3 mortgages)                                                                                                
                                                                                                                                    
                                                                                                                                    
  1740 Broadway,                 --         20,520       86,723            --           7,675       20,520      94,398      114,918 
   New York, NY                                                                                                                     
                                                                                                                                    
  11 Penn Plaza,             74,587          5,433       27,904           780          48,500        6,213       76,404      82,617 
   New York, NY        (2 mortgages)                                                                                                
                                                                                                                                    
  866 United Nations         49,779          4,280       12,210            --          12,560        4,280       24,770      29,050 
   Plaza,                                                                                                                           
   New York, NY        (6 mortgages)                                                                                                
                           --------        -------     --------        ------        --------      -------     --------    -------- 
                           $283,466        $30,233     $180,544        $6,795        $132,633      $37,028     $313,177    $350,205 
                           ========        =======     ========        ======        ========      =======     ========    ======== 
</TABLE>


<TABLE>
<CAPTION>
                         Column F     Column G      Column H         Column I       
                       ------------ ------------  ------------- ------------------  
                                                                                    
                                                                                    
                                                                                    
                                                                  Life on Which     
                       Accumulated    Date of                      Depreciation     
                       Depreciation Construction  Date Acquired     is Computed     
                       ------------ ------------  ------------- ------------------
<S>                    <C>          <C>           <C>           <C>
  Two Penn Plaza,        $83,913        1968          1978      31-1/2 - 39 years    
   New York, NY                                                                      
                                                                                     
                                                                                     
  1740 Broadway,          18,835        1950          1990      15 - 39 years        
   New York, NY                                                                      
                                                                                     
  11 Penn Plaza,           48,011       1923          1980      15 - 39 years        
   New York, NY                                                                      
                                                                                     
  866 United Nations       15,921       1996          1978      10 - 39 years        
   Plaza,                                                                            
   New York, NY                                                                      
                         --------                                                    
                         $166,680                                                    
                         ========                                                    
</TABLE>



                                  (Continued)


                                      F-30
<PAGE>   66
                             THE MENDIK PREDECESSORS

             SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

                                 MARCH 31, 1997
                                   (UNAUDITED)

The changes in real estate for the three months ended March 31, 1997 and 1996
are as follows:

<TABLE>
<CAPTION>
                                                        1997              1996
                                                      --------          --------
                                                             (IN THOUSANDS)
<S>                                                   <C>               <C>     
Balance at beginning of period                        $348,803          $338,229
Improvements                                             1,402             3,817
                                                      --------          --------
Balance at end of period                              $350,205          $342,046
                                                      ========          ========
</TABLE>

The aggregate cost of land, buildings and improvements for Federal income tax
purposes at December 31, 1996 was $313,000,000.

The changes in accumulated depreciation, exclusive of amounts relating to
equipment, autos and furniture and fixtures, for the three months ended March
31, 1997 and 1996 are as follows:

<TABLE>
<CAPTION>
                                                        1997              1996
                                                      --------          --------
                                                            (IN THOUSANDS)
<S>                                                   <C>               <C>     
Balance at beginning of period                        $162,412          $151,027
Depreciation for period                                  4,268             2,629
                                                      --------          --------
Balance at end of period                              $166,680          $153,656
                                                      ========          ========
</TABLE>


                                      F-31
<PAGE>   67

                              VORNADO REALTY L.P.
                                AND SUBSIDIARIES
                                  SCHEDULE III
                    REAL ESTATE AND ACCUMULATED DEPRECIATION
                                 March 31, 1997
                             (amounts in thousands)
                                  (unaudited)

<TABLE>
<CAPTION>
COLUMN A                           COLUMN B                 COLUMN C                      COLUMN D
- --------                           --------                 --------                      --------
                                                                                           Costs     
                                                     Initial cost to company (1)        capitalized  
                                                                      Buildings and      subsequent  
Description                        Encumbrances      Land             improvements     to acquisition
- -----------                        ------------      ----             ------------     --------------
<S>                                <C>               <C>              <C>              <C>           
Shopping Centers
  New Jersey
    Atlantic City                  $   2,135*        $     358        $   2,143        $     594     
    Bordentown                         3,276*              498            3,176            1,116     
    Bricktown                          9,919*              929            2,175            9,179     
    Cherry Hill                        9,706*              915            3,926            3,319     
    Delran                             2,848*              756            3,184            2,037     
    Dover                              3,635*              224            2,330            2,398     
    East Brunswick                     8,205*              319            3,236            3,897     
    East Hanover                      11,066*              376            3,063            3,443     
    Hackensack                             0               536            3,293            7,232     
    Jersey City                       10,381*              652            2,962            1,806     
    Kearny (4)                             0               279            4,429           (1,293)    
    Lawnside                           5,708*              851            2,222            1,313     
    Lodi                               2,420*              245            2,315              957     
    Manalapan                          6,397*              725            2,447            4,958     
    Marlton                            5,398*            1,514            4,671              674     
    Middletown                         7,761*              283            1,508            3,947     
    Morris Plains                      6,600*            1,254            3,140            3,277     
    North Bergen (4)                       0               510            3,390             (955)    
    North Plainfield                   3,634               500           13,340              327     
    Totowa                            15,646*            1,097            5,359           11,806     
    Turnersville                       2,116*              900            2,132               75     
    Union                             15,975*            1,014            4,527            1,886     
    Vineland                           2,358*              290            1,594            1,258     
    Watchung (4)                           0               451            2,347            6,749     
    Woodbridge                         8,792*              190            3,047              715     
                                   ---------         ---------        ---------        ---------     
      Total New Jersey               143,976            15,666           85,956           70,715     
                                   ---------         ---------        ---------        ---------     
  New York
    14th Street and Union
      Square, Manhattan                    0            12,566            4,044            3,457     
    Albany (Menands)                       0               460            1,677            2,906     
    Buffalo (Amherst)                  4,863*              402            2,019            2,193     
    Freeport                           8,021*            1,231            3,273            2,852     
    New Hyde Park                      2,043*                0                0              122     
    North Syracuse                         0                 0                0               23     
    Rochester (Henrietta)              2,203*                0            2,124            1,173     
    Rochester                          2,832*              443            2,870              630     
                                   ---------         ---------        ---------        ---------     
      Total New York                  19,962            15,102           16,007           13,356     
                                   ---------         ---------        ---------        ---------     
</TABLE>

<TABLE>
<CAPTION>
COLUMN A                                            COLUMN E                          COLUMN F         COLUMN G         COLUMN H
- --------                                            --------                          --------         --------         --------
                                                                                                                                
                                   Gross amount at which carried at close of period      Accumulated                            
                                                    Buildings and                        depreciation     Date of         Date  
Description                        Land             improvements     Total (2)        and amortization construction (3) acquired
- -----------                        ----             ------------     ---------        ------------------------------------------
<S>                                <C>              <C>              <C>              <C>              <C>              <C>     
Shopping Centers
  New Jersey
    Atlantic City                  $     358        $   2,737        $   3,095        $   1,840             1965        1965    
    Bordentown                           713            4,077            4,790            3,549             1958        1958    
    Bricktown                            929           11,354           12,283            4,035             1968        1968    
    Cherry Hill                          915            7,245            8,160            4,619             1964        1964    
    Delran                               756            5,221            5,977            2,615             1972        1972    
    Dover                                205            4,747            4,952            2,573             1964        1964    
    East Brunswick                       319            7,133            7,452            4,666             1957        1957    
    East Hanover                         477            6,405            6,882            3,939             1962        1962    
    Hackensack                           536           10,525           11,061            3,922             1963        1963    
    Jersey City                          652            4,768            5,420            3,324             1965        1965    
    Kearny (4)                           290            3,125            3,415              931             1938        1959    
    Lawnside                             851            3,535            4,386            1,921             1969        1969    
    Lodi                                 245            3,272            3,517            2,191             1955        1975    
    Manalapan                            725            7,405            8,130            3,254             1971        1971    
    Marlton                            1,611            5,248            6,859            3,557             1973        1973    
    Middletown                           283            5,455            5,738            2,419             1963        1963    
    Morris Plains                      1,104            6,567            7,671            3,830             1961        1985    
    North Bergen (4)                   2,309              636            2,945               63             1993        1959    
    North Plainfield                     500           13,667           14,167            3,579             1955        1989    
    Totowa                             1,097           17,165           18,262            5,189             1957        1957    
    Turnersville                         900            2,207            3,107            1,608             1974        1974    
    Union                              1,014            6,413            7,427            4,622             1962        1962    
    Vineland                             290            2,852            3,142            1,625             1966        1966    
    Watchung (4)                       4,200            5,347            9,547              422             1994        1959    
    Woodbridge                           220            3,732            3,952            2,715             1959        1959    
                                   ---------        ---------        ---------        ---------
      Total New Jersey                21,499          150,838          172,337           73,008
                                   ---------        ---------        ---------        ---------
  New York
    14th Street and Union
      Square, Manhattan               12,581            7,486           20,067              461             1965        1993    
    Albany (Menands)                     460            4,583            5,043            1,769             1965        1965    
    Buffalo (Amherst)                    636            3,978            4,614            2,301             1968        1968    
    Freeport                           1,231            6,125            7,356            2,457             1981        1981    
    New Hyde Park                          0              122              122              122             1970        1976    
    North Syracuse                         0               23               23               23             1967        1976    
    Rochester (Henrietta)                  0            3,297            3,297            1,910             1971        1971    
    Rochester                            443            3,500            3,943            2,259             1966        1966    
                                   ---------        ---------        ---------        ---------
      Total New York                  15,351           29,114           44,465           11,302
                                   ---------        ---------        ---------        ---------
</TABLE>

<TABLE>
<CAPTION>
COLUMN A                                 COLUMN I
- --------                                 --------
                                      Life on which
                                   depreciation in latest
                                     income statement
Description                            is computed
- -----------                            -----------
<S>                                <C>
Shopping Centers
  New Jersey
    Atlantic City                  14-40 Years
    Bordentown                     10-40 Years
    Bricktown                      27-40 Years
    Cherry Hill                    15-40 Years
    Delran                         20-40 Years
    Dover                          16-40 Years
    East Brunswick                 13-33 Years
    East Hanover                   16-40 Years
    Hackensack                     17-40 Years
    Jersey City                    19-40 Years
    Kearny (4)                     28-40 Years
    Lawnside                       19-40 Years
    Lodi                           11-27 Years
    Manalapan                      18-40 Years
    Marlton                        21-40 Years
    Middletown                     27-40 Years
    Morris Plains                  14-19 Years
    North Bergen (4)                  30 Years
    North Plainfield               26-30 Years
    Totowa                         22-40 Years
    Turnersville                   23-40 Years
    Union                          10-40 Years
    Vineland                       22-40 Years
    Watchung (4)                      30 Years
    Woodbridge                     11-40 Years
                                   
      Total New Jersey             
                                   
  New York
    14th Street and Union
      Square, Manhattan               40 Years
    Albany (Menands)               27-40 Years
    Buffalo (Amherst)              14-40 Years
    Freeport                       19-40 Years
    New Hyde Park                    6-7 Years
    North Syracuse                 11-12 Years
    Rochester (Henrietta)          22-40 Years
    Rochester                      15-40 Years
                                   
      Total New York               
                                   
</TABLE>

                                ---CONTINUED---


                                      F-32
<PAGE>   68

<TABLE>
<CAPTION>
COLUMN A                           COLUMN B                 COLUMN C                   COLUMN D      
- --------                           --------                 --------                   --------      
                                                                                           Costs     
                                                     Initial cost to company (1)        capitalized  
                                                                      Buildings and      subsequent  
Description                        Encumbrances      Land             improvements     to acquisition
- -----------                        ------------      ----             ------------     --------------
<S>                                <C>               <C>              <C>              <C>           
  Pennyslvania
    Allentown                          7,696*               70            3,446            9,555     
    Bensalem                           3,967*            1,198            3,717            1,582     
    Bethlehem                              0               278            1,806            3,684     
    Broomall                           3,260*              734            1,675            1,606     
    Glenolden                          4,245*              850            1,295              730     
    Lancaster                          2,312*              606            2,312            2,484     
    Levittown                          2,283*              193            1,231               94     
    10th and Market
      Streets, Philadelphia                0               933            3,230            4,147     
    Upper Moreland                     3,517*              683            2,497              112     
    York                               1,463*              421            1,700            1,223     
                                   ---------         ---------        ---------        ---------     
      Total Pennsylvania              28,743             5,966           22,909           25,217     
                                   ---------         ---------        ---------        ---------     
  Maryland
    Baltimore (Belair Rd.)                 0               785            1,333            2,978     
    Baltimore (Towson)                 5,779*              581            2,756              485     
    Baltimore (Dundalk)                4,084*              667            1,710            2,952     
    Glen Burnie                        2,299*              462            1,741              522     
    Hagerstown                             0               168            1,453              887     
                                   ---------         ---------        ---------        ---------     
      Total Maryland                  12,162             2,663            8,993            7,824     
                                   ---------         ---------        ---------        ---------     
  Connecticut
    Newington                          3,042*              502            1,581              522     
    Waterbury                          3,889*                0            2,103            1,341     
                                   ---------         ---------        ---------        ---------     
      Total Connecticut                6,931               502            3,684            1,863     
                                   ---------         ---------        ---------        ---------     
  Massachusetts
    Chicopee                           1,999*              510            2,031              358     
    Springfield (4)                        0               505            1,657              857     
                                   ---------         ---------        ---------        ---------     
      Total Massachusetts              1,999             1,015            3,688            1,215     
                                   ---------         ---------        ---------        ---------     
  Texas
    Dallas
    Lewisville                           764*            2,433            2,271              676     
    Mesquite                           3,445*            3,414            4,704            1,134     
    Skillman                           1,987*            3,714            6,891            1,030     
                                   ---------         ---------        ---------        ---------     
      Total Texas                      6,196             9,561           13,866            2,840     
                                   ---------         ---------        ---------        ---------     
Total Shopping Centers               219,969            50,475          155,103          123,030     
                                   ---------         ---------        ---------        ---------     
</TABLE>

<TABLE>
<CAPTION>
COLUMN A                                            COLUMN E                          COLUMN F         COLUMN G         COLUMN H
- --------                                            --------                          --------         --------         --------
                                                                                                                                
                                   Gross amount at which carried at close of period      Accumulated                            
                                                    Buildings and                        depreciation     Date of         Date  
Description                        Land             improvements     Total (2)        and amortization construction (3) acquired
- -----------                        ----             ------------     ---------        ------------------------------------------
<S>                                <C>              <C>              <C>              <C>              <C>              <C>     
  Pennyslvania
    Allentown                            334           12,737           13,071            4,169             1957        1957    
    Bensalem                           1,198            5,299            6,497            3,293             1972        1972    
    Bethlehem                            278            5,490            5,768            2,784             1966        1966    
    Broomall                             850            3,165            4,015            1,813             1966        1966    
    Glenolden                            850            2,025            2,875              958             1975        1975    
    Lancaster                            606            4,796            5,402            2,677             1966        1966    
    Levittown                            193            1,325            1,518            1,065             1964        1964    
    10th and Market
      Streets, Philadelphia              933            7,377            8,310              358             1977        1994
    Upper Moreland                       683            2,609            3,292            1,845             1974        1974    
    York                                 421            2,923            3,344            1,574             1970        1970    
                                   ---------        ---------        ---------        ---------
      Total Pennsylvania               6,346           47,746           54,092           20,536
                                   ---------        ---------        ---------        ---------
  Maryland
    Baltimore (Belair Rd.)               785            4,311            5,096            2,774             1962        1962    
    Baltimore (Towson)                   581            3,241            3,822            1,952             1968        1968    
    Baltimore (Dundalk)                  667            4,662            5,329            2,350             1966        1966    
    Glen Burnie                          462            2,263            2,725            1,723             1958        1958    
    Hagerstown                           168            2,340            2,508            1,256             1966        1966    
                                   ---------        ---------        ---------        ---------
      Total Maryland                   2,663           16,817           19,480           10,055
                                   ---------        ---------        ---------        ---------
  Connecticut
    Newington                            502            2,103            2,605            1,441             1965        1965    
    Waterbury                            667            2,777            3,444            1,686             1969        1969    
                                   ---------        ---------        ---------        ---------
      Total Connecticut                1,169            4,880            6,049            3,127
                                   ---------        ---------        ---------        ---------
  Massachusetts
    Chicopee                             510            2,389            2,899            1,706             1969        1969    
    Springfield (4)                    2,586              433            3,019               51             1993        1966    
                                   ---------        ---------        ---------        ---------
      Total Massachusetts              3,096            2,822            5,918            1,757
                                   ---------        ---------        ---------        ---------
  Texas
    Dallas
    Lewisville                         2,469            2,911            5,380              650             1989        1990    
    Mesquite                           3,414            5,838            9,252            1,299             1988        1990    
    Skillman                           3,714            7,921           11,635            1,701             1988        1990    
                                   ---------        ---------        ---------        ---------
      Total Texas                      9,597           16,670           26,267            3,650
                                   ---------        ---------        ---------        ---------
Total Shopping Centers                59,721          268,887          328,608          123,435
                                   ---------        ---------        ---------        ---------
</TABLE>

<TABLE>
<CAPTION>
COLUMN A                                    COLUMN I
- --------                                    --------
                                         Life on which
                                      depreciation in latest
                                        income statement
Description                               is computed
- -----------                               -----------
<S>                                   <C>
  Pennyslvania
    Allentown                         24-42 Years
    Bensalem                          20-40 Years
    Bethlehem                         13-40 Years
    Broomall                          13-40 Years
    Glenolden                         23-40 Years
    Lancaster                         14-40 Years
    Levittown                         14-40 Years
    10th and Market
      Streets, Philadelphia       
    Upper Moreland                    22-40 Years
    York                              19-40 Years
                                  
      Total Pennsylvania          
                                  
  Maryland
    Baltimore (Belair Rd.)            26-33 Years
    Baltimore (Towson)                19-40 Years
    Baltimore (Dundalk)               16-40 Years
    Glen Burnie                       22-33 Years
    Hagerstown                        13-40 Years
                                  
      Total Maryland              
                                  
  Connecticut
    Newington                         15-40 Years
    Waterbury                         23-40 Years
                                  
      Total Connecticut           
                                  
  Massachusetts
    Chicopee                          20-40 Years
    Springfield (4)                      30 Years
                                  
      Total Massachusetts         
                                  
  Texas
    Dallas
    Lewisville                        28-30 Years
    Mesquite                          28-30 Years
    Skillman                          27-30 Years
                                  
      Total Texas                 
                                  
Total Shopping Centers            
                                  
</TABLE>

                                ---CONTINUED---


                                      F-33
<PAGE>   69

<TABLE>
<CAPTION>
COLUMN A                           COLUMN B                 COLUMN C                   COLUMN D      
- --------                           --------                 --------                   --------      
                                                                                           Costs     
                                                     Initial cost to company (1)        capitalized  
                                                                      Buildings and      subsequent  
Description                        Encumbrances      Land             improvements     to acquisition
- -----------                        ------------      ----             ------------     --------------
<S>                                <C>               <C>              <C>              <C>           
Warehouse/Industrial
  New Jersey
    East Brunswick                         0                 0            4,772            2,853     
    East Hanover                       8,210*              576            7,752            6,952     
    Edison                             2,455*              705            2,839            1,235     
    Garfield                             715                96            8,068            3,808     
                                   ---------         ---------        ---------        ---------     
      Total Warehouse/
        Industrial                    11,380             1,377           23,431           14,848     
                                   ---------         ---------        ---------        ---------     
Other Properties
  New Jersey
    Paramus                              848                 0            8,345            2,227     
    Montclair                              0                66              470              330     
    Rahway                                 0                 0                0               25     
  New York
    825 7th Ave, Manhattan                 0                 0            8,870                0     
                                   ---------         ---------        ---------        ---------     
      Total Other
      Properties                         848                66           17,685            2,582     
                                   ---------         ---------        ---------        ---------     
Leasehold Improvements
  and Equipment                                                                                      
                                                                                                     
TOTAL - DECEMBER 31, 1996          $ 232,197         $  51,918        $ 196,219        $ 140,460     
                                   =========         =========        =========        =========     
</TABLE>

<TABLE>
<CAPTION>
COLUMN A                                            COLUMN E                          COLUMN F         COLUMN G         COLUMN H
- --------                                            --------                          --------         --------         --------
                                                                                                                                
                                   Gross amount at which carried at close of period      Accumulated                            
                                                    Buildings and                        depreciation     Date of         Date  
Description                        Land             improvements     Total (2)        and amortization construction (3) acquired
- -----------                        ----             ------------     ---------        ------------------------------------------
<S>                                <C>              <C>              <C>              <C>              <C>              <C>     
Warehouse/Industrial
  New Jersey
    East Brunswick                        --            7,625            7,625            3,705             1972        1972    
    East Hanover                         691           14,589           15,280            8,336        1963-1967        1963    
    Edison                               704            4,075            4,779            1,862             1954        1982    
    Garfield                              96           11,876           11,972            8,207             1942        1959    
                                   ---------        ---------        ---------        ---------
      Total Warehouse/
        Industrial                     1,491           38,165           39,656           22,110
                                   ---------        ---------        ---------        ---------
Other Properties
  New Jersey
    Paramus                                0           10,572           10,572            2,428             1967        1987    
    Montclair                             66              800              866              493             1972        1972    
    Rahway                                 0               25               25               23             1972        1972    
  New York
    825 7th Ave, Manhattan                 0            8,665            8,665              164             1963        1996    
                                   ---------        ---------        ---------        ---------
      Total Other
      Properties                          66           20,062           20,128            3,108
                                   ---------        ---------        ---------        ---------
Leasehold Improvements
  and Equipment                                         9,271            9,271            5,363                                 
                                                    ---------        ---------        ---------
TOTAL - DECEMBER 31, 1996          $  61,278        $ 336,385        $ 397,663        $ 154,016
                                   =========        =========        =========        =========
</TABLE>

<TABLE>
<CAPTION>
COLUMN A                                    COLUMN I
- --------                                    --------
                                         Life on which
                                      depreciation in latest
                                        income statement
Description                               is computed
- -----------                               -----------
<S>                                   <C>
Warehouse/Industrial
  New Jersey
    East Brunswick                    19-40 Years
    East Hanover                       5-40 Years
    Edison                            17-25 Years
    Garfield                          17-33 Years
                                   
      Total Warehouse/
        Industrial                 
                                   
Other Properties
  New Jersey
    Paramus                           33-40 Years
    Montclair                            15 Years
    Rahway                               14 Years
  New York
    825 7th Ave, Manhattan               39 Years
                                   
      Total Other
      Properties                   
                                   
Leasehold Improvements
  and Equipment                        3-20 Years
                                   
TOTAL - DECEMBER 31, 1996          
                                   
</TABLE>

         * These encumbrances are cross collateralized under a blanket mortgage
in the amount of $227,000,000 at March 31, 1997.

Notes:

         1)Initial cost is cost as of January 30, 1982 (the date on which
           Vornado commenced real estate operations) unless acquired subsequent
           to that date - see Column H.

         2)Aggregate cost is approximately the same for federal income tax
           purposes.

         3)Date of original construction - many properties have had substantial
           renovation or additional construction - see Column D.

         4)Buildings on these properties were demolished in 1993. As a result,
           the cost of the buildings and improvements, net of accumulated
           depreciation, were transferred to land. In addition, the cost of the
           land in Kearny is net of a $1,615,000 insurance recovery.


                                      F-34
<PAGE>   70

                              VORNADO REALTY, L.P.


                                   SIGNATURES

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



                                                  VORNADO REALTY, L.P.
                                                  --------------------
                                                      (Registrant)



Date:  June 11, 1997                               /s/ Joseph Macnow
                                                  --------------------
                                                     JOSEPH MACNOW
                                                    Vice President,
                                                Chief Financial Officer

<PAGE>   71
                                EXHIBIT INDEX

  Item No.                       Description
  --------                       -----------

      3.1  -- First Amended and Restated Agreement of Limited Partnership of
              the Operating Partnership, dated as of April 15, 1997

      4.1  -- Form of Specimen Certificate Evidencing Partnership Interests in
              Vornado Realty L.P.

     10.1  -- Master Consolidation Agreement, dated March 12, 1997, among
              Vornado Realty Trust, Vornado/Saddle Brook L.L.C., The Mendik
              Company, L.P. and various parties defined therein (incorporated by
              reference to Exhibit 2.1 of Vornado Realty Trust's Current Report
              on Form 8-K, dated March 12, 1997 (File No. 001-11954), filed on
              March 26, 1997)

     10.2  -- Credit Agreement, dated as of April 15, 1997, between Vornado
              Realty L.P., as Borrower, Vornado Realty Trust, as General
              Partner, and Union Bank of Switzerland (New York Branch), as Bank
              and Union Bank of Switzerland (New York Branch), as Administrative
              Agent (incorporated by reference to Exhibit 10.1 of Vornado Realty
              Trust's Current Report on Form 8-K, dated April 15, 1997 (File No.
              001-11954), filed on April 30, 1997)

     10.3  -- Indenture, dated as of November 24, 1993, between Vornado Finance
              Corp. and Bankers Trust Company, as Trustee (incorporated by
              reference to Vornado Realty Trust's Current Report on Form 8-K,
              dated November 24, 1993, filed on December 1, 1993)

     10.4  -- Master Agreement and Guaranty, dated as of May 1, 1992, between
              Vornado, Inc. and Bradlees New Jersey, Inc. (incorporated by
              reference to Vornado Realty Trust's Quarterly Report on Form 10-Q
              for the quarter ended March 31, 1992, filed on May 8, 1992)

     10.5  -- Mortgage, Security Agreement, Assignment of Leases and Rents and
              Fixture Filing, dated as of November 24, 1993, made by each of the
              entities listed therein, as mortgagors to Vornado Finance Corp.,
              as mortgagee (incorporated by reference to Vornado Realty Trust's
              Current Report on Form 8-K, dated November 24, 1993, filed on
              December 1, 1993)

     10.6  -- Management Agreement, dated July 13, 1992, between Interstate
              Properties and Vornado, Inc. (incorporated by reference to Vornado
              Realty Trust's Annual Report on Form 10-K for the year ended
              December 31, 1992, filed on February 16, 1993)

     10.7  -- Management and Development Agreement, dated as of February 6, 1995
              (incorporated by reference to Vornado Realty Trust's Current
              Report on Form 8-K, dated February 6, 1995, filed on February 21,
              1995)

     10.8  -- Standstill and Corporate Governance Agreement, dated as of
              February 6, 1995 (incorporated by reference to Vornado Realty
              Trust's Current Report on Form 8-K, dated February 6, 1995, filed
              on February 21, 1995)

     10.9  -- Credit Agreement, dated as of March 15, 1995, between Alexander's,
              Inc., as borrower, and Vornado Lending Corp., as lender
              (incorporated by reference to Vornado Realty Trust's Annual Report
              on Form 10-K for the year ended December 31, 1994, filed on March
              23, 1995)

     10.10 -- Subordination and Intercreditor Agreement, dated as of March 15,
              1995, among Vornado Lending Corp., Vornado Realty Trust and First
              Fidelity Bank, National Association (incorporated by reference to
              Vornado Realty Trust's Annual Report on Form 10-K for the year
              ended December 31, 1994, filed on March 23, 1995)

     11    -- Statement Re Computation of Per Share Earnings

     12    -- Consolidated Ratio of Earnings to Fixed Charges and Combined
              Fixed Charges and Preferred Share Dividend Requirements

     21    -- Subsidiaries of the Registrant

     27    -- Financial Data Schedule

     99.1  -- Item 8. Financial Statements and Supplementary Data, pages 24
              through 42 of Vornado Realty Trust's Annual Report on Form 10-K 
              for the year ended December 31, 1996

     99.2  -- Item 1. Financial Statements, pages 3 through 9 of Vornado Realty
              Trust's Quarterly Report on Form 10-Q for the period ended March 
              31, 1997

     99.3  -- Annexes A through E, Financial Statements and Pro Forma 
              Financial Statements, pages 17 through 90  of Vornado Realty 
              Trust's


                                    


<PAGE>   72
                                EXHIBIT INDEX


    Item No.                     Description
    --------                     -----------

                  Current Report on Form 8-K, dated March 12, 1997, as filed
                  with the Securities and Exchange Commission on March 26, 1997

      99.4  --    Annex F, Financial Statements, pages 5 through 15 of Vornado
                  Realty Trust's Amendment No. 1 to Current Report on Form
                  8-K/A, dated March 12, 1997, as filed with the Securities and
                  Exchange Commission on April 1, 1997.

      99.5  --    Pages 3 through 4 and 10 through 22 of Vornado Realty Trust's
                  Proxy Statement and Notice of Annual Meeting of Shareholders
                  held on May 28, 1997

      99.6  --    Item 8. Financial Statements and Supplementary Data, pages 21
                  through 38 of Alexander's, Inc.'s Annual Report on Form 10-K
                  for the year ended December 31, 1996


                                     



<PAGE>   1
                                                                     Exhibit 3.1







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


                           FIRST AMENDED AND RESTATED

                        AGREEMENT OF LIMITED PARTNERSHIP

                                       OF

                               VORNADO REALTY L.P.


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

                           Dated as of: April 15, 1997

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

IN RELIANCE UPON CERTAIN EXEMPTIONS FROM REGISTRATION, THE PARTNERSHIP INTERESTS
BEING OFFERED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933,
AS AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAWS. ACCORDINGLY, NO
PARTNERSHIP INTEREST MAY BE SOLD, PLEDGED, HYPOTHECATED OR OTHERWISE TRANSFERRED
UNLESS SUBSEQUENTLY REGISTERED UNDER THE SECURITIES ACT AND ANY APPLICABLE STATE
SECURITIES LAWS, OR UNLESS AN EXEMPTION FROM REGISTRATION IS AVAILABLE, AND
UNLESS THE OTHER TRANSFER RESTRICTIONS CONTAINED HEREIN HAVE BEEN SATISFIED.
INVESTORS SHOULD BE AWARE THAT THEY WILL BE REQUIRED TO BEAR THE FINANCIAL RISKS
OF THEIR INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.

IN MAKING AN INVESTMENT DECISION INVESTORS MUST RELY ON THEIR OWN EXAMINATION OF
THE PERSON OR ENTITY CREATING THE SECURITIES AND THE TERMS OF THE OFFERING,
INCLUDING THE MERITS AND RISKS INVOLVED. THESE SECURITIES HAVE NOT BEEN
RECOMMENDED BY ANY FEDERAL OR STATE SECURITIES COMMISSION OR REGULATORY
AUTHORITY. FURTHERMORE, THE FOREGOING AUTHORITIES HAVE NOT CONFIRMED THE
ACCURACY OR DETERMINED THE ADEQUACY OF THIS DOCUMENT. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.


<PAGE>   2
                                TABLE OF CONTENTS


                                    ARTICLE I
                                 DEFINED TERMS

Act .........................................................................  1
Additional Limited Partner ..................................................  1
Adjusted Capital Account ....................................................  1
Adjusted Capital Account Deficit ............................................  2
Adjusted Property ...........................................................  2
Adjustment Date .............................................................  2
Affiliate ...................................................................  2
Affiliated Transferee .......................................................  2
Agreed Value ................................................................  2
Agreement ...................................................................  2
Assignee ....................................................................  2
Bankruptcy ..................................................................  2
Book-Tax Disparities ........................................................  3
Business Day ................................................................  3
Capital Account .............................................................  3
Capital Contribution ........................................................  3
Carrying Value ..............................................................  3
Cash Amount .................................................................  3
Certificate .................................................................  3
Charter Documents ...........................................................  3
Class A Unit ................................................................  3
Class B Unit ................................................................  3
Class C Accumulated Amount ..................................................  4
Class C Preferential Distribution ...........................................  4
Class C Unit ................................................................  4
Class D/E Accumulated Amount ................................................  4
Class D/E Preferential Distribution .........................................  4
Class D Unit ................................................................  4
Class E Unit ................................................................  4
Code ........................................................................  4
Common Partnership Unit .....................................................  4
Consent .....................................................................  4
Consent of Certain Limited Partners .........................................  4
Consent of the Outside Limited Partners .....................................  5
Consolidation ...............................................................  5
Consolidation Transaction ...................................................  5
Contributed Property ........................................................  5
Conversion Factor ...........................................................  5
Convertible Funding Debt ....................................................  6
Debt ........................................................................  6
Declaration of Trust ........................................................  6
Deemed Partnership Interest Value ...........................................  6
Deemed Value of the Partnership Interest ....................................  6
Depreciation ................................................................  6
866 U.N. Plaza Associates ...................................................  6


                                      -i-
<PAGE>   3
866 U.N. Plaza Property ....................................................   6
866 U.N. Plaza Units .......................................................   6
Effective Date .............................................................   6
Eleven Penn Partnerships ...................................................   7
Eleven Penn Plaza Property .................................................   7
Eleven Penn Plaza Units ....................................................   7
Equity Merger ..............................................................   7
ERISA ......................................................................   7
Exchange Act ...............................................................   7
Exchanged Property .........................................................   7
Funding Debt ...............................................................   7
Funds From Operations ......................................................   7
FW/Mendik LLC ..............................................................   7
General Partner ............................................................   7
General Partner Entity .....................................................   7
General Partner Payment ....................................................   7
General Partnership Interest ...............................................   7
Immediate Family ...........................................................   7
Incapacity or Incapacitated ................................................   7
Indemnitee .................................................................   8
IRS ........................................................................   8
Limited Partner ............................................................   8
Limited Partnership Interest ...............................................   8
Liquidating Event ..........................................................   8
Liquidating Transaction ....................................................   8
Liquidator .................................................................   8
Majority in Interest .......................................................   8
Mendik Owner ...............................................................   8
Net Income .................................................................   8
Net Loss ...................................................................   8
New Securities .............................................................   9
Non-Class D/E Units ........................................................   9
Nonrecourse Built-in Gain ..................................................   9
Nonrecourse Deductions .....................................................   9
Nonrecourse Liability ......................................................   9
Notice of Redemption .......................................................   9
Partner ....................................................................   9
Partner Minimum Gain .......................................................   9
Partner Nonrecourse Debt ...................................................   9
Partner Nonrecourse Deductions .............................................   9
Partnership ................................................................   9
Partnership Interest .......................................................   9
Partnership Minimum Gain ...................................................   9
Partnership Record Date ....................................................  10
Partnership Unit ...........................................................  10
Partnership Year ...........................................................  10
Percentage Interest ........................................................  10
Person .....................................................................  10
Predecessor Entity .........................................................  10
Preference Units ...........................................................  10
Publicly Traded ............................................................  10


                                      -ii-
<PAGE>   4
Qualified REIT Subsidiary ..................................................  10
Recapture Income ...........................................................  10
Redeeming Partner ..........................................................  10
Redemption Amount ..........................................................  10
Redemption Right ...........................................................  11
Regulations ................................................................  11
REIT .......................................................................  11
REIT Expenses ..............................................................  11
REIT Requirements ..........................................................  11
Replacement Property .......................................................  11
Residual Gain or Residual Loss .............................................  11
Restricted Partner .........................................................  11
Safe Harbors ...............................................................  11
Securities Act .............................................................  11
704(c) Value ...............................................................  11
Share ......................................................................  12
Shares Amount ..............................................................  12
Specified Redemption Date ..................................................  12
Stock Option Plan ..........................................................  12
Subsidiary .................................................................  12
Substituted Limited Partner ................................................  12
Successor Entity ...........................................................  12
Successor Partnership ......................................................  12
Tenant .....................................................................  12
Terminating Capital Transaction ............................................  12
Termination Transaction ....................................................  12
Title 8 ....................................................................  13
Transferred Property .......................................................  13
Two Penn Plaza Associates ..................................................  13
Two Penn Plaza Property ....................................................  13
Two Penn Plaza Units .......................................................  13
Unrealized Gain ............................................................  13
Unrealized Loss ............................................................  13
Valuation Date .............................................................  13
Value ......................................................................  13
Vornado Sub ................................................................  14

                                   ARTICLE II
                             ORGANIZATIONAL MATTERS

Section 2.1 Organization ...................................................  14
Section 2.2 Name ...........................................................  14
Section 2.3 Registered Office and Agent; Principal Office ..................  14
Section 2.4 Term ...........................................................  14

                                   ARTICLE III
                                    PURPOSE

Section 3.1 Purpose and Business ...........................................  14
Section 3.2 Powers .........................................................  15
Section 3.3 Partnership Only for Purposes Specified ........................  15


                                     -iii-
<PAGE>   5
                                   ARTICLE IV
                      CAPITAL CONTRIBUTIONS AND ISSUANCES
                            OF PARTNERSHIP INTERESTS

<TABLE>
<CAPTION>
<S>              <C>                                                                                    <C>
Section 4.1      Capital Contributions of the Partners ...............................................  15
Section 4.2      Issuances of Partnership Interests ..................................................  16
Section 4.3      No Preemptive Rights ................................................................  19
Section 4.4      Other Contribution Provisions .......................................................  19
Section 4.5      No Interest on Capital ..............................................................  19
                                                                                                       
                                    ARTICLE V                                                          
                                  DISTRIBUTIONS                                                        
                                                                                                       
Section 5.1      Requirement and Characterization of Distributions ...................................  19
Section 5.2      Amounts Withheld ....................................................................  22
Section 5.3      Distributions Upon Liquidation ......................................................  22
Section 5.4      Revisions to Reflect Issuance of Additional Partnership Interests ...................  22
                                                                                                       
                                   ARTICLE VI                                                          
                                   ALLOCATIONS                                                         
                                                                                                       
Section 6.1      Allocations For Capital Account Purposes ............................................  22
Section 6.2      Revisions to Allocations to Reflect Issuance of Additional Partnership Interests ....  24
                                                                                                       
                                   ARTICLE VII
                      MANAGEMENT AND OPERATIONS OF BUSINESS
                                                                                                       
Section 7.1      Management ..........................................................................  24
Section 7.2      Certificate of Limited Partnership ..................................................  27
Section 7.3      Title to Partnership Assets .........................................................  28
Section 7.4      Reimbursement of the General Partner ................................................  28
Section 7.5      Outside Activities of the General Partner ...........................................  29
Section 7.6      Transactions with Affiliates ........................................................  31
Section 7.7      Indemnification .....................................................................  31
Section 7.8      Liability of the General Partner ....................................................  33
Section 7.9      Other Matters Concerning the General Partner ........................................  33
Section 7.10     Reliance by Third Parties ...........................................................  34
Section 7.11     Restrictions on General Partner's Authority .........................................  34
Section 7.12     Loans by Third Parties ..............................................................  41
                                                                                                       
                                  ARTICLE VIII
                   RIGHTS AND OBLIGATIONS OF LIMITED PARTNERS
                                                                                                       
Section 8.1      Limitation of Liability .............................................................  41
Section 8.2      Management of Business ..............................................................  42
Section 8.3      Outside Activities of Limited Partners ..............................................  42
Section 8.4      Return of Capital ...................................................................  42
Section 8.5      Rights of Limited Partners Relating to the Partnership ..............................  42
Section 8.6      Redemption Right ....................................................................  43
Section 8.7      Right of Offset .....................................................................  46
</TABLE>


                                      -iv-
<PAGE>   6
                                   ARTICLE IX
                     BOOKS, RECORDS, ACCOUNTING AND REPORTS

<TABLE>
<CAPTION>
<S>               <C>                                                                <C>
Section 9.1       Records and Accounting ..........................................  47
Section 9.2       Fiscal Year .....................................................  47
Section 9.3       Reports .........................................................  47

                                    ARTICLE X
                                  TAX MATTERS

Section 10.1      Preparation of Tax Returns ......................................  48
Section 10.2      Tax Elections ...................................................  48
Section 10.3      Tax Matters Partner .............................................  48
Section 10.4      Organizational Expenses .........................................  49
Section 10.5      Withholding .....................................................  49

                                   ARTICLE XI
                           TRANSFERS AND WITHDRAWALS

Section 11.1      Transfer ........................................................  50
Section 11.2      Transfers of Partnership Interests of General Partner ...........  50
Section 11.3      Limited Partners' Rights to Transfer ............................  51
Section 11.4      Substituted Limited Partners ....................................  52
Section 11.5      Assignees .......................................................  53
Section 11.6      General Provisions ..............................................  53
Section 11.7      Payment of Incremental Tax ......................................  54

                                   ARTICLE XII
                             ADMISSION OF PARTNERS

Section 12.1      Admission of Successor General Partner ..........................  55
Section 12.2      Admission of Additional Limited Partners ........................  55
Section 12.3      Amendment of Agreement and Certificate of Limited Partnership ...  55

                                  ARTICLE XIII
                          DISSOLUTION AND LIQUIDATION

Section 13.1      Dissolution .....................................................  56
Section 13.2      Winding Up ......................................................  56
Section 13.3      Compliance with Timing Requirements of Regulations ..............  57
Section 13.4      Deemed Distribution and Recontribution ..........................  57
Section 13.5      Rights of Limited Partners ......................................  58
Section 13.6      Notice of Dissolution ...........................................  58
Section 13.7      Cancellation of Certificate of Limited Partnership ..............  58
Section 13.8      Reasonable Time for Winding Up ..................................  58
Section 13.9      Waiver of Partition .............................................  58
Section 13.10     Liability of Liquidator .........................................  58
</TABLE>


                                      -v-
<PAGE>   7
                                   ARTICLE XIV
                  AMENDMENT OF PARTNERSHIP AGREEMENT; MEETINGS

Section 14.1      Amendments ...............................................  59
Section 14.2      Meetings of the Partners .................................  60

                                   ARTICLE XV
                               GENERAL PROVISIONS

Section 15.1      Addresses and Notice .....................................  61
Section 15.2      Titles and Captions ......................................  61
Section 15.3      Pronouns and Plurals .....................................  61
Section 15.4      Further Action ...........................................  61
Section 15.5      Binding Effect ...........................................  61
Section 15.6      Creditors; Other Third Parties ...........................  61
Section 15.7      Waiver ...................................................  61
Section 15.8      Counterparts .............................................  62
Section 15.9      Applicable Law ...........................................  62
Section 15.10     Invalidity of Provisions .................................  62
Section 15.11     Power of Attorney ........................................  62
Section 15.12     Entire Agreement .........................................  63
Section 15.13     No Rights as Shareholders ................................  63
Section 15.14     Limitation to Preserve REIT Status .......................  63


                                      -vi-


<PAGE>   8


                                    EXHIBIT A
                                  PARTNERS AND
                              PARTNERSHIP INTERESTS

                                    EXHIBIT B
                           CAPITAL ACCOUNT MAINTENANCE

                                    EXHIBIT C
                            SPECIAL ALLOCATION RULES

                                    EXHIBIT D
                              NOTICE OF REDEMPTION

                                    EXHIBIT E
                          VALUE OF CONTRIBUTED PROPERTY

                                    EXHIBIT F
                               RESTRICTED PARTNERS


                                    EXHIBIT G
                   DESIGNATION OF THE PREFERENCES, CONVERSION
                 AND OTHER RIGHTS, VOTING POWERS, RESTRICTIONS,
            LIMITATIONS AS TO DISTRIBUTIONS, QUALIFICATIONS AND TERMS
                          AND CONDITIONS OF REDEMPTION
                                     OF THE
                            SERIES A PREFERRED UNITS

                                    EXHIBIT H
                                 EXCLUDED UNITS


                                     -vii-


<PAGE>   9


                           FIRST AMENDED AND RESTATED
                        AGREEMENT OF LIMITED PARTNERSHIP
                                       OF
                               VORNADO REALTY L.P.

      THIS FIRST AMENDED AND RESTATED AGREEMENT OF LIMITED PARTNERSHIP OF
Vornado Realty L.P., dated as of April 15, 1997, is entered into by and among
Vornado Realty Trust, a Maryland real estate investment trust as the General
Partner of and a Limited Partner in the Partnership, FW/Mendik REIT, L.L.C., a
Delaware limited liability company, as a Limited Partner in the Partnership, and
The Mendik Company, Inc., a Maryland corporation, as a Limited Partner in the
Partnership, together with any other Persons who become Partners in the
Partnership as provided herein.

      WHEREAS, the Partnership was formed under the name "Mendik Real Estate
Group, L.P." on October 2, 1996, and, on October 2, 1996, the Partnership
adopted an Agreement of Limited Partnership (the "Prior Agreement");

      WHEREAS, on November 7, 1996, the general partner of the Partnership
changed the Partnership's name to "The Mendik Company, L.P." and, in connection
therewith, caused a certificate of Amendment to the Certificate of Limited
Partnership of the Partnership to be filed in the office of the Delaware
Secretary of State on November 8, 1996;

      WHEREAS, FW/Mendik REIT, L.L.C. and The Mendik Company, Inc., the partners
of the Partnership under the Prior Agreement, have immediately prior to the
Effective Date recapitalized the Partnership;

      WHEREAS, the Partnership proposes to acquire certain property and, in
connection therewith, to admit Vornado Realty Trust as an Additional Limited
Partner in the Partnership and immediately thereafter to convert the General
Partnership Interest held by The Mendik Company, Inc. to a Limited Partnership
Interest in the Partnership; and

      WHEREAS, in connection with the foregoing transactions the parties hereto
have agreed to amend and restate the Prior Agreement on the terms set forth
below;

      NOW, THEREFORE, in consideration of the mutual covenants set forth herein,
and for other good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the parties hereto hereby amend and restate the
Prior Agreement in its entirety and agree to continue the Partnership as a
limited partnership under the Delaware Revised Uniform Limited Partnership Act,
as amended from time to time, as follows:


                                    ARTICLE I
                                  DEFINED TERMS

            The following definitions shall be for all purposes, unless
otherwise clearly indicated to the contrary, applied to the terms used in this
Agreement.

            "Act " means the Delaware Revised Uniform Limited Partnership Act,
as it may be amended from time to time, and any successor to such statute.

            "Additional Limited Partner " means a Person admitted to the
Partnership as a Limited Partner pursuant to Section 12.2 hereof and who is
shown as such on the books and records of the Partnership.

            "Adjusted Capital Account " means the Capital Account maintained for
each Partner as of the end of each Partnership Year (i) increased by any amounts
which such Partner is obligated to restore pursuant to any provision


<PAGE>   10
of this Agreement or is deemed to be obligated to restore pursuant to the
penultimate sentences of Regulations Sections 1.704-2(g)(1) and 1.704-2(i)(5)
and (ii) decreased by the items described in Regulations Sections
1.704-1(b)(2)(ii)(d)(4), 1.704-1(b)(2)(ii)(d)(5) and 1.704-1(b)(2)(ii)(d)(6).
The foregoing definition of Adjusted Capital Account is intended to comply with
the provisions of Regulations Section 1.704-1(b)(2)(ii)(d) and shall be
interpreted consistently therewith.

            "Adjusted Capital Account Deficit " means, with respect to any
Partner, the deficit balance, if any, in such Partner's Adjusted Capital Account
as of the end of the relevant Partnership Year.

            "Adjusted Property " means any property the Carrying Value of which
has been adjusted pursuant to Exhibit B hereto.

            "Adjustment Date " has the meaning set forth in Section 4.2.B
hereof.

            "Affiliate " means, with respect to any Person, (i) any Person
directly or indirectly controlling, controlled by or under common control with
such Person, (ii) any Person owning or controlling ten percent (10%) or more of
the outstanding voting interests of such Person, (iii) any Person of which such
Person owns or controls ten percent (10%) or more of the voting interests or
(iv) any officer, director, general partner or trustee of such Person or any
Person referred to in clauses (i), (ii), and (iii) above. 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 voting securities, by contract or otherwise,
and the terms "controlling" and "controlled" have meanings correlative to the
foregoing.

            "Affiliated Transferee " means, with respect to any Limited Partner,
a member of such Limited Partner's Immediate Family, a trust formed solely for
the benefit of such Limited Partner and/or members of such Limited Partner's
Immediate Family, or any partnership, limited liability company, joint venture,
corporation or other business entity all of the interests in which are, and
remain, directly or indirectly owned and controlled solely by such Limited
Partner and/or members of such Limited Partner's Immediate Family, and if the
Limited Partner is an entity and owned Partnership Units on the Effective Date,
Persons who, as of the Effective Date, directly or indirectly owned interests in
or were beneficiaries of such Limited Partner and continue to own such interests
(or be beneficiaries) at the time of the proposed transfers or any Affiliated
Transferee of such Persons.

            "Agreed Value " means (i) in the case of any Contributed Property
contributed to the Partnership as part of or in connection with the
Consolidation, the amount set forth on Exhibit E attached hereto as the Agreed
Value of such Property; (ii) in the case of any other Contributed Property, the
704(c) Value of such property as of the time of its contribution to the
Partnership, reduced by any liabilities either assumed by the Partnership upon
such contribution or to which such property is subject when contributed; and
(iii) in the case of any property distributed to a Partner by the Partnership,
the Partnership's Carrying Value of such property at the time such property is
distributed, reduced by any indebtedness either assumed by such Partner upon
such distribution or to which such property is subject at the time of
distribution as determined under Section 752 of the Code and the regulations
thereunder.

            "Agreement " means this First Amended and Restated Agreement of
Limited Partnership, as it may be amended, supplemented or restated from time to
time.

            "Assignee " means a Person to whom one or more Partnership Units
have been transferred in a manner permitted under this Agreement, but who has
not become a Substituted Limited Partner, and who has the rights set forth in
Section 11.5 hereof.

            "Bankruptcy " with respect to any Person shall be deemed to have
occurred when (a) the Person commences a voluntary proceeding seeking
liquidation, reorganization or other relief under any bankruptcy, insolvency or
other similar law now or hereafter in effect, (b) the Person is adjudged as
bankrupt or insolvent, or a final and 


                                      -2-
<PAGE>   11
nonappealable order for relief under any bankruptcy, insolvency or similar law
now or hereafter in effect has been entered against the Person, (c) the Person
executes and delivers a general assignment for the benefit of the Person's
creditors, (d) the Person files an answer or other pleading admitting or failing
to contest the material allegations of a petition filed against the Person in
any proceeding of the nature described in clause (b) above, (e) the Person
seeks, consents to or acquiesces in the appointment of a trustee, receiver or
liquidator for the Person or for all or any substantial part of the Person's
properties, (f) any proceeding seeking liquidation, reorganization or other
relief under any bankruptcy, insolvency or other similar law now or hereafter in
effect has not been dismissed within one hundred twenty (120) days after the
commencement thereof, (g) the appointment without the Person's consent or
acquiescence of a trustee, receiver of liquidator has not been vacated or stayed
within ninety (90) days of such appointment or (h) an appointment referred to in
clause (g) is not vacated within ninety (90) days after the expiration of any
such stay.

            "Book-Tax Disparities " means, with respect to any item of
Contributed Property or Adjusted Property, as of the date of any determination,
the difference between the Carrying Value of such Contributed Property or
Adjusted Property and the adjusted basis thereof for federal income tax purposes
as of such date. A Partner's share of the Partnership's Book-Tax Disparities in
all of its Contributed Property and Adjusted Property will be reflected by the
difference between such Partner's Capital Account balance as maintained pursuant
to Exhibit B hereto and the hypothetical balance of such Partner's Capital
Account computed as if it had been maintained, with respect to each such
Contributed Property or Adjusted Property, strictly in accordance with federal
income tax accounting principles.

            "Business Day " means any day except a Saturday, Sunday or other day
on which commercial banks in New York, New York are authorized or required by
law to close.

            "Capital Account " means the Capital Account maintained for a
Partner pursuant to Exhibit B hereto.

            "Capital Contribution " means, with respect to any Partner, any
cash, cash equivalents or the Agreed Value of Contributed Property which such
Partner contributes or is deemed to contribute to the Partnership pursuant to
Section 4.1 or 4.2 hereof.

            "Carrying Value " means (i) with respect to a Contributed Property
or Adjusted Property, the 704(c) Value of such property reduced (but not below
zero) by all Depreciation with respect to such Contributed Property or Adjusted
Property, as the case may be, charged to the Partners' Capital Accounts and (ii)
with respect to any other Partnership property, the adjusted basis of such
property for federal income tax purposes, all as of the time of determination.
The Carrying Value of any property shall be adjusted from time to time in
accordance with Exhibit B hereto, and to reflect changes, additions or other
adjustments to the Carrying Value for dispositions and acquisitions of
Partnership properties, as deemed appropriate by the General Partner.

            "Cash Amount " means an amount of cash equal to the Value on the
Valuation Date of the Shares Amount, subject to Section 8.6.A(iv).

            "Certificate " means the Certificate of Limited Partnership of the
Partnership filed in the office of the Delaware Secretary of State on October 2,
1996, as amended by a Certificate of Amendment filed in Delaware on November 8,
1996, and as further amended from time to time in accordance with the terms
hereof and the Act.

            "Charter Documents " has the meaning set forth in Section 7.11.D
hereof.

            "Class A Unit " means any Partnership Unit that is not specifically
designated by the General Partner as being of another specified class of
Partnership Units.

            "Class B Unit " means a Partnership Unit that is specifically
designated by the General Partner as being a Class B Unit.


                                      -3-
<PAGE>   12


            "Class C Accumulated Amount " has the meaning set forth in Section
4.2.D(i).

            "Class C Preferential Distribution " has the meaning set forth in
Section 5.1.B.

            "Class C Unit " means any Partnership Unit that is specifically
designated by the General Partner as being a Class C Unit.

            "Class D/E Accumulated Amount " has the meaning set forth in Section
4.2.D(ii).

            "Class D/E Preferential Distribution " has the meaning set forth in
Section 5.1.B.

            "Class D Unit " means a Partnership Unit that is specifically
designated by the General Partner as being a Class D Unit.

            "Class E Unit " means any Partnership Unit that is specifically
designated by the General Partner as being a Class E Unit.

            "Code " means the Internal Revenue Code of 1986, as amended and in
effect from time to time, as interpreted by the applicable regulations
thereunder. Any reference herein to a specific section or sections of the Code
shall be deemed to include a reference to any corresponding provision of future
law.

            "Common Partnership Unit " means any Class A, Class B, Class C,
Class D and Class E Unit and any other Partnership Unit that is not a Preference
Unit.

            "Consent " means the consent or approval of a proposed action by a
Partner given in accordance with Section 14.2 hereof.

            "Consent of Certain Limited Partners " means Consent of the holders
of 75% in the aggregate of the Two Penn Plaza Units, the Eleven Penn Plaza
Units, and the 866 U.N. Plaza Units, collectively considered as one group,
provided that:

            (A) if:

                        (i) there has been a prior transaction involving the Two
                  Penn Plaza Property, the Eleven Penn Plaza Property, or the
                  866 U.N. Plaza Property, as the case may be, that has been
                  approved by the holders of the Two Penn Plaza Units, the
                  Eleven Penn Plaza Units, or the 866 U.N. Plaza Units, as the
                  case may be, pursuant to Section 7.11.C(1), 7.11.C(2) or
                  7.11.C(3), as applicable, and

                        (ii) no holder of Two Penn Plaza Units, Eleven Penn
                  Plaza Units, or 866 U.N. Plaza Units, as applicable with
                  respect to a transaction involving Two Penn Plaza, Eleven Penn
                  Plaza or 866 U.N. Plaza, respectively, would recognize gain
                  for federal income tax purposes with respect to (but only with
                  respect to) such Partnership Units in excess of $1.00 as a
                  result of the sale or other disposition of all such
                  Partnership Units for $1.00 (that is, no Limited Partner has a
                  "negative capital account" with respect to such Partnership
                  Units),

            then the "Certain Limited Partners" shall not be considered to
            include the holders of such Partnership Units; and

            (B) if any holder of Two Penn Plaza Units, Eleven Penn Plaza Units
            or 866 U.N. Plaza Units, as applicable, has received from the
            Partnership the payment described in Section 7.11.C(7) in respect 


                                      -4-
<PAGE>   13
            of such Partnership Units, and the amount of such payment is, at the
            time that it is made, equal to the full amount that would be payable
            under Section 7.11.C(7) with respect to such Partnership Units if
            the Two Penn Plaza Property, the Eleven Penn Plaza Property, or the
            866 U.N. Plaza Property, as applicable, were to have been sold on
            such date for its market value, then the "Certain Limited Partners"
            shall not include such holder.

            "Consent of the Outside Limited Partners " means the Consent of
Limited Partners (excluding for this purpose any Limited Partnership Interests
held by the General Partner, any Person of which the General Partner owns or
controls more than fifty percent (50%) of the voting interests and any Person
owning or controlling, directly or indirectly, more than fifty percent (50%) of
the outstanding voting interests of the General Partner) holding Percentage
Interests regardless of class that are greater than fifty percent (50%) of the
aggregate Percentage Interest of all Limited Partners of all classes taken
together who are not excluded for the purposes hereof.

            "Consolidation " means the transactions whereby the Partnership will
acquire all or substantially all of the interests in the assets currently owned
by the General Partner, interests in certain office properties located in
midtown Manhattan, and certain property management businesses that provide
services to those office properties and to other properties in the New York
metropolitan area, in exchange for Partnership Units, all as described in a
Master Consolidation Agreement dated as of March 12, 1997 among the General
Partner, Vornado Sub, the Partnership and the other entities named therein.

            "Consolidation Transaction " has the meaning set forth in Section
7.11.C(6) hereof.

            "Contributed Property " means each property or other asset
contributed to the Partnership, in such form as may be permitted by the Act, but
excluding cash contributed or deemed contributed to the Partnership. Once the
Carrying Value of a Contributed Property is adjusted pursuant to Exhibit B
hereto, such property shall no longer constitute a Contributed Property for
purposes of Exhibit B hereto, but shall be deemed an Adjusted Property for such
purposes.

            "Conversion Factor " means 1.0; provided that in the event that the
General Partner Entity (i) declares (and the applicable record date has passed
or will have passed before a redeeming Partner would receive cash or Common
Shares in respect of the Partnership Units being redeemed) or pays a dividend on
its outstanding Shares in Shares or makes a distribution to all holders of its
outstanding Shares in Shares, (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 or combination
(assuming for such purposes that such dividend, distribution, subdivision or
combination 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 or
combination; and provided further that in the event that an entity shall cease
to be the General Partner Entity (the "Predecessor Entity") and another entity
shall become the General Partner Entity (the "Successor Entity"), the Conversion
Factor shall be adjusted by multiplying the Conversion Factor by a fraction, the
numerator of which is the Value of one Share of the Predecessor Entity,
determined as of the time immediately prior to when the Successor Entity becomes
the General Partner Entity, and the denominator of which is the Value of one
Share of the Successor Entity, determined as of that same date. (For purposes of
the second proviso in the preceding sentence, in the event that any shareholders
of the Predecessor Entity will receive consideration in connection with the
transaction in which the Successor Entity becomes the General Partner Entity,
the numerator in the fraction described above for determining the adjustment to
the Conversion Factor (that is, the Value of one Share of the Predecessor
Entity) shall be the sum of the greatest amount of cash and the fair market
value of any securities and other consideration that the holder of one Share in
the Predecessor Entity could have received in such transaction (determined
without regard to any provisions governing fractional shares).) Any adjustment
to the Conversion Factor shall become effective immediately after the effective
date of such 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 in order to avoid 


                                      -5-
<PAGE>   14
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 Partnership Units and (y) if a Specified Redemption Date shall
fall between the record date 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.

            "Convertible Funding Debt " has the meaning set forth in Section
7.5.F hereof.

            "Debt " means, as to any Person, as of any date of determination,
(i) all indebtedness of such Person for borrowed money or for the deferred
purchase price of property or services, (ii) all amounts owed by such Person to
banks or other Persons in respect of reimbursement obligations under letters of
credit, surety bonds and other similar instruments guaranteeing payment or other
performance of obligations by such Person, (iii) all indebtedness for borrowed
money or for the deferred purchase price of property or services secured by any
lien on any property owned by such Person, to the extent attributable to such
Person's interest in such property, even though such Person has not assumed or
become liable for the payment thereof, and (iv) obligations of such Person
incurred in connection with entering into a lease which, in accordance with
generally accepted accounting principles, should be capitalized.

            "Declaration of Trust " means the Declaration of Trust or other
similar organizational document governing the General Partner, as amended,
supplemented or restated from time to time.

            "Deemed Partnership Interest Value " means, as of any date with
respect to any class of Partnership Interests, the Deemed Value of the
Partnership Interest of such class multiplied by the applicable Partner's
Percentage Interest of such class.

            "Deemed Value of the Partnership Interest " means, as of any date
with respect to any class of Partnership Interests, (a) if the common shares of
beneficial interest (or other comparable equity interests) of the General
Partner are Publicly Traded (i) the total number of shares of beneficial
interest (or other comparable equity interest) of the General Partner
corresponding to such class of Partnership Interest (as provided for in Section
4.2.B hereof) issued and outstanding as of the close of business on such date
(excluding any treasury shares) multiplied by the Value of a share of such
beneficial interest (or other comparable equity interest) on such date divided
by (ii) the Percentage Interest of the General Partner in such class of
Partnership Interests on such date, and (b) otherwise, the aggregate Value of
such class of Partnership Interests determined as set forth in the fourth and
fifth sentences of the definition of Value.

            "Depreciation " means, for each fiscal year, an amount equal to the
federal income tax depreciation, amortization, or other cost recovery deduction
allowable with respect to an asset for such year, except that if the Carrying
Value of an asset differs from its adjusted basis for federal income tax
purposes at the beginning of such year or other period, Depreciation shall be an
amount which bears the same ratio to such beginning Carrying Value as the
federal income tax depreciation, amortization, or other cost recovery deduction
for such year bears to such beginning adjusted tax basis; provided, however,
that if the federal income tax depreciation, amortization, or other cost
recovery deduction for such year is zero, Depreciation shall be determined with
reference to such beginning Carrying Value using any reasonable method selected
by the General Partner.

            "866 U.N. Plaza Associates " means 866 United Nations Plaza
Associates LLC, a New York limited liability company.

            "866 U.N. Plaza Property " has the meaning set forth in Section
7.11.C hereof.

            "866 U.N. Plaza Units " has the meaning set forth in Section 7.11.C
hereof.

            "Effective Date " means the date of the closing of the
Consolidation.


                                      -6-
<PAGE>   15
            "Eleven Penn Partnerships " means M/F Associates, a New York limited
partnership, M/F Eleven Associates, a New York limited partnership, M/S
Associates, a New York limited partnership, and M/S Eleven Associates, a New
York limited partnership.

            "Eleven Penn Plaza Property " has the meaning set forth in Section
7.11.C hereof.

            "Eleven Penn Plaza Units " has the meaning set forth in Section
7.11.C hereof.

            "Equity Merger " has the meaning set forth in Section 7.11.D hereof.

            "ERISA " means the Employee Retirement Income Security Act of 1974,
as amended.

            "Exchange Act " means the Securities Exchange Act of 1934, as
amended.

            "Exchanged Property " has the meaning set forth in Section 7.11.C
hereof.

            "Funding Debt " means the incurrence of any Debt by or on behalf of
the General Partner for the purpose of providing funds to the Partnership.

            "Funds From Operations " shall mean, with respect to any period, the
General Partner's "funds from operations," calculated in a manner consistent
with the calculation of such measure as it is used in the General Partner's
consolidated financial statements appearing in its most recent public filing on
Form 10-K or Form 10-Q (whichever is more recent).

            "FW/Mendik LLC " means FW/Mendik REIT, L.L.C., a Delaware limited
liability company.

            "General Partner " means Vornado Realty Trust, a Maryland real
estate investment trust, or its successors as general partner of the
Partnership.

            "General Partner Entity " means the General Partner; provided,
however, that if (i) the common shares of beneficial interest (or other
comparable equity interests) of the General Partner are at any time not Publicly
Traded and (ii) the shares of common stock (or other comparable equity
interests) of an entity that owns, directly or indirectly, fifty percent (50%)
or more of the common shares of beneficial interest (or other comparable equity
interests) of the General Partner are Publicly Traded, the term "General Partner
Entity" shall refer to such entity whose shares of common stock (or other
comparable equity securities) are Publicly Traded. If both requirements set
forth in clauses (i) and (ii) above are not satisfied, then the term "General
Partner Entity" shall mean the General Partner.

            "General Partner Payment " has the meaning set forth in Section
15.14 hereof.

            "General Partnership Interest " means a Partnership Interest held by
the General Partner that is a general partnership interest. A General
Partnership Interest may be expressed as a number of Partnership Units.

            "Immediate Family " means, with respect to any natural Person, such
natural Person's spouse, parents, descendants, nephews, nieces, brothers and
sisters.

            "Incapacity" or "Incapacitated " means, (i) as to any individual
Partner, death, total physical disability or entry by a court of competent
jurisdiction adjudicating such Partner incompetent to manage his or her Person
or estate, (ii) as to any corporation which is a Partner, the filing of a
certificate of dissolution, or its equivalent, for the corporation or the
revocation of its charter, (iii) as to any partnership which is a Partner, the
dissolution and commencement of winding up of the partnership, (iv) as to any
estate which is a Partner, the distribution by the fiduciary 


                                      -7-
<PAGE>   16
of the estate's entire interest in the Partnership, (v) as to any trustee of a
trust which is a Partner, the termination of the trust (but not the substitution
of a new trustee) or (vi) as to any Partner, the Bankruptcy of such Partner.

            "Indemnitee " means (i) any Person made a party to a proceeding or
threatened with being made a party to a proceeding by reason of its status as
(A) the General Partner, (B) a Limited Partner or (C) an officer of the
Partnership (or any Subsidiary or other entity in which the Partnership owns an
equity interest) or a trustee/director, officer or shareholder of the General
Partner or the General Partner Entity (or any Subsidiary or other entity in
which the General Partner owns an equity interest (so long as the General
Partner's ownership of an interest in such entity is not prohibited by Section
7.5.A) or for which the General Partner, acting on behalf of the Partnership,
requests the trustee/director, officer or shareholder to serve as a director,
officer, trustee or agent, including serving as a trustee of an employee benefit
plan) and (ii) such other Persons (including Affiliates of the General Partner,
a Limited Partner or the Partnership) as the General Partner may designate from
time to time (whether before or after the event giving rise to potential
liability), in its sole and absolute discretion.

            "IRS " means the Internal Revenue Service, which administers the
internal revenue laws of the United States.

            "Limited Partner " means any Person named as a Limited Partner in
Exhibit A attached hereto, as such Exhibit may be amended and restated from time
to time, or any Substituted Limited Partner or Additional Limited Partner, in
such Person's capacity as a Limited Partner in the Partnership.

            "Limited Partnership Interest " means a Partnership Interest of a
Limited Partner in the Partnership representing a fractional part of the
Partnership Interests of all Limited Partners and includes any and all benefits
to which the holder of such a Partnership Interest may be entitled as provided
in this Agreement, together with all obligations of such Person to comply with
the terms and provisions of this Agreement. A Limited Partnership Interest may
be expressed as a number of Partnership Units.

            "Liquidating Event " has the meaning set forth in Section 13.1
hereof.

            "Liquidating Transaction " has the meaning set forth in Section
7.11.C hereof.

            "Liquidator " has the meaning set forth in Section 13.2.A hereof.

            "Majority in Interest " means Partners (excluding the General
Partner) who hold more than fifty percent (50%) of the outstanding Percentage
Interests not held by the General Partner.

            "Mendik Owner " means, with respect to Bernard H. Mendik or David R.
Greenbaum, as applicable, any member of his Immediate Family and any trust
formed solely for the benefit of him and/or members of his Immediate Family, or
any partnership, limited liability company, joint venture, corporation or other
business entity all of the interests in which are, and remain, owned and
controlled solely by him and/or members of his Immediate Family.

            "Net Income " means, for any taxable period, the excess, if any, of
the Partnership's items of income and gain for such taxable period over the
Partnership's items of loss and deduction for such taxable period. The items
included in the calculation of Net Income shall be determined in accordance with
Exhibit B hereto. If an item of income, gain, loss or deduction that has been
included in the initial computation of Net Income is subjected to the special
allocation rules in Exhibit C hereto, Net Income or the resulting Net Loss,
whichever the case may be, shall be recomputed without regard to such item.

            "Net Loss " means, for any taxable period, the excess, if any, of
the Partnership's items of loss and deduction for such taxable period over the
Partnership's items of income and gain for such taxable period. The items
included in the calculation of Net Loss shall be determined in accordance with
Exhibit B. If an item of income, gain, 


                                      -8-
<PAGE>   17
loss or deduction that has been included in the initial computation of Net Loss
is subjected to the special allocation rules in Exhibit C hereto, Net Loss or
the resulting Net Income, whichever the case may be, shall be recomputed without
regard to such item.

            "New Securities " means (i) any rights, options, warrants or
convertible or exchangeable securities having the right to subscribe for or
purchase shares of beneficial interest (or other comparable equity interest) of
the General Partner, excluding grants under any Stock Option Plan, or (ii) any
Debt issued by the General Partner that provides any of the rights described in
clause (i).

            "Non-Class D/E Units " has the meaning set forth in Section
5.1(B)(vii).

            "Nonrecourse Built-in Gain " means, with respect to any Contributed
Properties or Adjusted Properties that are subject to a mortgage or negative
pledge securing a Nonrecourse Liability, the amount of any taxable gain that
would be allocated to the Partners pursuant to Section 2.B of Exhibit C hereto
if such properties were disposed of in a taxable transaction in full
satisfaction of such liabilities and for no other consideration.

            "Nonrecourse Deductions " has the meaning set forth in Regulations
Section 1.704-2(b)(1), and the amount of Nonrecourse Deductions for a
Partnership Year shall be determined in accordance with the rules of Regulations
Section 1.704-2(c).

            "Nonrecourse Liability " has the meaning set forth in Regulations
Section 1.752-1(a)(2).

            "Notice of Redemption " means a Notice of Redemption substantially
in the form of Exhibit D attached hereto.

            "Partner " means the General Partner or a Limited Partner, and
"Partners" means the General Partner and the Limited Partners.

            "Partner Minimum Gain " means an amount, with respect to each
Partner Nonrecourse Debt, equal to the Partnership Minimum Gain that would
result if such Partner Nonrecourse Debt were treated as a Nonrecourse Liability,
determined in accordance with Regulations Section 1.704-2(i)(3).

            "Partner Nonrecourse Debt " has the meaning set forth in Regulations
Section 1.704-2(b)(4).

            "Partner Nonrecourse Deductions " has the meaning set forth in
Regulations Section 1.704-2(i)(2), and the amount of Partner Nonrecourse
Deductions with respect to a Partner Nonrecourse Debt for a Partnership Year
shall be determined in accordance with the rules of Regulations Section
1.704-2(i)(2).

            "Partnership " means the limited partnership formed under the Act
and continued upon the terms and conditions set forth in this Agreement, and any
successor thereto.

            "Partnership Interest " means a Limited Partnership Interest or the
General Partnership Interest, as the context requires, and includes any and all
benefits to which the holder of such a Partnership Interest may be entitled as
provided in this Agreement, together with all obligations of such Person to
comply with the terms and provisions of this Agreement. A Partnership Interest
may be expressed as a number of Partnership Units.

            "Partnership Minimum Gain " has the meaning set forth in Regulations
Section 1.704-2(b)(2), and the amount of Partnership Minimum Gain, as well as
any net increase or decrease in Partnership Minimum Gain, for a Partnership Year
shall be determined in accordance with the rules of Regulations Section
1.704-2(d).


                                      -9-
<PAGE>   18
            "Partnership Record Date " means the record date established by the
General Partner either (i) for the making of any distribution pursuant to
Section 5.1 hereof, which record date shall be the same as the record date
established by the General Partner Entity for a distribution to its shareholders
of some or all of its portion of such distribution received by the General
Partner if the shares of common stock (or comparable equity interests) of the
General Partner Entity are Publicly Traded, or (ii) if applicable, for
determining the Partners entitled to vote on or consent to any proposed action
for which the consent or approval of the Partners is sought pursuant to Section
14.2 hereof.

            "Partnership Unit " means a fractional, undivided share of the
Partnership Interests of all Partners issued pursuant to Sections 4.1 and 4.2
hereof, and includes Class A Units, Class B Units, Class C Units, Class D Units,
Class E Units and any other classes or series of Partnership Units established
after the date hereof. The number of Partnership Units outstanding and the
Percentage Interests in the Partnership represented by such Partnership Units
are set forth in Exhibit A hereto, as such Exhibit may be amended and restated
from time to time. The ownership of Partnership Units may be evidenced by a
certificate in a form approved by the General Partner.

            "Partnership Year " means the fiscal year of the Partnership.

            "Percentage Interest " means, as to a Partner holding a Partnership
Interest of any class issued hereunder, its interest in such class, determined
by dividing the Partnership Units of such class owned by such Partner by the
total number of Partnership Units of such class then outstanding as specified in
Exhibit A attached hereto, as such exhibit may be amended and restated from time
to time, multiplied by the aggregate Percentage Interest allocable to such class
of Partnership Interests. For such time or times as the Partnership shall at any
time have outstanding more than one class of Partnership Interests, the
Percentage Interest attributable to each class of Partnership Interests shall be
determined as set forth in Section 4.2.B hereof.

            "Person " means a natural person, partnership (whether general or
limited), trust, estate, association, corporation, limited liability company,
unincorporated organization, custodian, nominee or any other individual or
entity in its own or any representative capacity.

            "Predecessor Entity " has the meaning set forth in the definition of
"Conversion Factor" herein.

            "Preference Units " has the meaning set forth in Section 4.2.E.

            "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.

            "Qualified REIT Subsidiary " means any Subsidiary of the General
Partner that is a "qualified REIT subsidiary" within the meaning Section 856(i)
of the Code. Except as otherwise specifically provided herein, a Qualified REIT
Subsidiary of the General Partner that holds as its only assets direct and/or
indirect interests in the Partnership will not be treated as an entity separate
from the General Partner.

            "Recapture Income " means any gain recognized by the Partnership
(computed without regard to any adjustment required by Section 743 of the Code)
upon the disposition of any property or asset of the Partnership, which gain is
characterized as ordinary income because it represents the recapture of
deductions previously taken with respect to such property or asset.

            "Redeeming Partner " has the meaning set forth in Section 8.6.A
hereof.

            "Redemption Amount " means either the Cash Amount or the Shares
Amount, as determined by the General Partner in its sole and absolute
discretion; provided that in the event that the Shares are not Publicly Traded


                                      -10-
<PAGE>   19
at the time a Redeeming Partner exercises its Redemption Right, the Redemption
Amount shall be paid only in the form of the Cash Amount unless the Redeeming
Partner, in its sole and absolute discretion, consents to payment of the
Redemption Amount in the form of the Shares Amount; provided further, the
foregoing is subject to Section 8.6.A(iv). A Redeeming Partner shall have no
right, without the General Partner's consent, in its sole and absolute
discretion, to receive the Redemption Amount in the form of the Shares Amount.

            "Redemption Right " has the meaning set forth in Section 8.6.A
hereof.

            "Regulations " means the Income Tax Regulations promulgated under
the Code, as such regulations may be amended from time to time (including
corresponding provisions of succeeding regulations).

            "REIT " means a real estate investment trust under Section 856 of
the Code.

            "REIT Expenses " shall mean (i) costs and expenses relating to the
continuity of existence of the General Partner and any Person in which the
General Partner owns an equity interest, to the extent not prohibited by Section
7.5.A (and excluding expenses relating to any Person in which the General
Partner acquired an interest with the Consent of the Outside Limited Partners,
unless the Consent of the Outside Limited Partners has been obtained to include
such expenses within the definition of "REIT Expenses"), other than the
Partnership (which Persons shall, for purposes of this definition, be included
within the definition of "General Partner"), including taxes, fees and
assessments associated therewith (other than federal, state or local income
taxes imposed upon the General Partner as a result of the General Partner's
failure to distribute to its shareholders an amount equal to its taxable
income), any and all costs, expenses or fees payable to any trustee or director
of the General Partner or such Persons, (ii) costs and expenses relating to any
offer or registration of securities by the General Partner (the proceeds of
which will be contributed or advanced to the Partnership) and all statements,
reports, fees and expenses incidental thereto, including underwriting discounts
and selling commissions applicable to any such offer of securities, (iii) costs
and expenses associated with the preparation and filing of any periodic reports
by the General Partner under federal, state or local laws or regulations,
including filings with the SEC, (iv) costs and expenses associated with
compliance by the General Partner with laws, rules and regulations promulgated
by any regulatory body, including the Securities and Exchange Commission, and
(v) all other operating or administrative costs of the General Partner incurred
in the ordinary course of its business; provided, however, that any of the
foregoing expenses that are determined by the General Partner to be expenses
relating to the ownership and operation of, or for the benefit of, the
Partnership shall be treated, subject to Section 7.4.E hereof, as reimbursable
expenses under Section 7.4.B hereof rather than as "REIT Expenses".

            "REIT Requirements " has the meaning set forth in Section 5.1.A
hereof.

            "Replacement Property " has the meaning set forth in Section 7.11.C
hereof.

            "Residual Gain" or "Residual Loss " means any item of gain or loss,
as the case may be, of the Partnership recognized for federal income tax
purposes resulting from a sale, exchange or other disposition of Contributed
Property or Adjusted Property, to the extent such item of gain or loss is not
allocated pursuant to Section 2.B.1(a) or 2.B.2(a) of Exhibit C hereto to
eliminate Book-Tax Disparities.

            "Restricted Partner " means any of FW/Mendik LLC, Bernard H. Mendik,
David R. Greenbaum, any Mendik Owner and any other Person identified on Exhibit
F hereto.

            "Safe Harbors " has the meaning set forth in Section 11.6.F hereof.

            "Securities Act " means the Securities Act of 1933, as amended.

            "704(c) Value " of any Contributed Property means the fair market
value of such property at the time of contribution as determined by the General
Partner using such reasonable method of valuation as it may adopt. Subject 


                                      -11-
<PAGE>   20
to Exhibit B hereto, the General Partner shall, in its sole and absolute
discretion, use such method as it deems reasonable and appropriate to allocate
the aggregate of the 704(c) Values of Contributed Properties in a single or
integrated transaction among each separate property on a basis proportional to
their fair market values. The 704(c) Values of the Contributed Properties
contributed to the Partnership as part of or in connection with the
Consolidation are set forth on Exhibit E attached hereto.

            "Share " means a share of beneficial interest (or other comparable
equity interest) of the General Partner Entity. Shares may be issued in one or
more classes or series in accordance with the terms of the Declaration of Trust
(or, if the General Partner is not the General Partner Entity, the
organizational documents of the General Partner Entity). In the event that 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 Partnership Interests for which the
reference to Shares is made. When used with reference to Class A Units, Class C
Units, Class D Units or Class E Units, the term "Shares" refers to common shares
of beneficial interest (or other comparable equity interest) of the General
Partner Entity.

            "Shares Amount " means a number of Shares equal to the product of
the number of Partnership Units offered for redemption by a Redeeming Partner
times the Conversion Factor; provided, that in the event the General Partner
Entity issues to all holders of Shares rights, options, warrants or convertible
or exchangeable securities entitling such holders to subscribe for or purchase
Shares or any other securities or property (collectively, the "rights"), then
the Shares Amount shall also include such rights that a holder of that number of
Shares would be entitled to receive; and provided, further, that the Shares
Amount shall be adjusted pursuant to Section 7.5 hereof in the event that the
General Partner acquires material assets other than on behalf of the
Partnership.

            "Specified Redemption Date " means the tenth Business Day after
receipt by the General Partner of a Notice of Redemption; provided, that if the
Shares are not Publicly Traded, the Specified Redemption Date means the
thirtieth Business Day after receipt by the General Partner of a Notice of
Redemption.

            "Stock Option Plan " means any share or stock incentive plan or
similar compensation arrangement (including, without limitation, any arrangement
whereby the Partnership or the General Partner delivers Units or shares of
capital stock of the General Partner into a "rabbi trust") of the General
Partner, the Partnership or any Affiliate of the Partnership or the General
Partner, as the context may require.

            "Subsidiary " means, with respect to any Person, any corporation,
limited liability company, partnership or joint venture, or other entity of
which a majority of (i) the voting power of the voting equity securities or (ii)
the outstanding equity interests is owned, directly or indirectly, by such
Person.

            "Substituted Limited Partner " means a Person who is admitted as a
Limited Partner to the Partnership pursuant to Section 11.4 hereof.

            "Successor Entity " has the meaning set forth in the definition of
"Conversion Factor" herein.

            "Successor Partnership " has the meaning set forth in Section 7.11.C
hereof.

            "Tenant " means any tenant from which the General Partner derives
rent, either directly or indirectly through limited liability companies or
partnerships, including the Partnership, or through any Qualified REIT
Subsidiary.

            "Terminating Capital Transaction " means any sale or other
disposition of all or substantially all of the assets of the Partnership for
cash or a related series of transactions that, taken together, result in the
sale or other disposition of all or substantially all of the assets of the
Partnership for cash.

            "Termination Transaction " has the meaning set forth in Section
11.2.B hereof.


                                      -12-
<PAGE>   21
            "Title 8 " means Title 8 of the Corporations and Associations
Article of the Annotated Code of Maryland.

            "Transferred Property " has the meaning set forth in Section 7.11.C.
hereof.

            "Two Penn Plaza Associates " means Two Penn Plaza Associates, L.P.,
a New York limited partnership.

            "Two Penn Plaza Property " has the meaning set forth in Section
7.11.C hereof.

            "Two Penn Plaza Units " has the meaning set forth in Section 7.11.C
hereof.

            "Unrealized Gain " attributable to any item of Partnership property
means, as of any date of determination, the excess, if any, of (i) the fair
market value of such property (as determined under Exhibit B hereto) as of such
date, over (ii) the Carrying Value of such property (prior to any adjustment to
be made pursuant to Exhibit B hereto) as of such date.

            "Unrealized Loss " attributable to any item of Partnership property
means, as of any date of determination, the excess, if any, of (i) the Carrying
Value of such property (prior to any adjustment to be made pursuant to Exhibit B
hereto) as of such date, over (ii) the fair market value of such property (as
determined under Exhibit B hereto) as of such date.

            "Valuation Date " means the date of receipt by the General Partner
of a Notice of Redemption or, if such date is not a Business Day, the first
Business Day thereafter.

            "Value " means, with respect to any outstanding Shares of the
General Partner Entity that are Publicly Traded, the average of the daily market
price for the ten (10) consecutive trading days immediately preceding the date
with respect to which value must be determined or, if such day is not a Business
Day, the immediately preceding Business Day. The market price for each such
trading day shall be the closing price, regular way, on such day, or if no such
sale takes place on such day, the average of the closing bid and asked prices on
such day. In the event that the outstanding Shares of the General Partner Entity
are Publicly Traded and the Shares Amount includes rights that a holder of
Shares would be entitled to receive, then the Value of such rights shall be
determined by the General Partner acting in good faith on the basis of such
quotations and other information as it considers, in its reasonable judgment,
appropriate. In the event that the Shares of the General Partner Entity are not
Publicly Traded, the Value of the Shares Amount per Partnership Unit offered for
redemption (which will be the Cash Amount per Partnership Unit offered for
redemption payable pursuant to Section 8.6.A hereof) means the amount that a
holder of one Partnership Unit would receive if each of the assets of the
Partnership were to be sold for its fair market value on the Specified
Redemption Date, the Partnership were to pay all of its outstanding liabilities,
and the remaining proceeds were to be distributed to the Partners in accordance
with the terms of this Agreement. Such Value shall be determined by the General
Partner, acting in good faith and based upon a commercially reasonable estimate
of the amount that would be realized by the Partnership if each asset of the
Partnership (and each asset of each partnership, limited liability company,
joint venture or other entity in which the Partnership owns a direct or indirect
interest) were sold to an unrelated purchaser in an arms' length transaction
where neither the purchaser nor the seller were under economic compulsion to
enter into the transaction (without regard to any discount in value as a result
of the Partnership's minority interest in any property or any illiquidity of the
Partnership's interest in any property). In connection with determining the
Deemed Value of the Partnership Interest for purposes of determining the number
of additional Partnership Units issuable upon a Capital Contribution funded by
an underwritten public offering of shares of beneficial interest (or other
comparable equity interest) of the General Partner, the Value of such shares
shall be the public offering price per share of such class of beneficial
interest (or other comparable equity interest) sold.


                                      -13-
<PAGE>   22
            "Vornado Sub " means Vornado/Saddle Brook L.L.C., a Delaware limited
liability company and a wholly-owned subsidiary of the General Partner.


                                   ARTICLE II
                             ORGANIZATIONAL MATTERS

Section 2.1 Organization

            The Partnership is a limited partnership organized pursuant to the
provisions of the Act and upon the terms and conditions set forth in the Prior
Agreement. The Partners hereby continue the Partnership and amend and restate
the Prior Agreement in its entirety. Except as expressly provided herein to the
contrary, the rights and obligations of the Partners and the administration and
termination of the Partnership shall be governed by the Act. The Partnership
Interest of each Partner shall be personal property for all purposes.

Section 2.2 Name

            The name of the Partnership is Vornado Realty L.P. The Partnership's
business may be conducted under any other name or names deemed advisable by the
General Partner, including the name of the General Partner or any Affiliate
thereof. The words "Limited Partnership," "L.P.," "Ltd." or similar words or
letters shall be included in the Partnership's name where necessary for the
purposes of complying with the laws of any jurisdiction that so requires. The
General Partner in its sole and absolute discretion may change the name of the
Partnership at any time and from time to time and shall notify the Limited
Partners of such change in the next regular communication to the Limited
Partners.

Section 2.3 Registered Office and Agent; Principal Office

            The address of the registered office of the Partnership in the State
of Delaware shall be located at Corporation Trust Center, 1209 Orange Street,
Wilmington, County of New Castle, Delaware 19801, and the registered agent for
service of process on the Partnership in the State of Delaware at such
registered office shall be Corporation Trust Company. The principal office of
the Partnership shall be Vornado Realty L.P., Park 80 West, Plaza II, Saddle
Brook, New Jersey 07663, or such other place as the General Partner may from
time to time designate by notice to the Limited Partners. The Partnership may
maintain offices at such other place or places within or outside the State of
Delaware as the General Partner deems advisable.

Section 2.4 Term

            The term of the Partnership commenced on October 2, 1996, the date
on which the Certificate was filed in the office of the Secretary of State of
the State of Delaware in accordance with the Act, and shall continue until
December 31, 2095 (as such date may be extended by the General Partner in its
sole discretion), unless it is dissolved sooner pursuant to the provisions of
Article XIII hereof or as otherwise provided by law.


                                   ARTICLE III
                                     PURPOSE

Section 3.1 Purpose and Business

            The purpose and nature of the business to be conducted by the
Partnership is (i) to conduct any business that may be lawfully conducted by a
limited partnership organized pursuant to the Act; provided, however, that such
business shall be limited to and conducted in such a manner as to permit the
General Partner Entity (or the General 


                                      -14-
<PAGE>   23
Partner, as applicable) at all times to be classified as a REIT and avoid the
imposition of federal income and excise taxes on the General Partner Entity (or
the General Partner, as applicable), unless the General Partner Entity (or the
General Partner, as applicable) ceases to qualify, or is not qualified, as a
REIT for any reason or reasons; (ii) to enter into any partnership, joint
venture, limited liability company or other similar arrangement to engage in any
of the foregoing or the ownership of interests in any entity engaged, directly
or indirectly, in any of the foregoing; and (iii) to do anything necessary or
incidental to the foregoing. In connection with the foregoing, the Limited
Partners acknowledge that the status of the General Partner Entity (or the
General Partner, as applicable) as a REIT and the avoidance of federal income
and excise taxes on the General Partner Entity (or the General Partner, as
applicable) inures to the benefit of all the Partners and not solely the General
Partner or its Affiliates. Notwithstanding the foregoing, the Limited Partners
acknowledge and agree that the General Partner Entity (or the General Partner,
as applicable) may terminate its status as a REIT under the Code at any time to
the full extent permitted under the Declaration of Trust.

Section 3.2 Powers

            The Partnership shall have full power and authority 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 Partnership,
including, without limitation, directly or through its ownership interest in
other entities, 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 real property, and lease, sell, transfer and dispose of real property;
provided, however, that the Partnership shall not take, or refrain from taking,
any action which, in the judgment of the General Partner, in its sole and
absolute discretion, (i) could adversely affect the ability of the General
Partner Entity (or the General Partner, as applicable) to continue to qualify as
a REIT, (ii) could subject the General Partner Entity (or the General Partner,
as applicable) to any additional taxes under Section 857 or Section 4981 of the
Code or (iii) could violate any law or regulation of any governmental body or
agency having jurisdiction over the General Partner Entity (or the General
Partner, if different) or its securities, unless such action (or inaction) shall
have been specifically consented to by the General Partner in writing.

Section 3.3 Partnership Only for Purposes Specified

            The Partnership shall be a partnership only for the purposes
specified in Section 3.1 above, and this Agreement shall not be deemed to create
a partnership among the Partners with respect to any activities whatsoever other
than the activities within the purposes of the Partnership as specified in
Section 3.1 above.


                                   ARTICLE IV
                       CAPITAL CONTRIBUTIONS AND ISSUANCES
                            OF PARTNERSHIP INTERESTS

Section 4.1 Capital Contributions of the Partners

            A. Capital Contributions to the Partnership on the Effective Date.
The Mendik Company, Inc. and FW/Mendik LLC previously made Capital Contributions
to the Partnership. Immediately prior to the Effective Date, the Partnership was
recapitalized and FW/Mendik LLC was issued Class D Units as the sole Limited
Partner of the Partnership and The Mendik Company, Inc. was issued Class D Units
as the then general partner of the Partnership, which Units will be subject to
Section 4.2.D(iii). On the Effective Date and concurrently with the execution of
this Agreement: (i) the General Partner and certain other Persons are making
additional Capital Contributions to the Partnership in connection with the
Consolidation; (ii) the General Partner is being admitted to the Partnership as
a general partner; and immediately thereafter the General Partnership Interest
held by The Mendik Company, Inc. is being converted to a Limited Partnership
Interest. Thereafter, the General Partner will complete Exhibit A hereto to
reflect the Capital Contributions made by each Partner, the number of
Partnership Units (by class) held by each Partner and 


                                      -15-
<PAGE>   24
the Percentage Interest in the Partnership represented by such Partnership
Units. The Capital Accounts of the Partners and the Carrying Values of the
Partnership's Assets shall be determined as of the Effective Date pursuant to
Section I.D of Exhibit B hereto to reflect the Capital Contributions made prior
to and on the Effective Date.

            B. General Partnership Interest. A number of Partnership Units held
by the General Partner equal to one percent (1%) of all outstanding Partnership
Units shall be deemed to be the General Partner Partnership Units and shall be
the General Partnership Interest. All other Partnership Units held by the
General Partner shall be Limited Partnership Interests and shall be held by the
General Partner in its capacity as a Limited Partner in the Partnership.

            C. Capital Contributions By Merger. To the extent the Partnership
acquires any property by the merger of any other Person into the Partnership,
Persons who receive Partnership Interests in exchange for their interests in the
Person merging into the Partnership shall become Partners and shall be deemed to
have made Capital Contributions as provided in the applicable merger agreement
and as set forth in Exhibit A hereto.

            D. No Obligation to Make Additional Capital Contributions. Except as
provided in Sections 7.5 and 10.5 hereof, the Partners shall have no obligation
to make any additional Capital Contributions or provide any additional funding
to the Partnership (whether in the form of loans, repayments of loans or
otherwise). No Partner shall have any obligation to restore any deficit that may
exist in its Capital Account, either upon a liquidation of the Partnership or
otherwise.

Section 4.2 Issuances of Partnership Interests

            A. General. The General Partner is hereby authorized to cause the
Partnership from time to time to issue to Partners (including the General
Partner and its Affiliates) or other Persons (including, without limitation, in
connection with the contribution of property to the Partnership) Partnership
Units or other Partnership Interests in one or more classes, or in one or more
series of any of such classes, with such designations, preferences and relative,
participating, optional or other special rights, powers and duties, including
rights, powers and duties senior to Limited Partnership Interests, all as shall
be determined, subject to applicable Delaware law, by the General Partner in its
sole and absolute discretion, including, without limitation, (i) the allocations
of items of Partnership income, gain, loss, deduction and credit to each such
class or series of Partnership Interests, (ii) the right of each such class or
series of Partnership Interests to share in Partnership distributions and (iii)
the rights of each such class or series of Partnership Interests upon
dissolution and liquidation of the Partnership; provided that, no such
Partnership Units or other Partnership Interests shall be issued (x) to the
General Partner unless either (a) the Partnership Interests are issued in
connection with the grant, award or issuance of Shares or other equity interests
in the General Partner having designations, preferences and other rights such
that the economic interests attributable to such Shares or other equity
interests are substantially similar to the designations, preferences and other
rights (except voting rights) of the additional Partnership Interests issued to
the General Partner in accordance with this Section 4.2.A, or (b) the
Partnership Interests are issued to all Partners holding Partnership Interests
in the same class in proportion to their respective Percentage Interests in such
class or (c) the Partnership Interests are issued in connection with a
Termination Transaction or a transaction in which another person is merged,
combined or consolidated with or into the General Partner and in exchange for
the transfer or contribution of all or substantially all of the assets of such
other person by the General Partner to the Partnership, or (y) to any Person in
violation of Section 4.2.E. In the event that the Partnership issues Partnership
Interests pursuant to this Section 4.2.A, the General Partner shall make such
revisions to this Agreement (including but not limited to the revisions
described in Section 5.4, Section 6.2 and Section 8.6 hereof) as it deems
necessary to reflect the issuance of such additional Partnership Interests.

            B. Percentage Interest Adjustments in the Case of Capital
Contributions for Partnership Units. Upon the acceptance of additional Capital
Contributions in exchange for Partnership Units, the Percentage Interest related
thereto shall be equal to a fraction, the numerator of which is equal to the
amount of cash, if any, plus the Agreed Value of Contributed Property, if any,
contributed with respect to such additional Partnership Units and the
denominator 


                                      -16-
<PAGE>   25
of which is equal to the sum of (i) the Deemed Value of the Partnership
Interests for all outstanding classes (computed as of the Business Day
immediately preceding the date on which the additional Capital Contributions are
made (such contribution date being referred to as an "Adjustment Date")) plus
(ii) the aggregate amount of additional Capital Contributions contributed to the
Partnership on such Adjustment Date in respect of such additional Partnership
Units. The Percentage Interest of each other Partner holding Partnership
Interests not making a full pro rata Capital Contribution shall be adjusted to a
fraction the numerator of which is equal to the sum of (i) the Deemed
Partnership Interest Value of such Limited Partner (computed as of the Business
Day immediately preceding the Adjustment Date) plus (ii) the amount of
additional Capital Contributions (such amount being equal to the amount of cash,
if any, plus the Agreed Value of Contributed Property, if any, so contributed),
if any, made by such Partner to the Partnership in respect of such Partnership
Interest as of such Adjustment Date and the denominator of which is equal to the
sum of (i) the Deemed Value of the Partnership Interests of all outstanding
classes (computed as of the Business Day immediately preceding such Adjustment
Date) plus (ii) the aggregate amount of the additional Capital Contributions
contributed to the Partnership on such Adjustment Date in respect of such
additional Partnership Interests. For purposes of calculating a Partner's
Percentage Interest pursuant to this Section 4.2.B, cash Capital Contributions
by the General Partner will be deemed to equal the cash contributed by the
General Partner plus (a) in the case of cash contributions funded by an offering
of any equity interests in or other securities of the General Partner, the
offering costs attributable to the cash contributed to the Partnership, and (b)
in the case of Partnership Units issued pursuant to Section 7.5.E hereof, an
amount equal to the difference between the Value of the Shares sold pursuant to
any Stock Option Plan and the net proceeds of such sale.

            C.    Classes of Partnership Units. From and after the Effective
Date, subject to Section 4.2.A above, the Partnership shall have five classes of
Common Partnership Units entitled "Class A Units", "Class B Units", "Class C
Units", "Class D Units" and "Class E Units" and one class of Preference Units
entitled "Series A Preferred Units" which shall be issued to the Partners in
connection with the Consolidation as set forth below:

                  (i)   the General Partner will receive Class A Units in 
respect of its General Partnership Interest and will receive Class A Units and
Series A Preferred Units in respect of its Limited Partnership Interest;

                  (ii)  initially, no Class B Units will be issued to any
Partner;

                  (iii) as specified on Exhibit A, certain Persons will receive
Class C Units, certain Persons will receive Class D Units and certain Persons
will receive Class E Units in respect of their Limited Partnership Interests.

The General Partner may, in its sole and absolute discretion but subject to
Section 4.2.E, issue to newly admitted Partners Class A Units, Class B Units,
Class C Units, Class D Units, Class E Units or Partnership Units of any other
class established by the Partnership in accordance with Section 4.2.A (subject
to Section 4.2.E below) in exchange for the contribution by such Partners of
cash, real estate partnership interests, stock, notes or any other assets or
consideration; provided that any Partnership Unit that is not specifically
designated by the General Partner as being of a particular class shall be deemed
to be a Class A Unit unless the context clearly requires otherwise.

            D.    Conversion of Class C Units, Class D Units and Class E Units.

            (i) At such time as all holders of Class A Units have received
quarterly distributions in accordance with Article V equal to $.845 per
Partnership Unit for each of four consecutive quarters (without including for
these purposes distributions, if any, made to holders of Class A Units pursuant
to Subsections 4.2.D(i) and 4.2.D(ii)), the Class C Units will be converted
automatically into Class A Units and thereafter will have the same distribution
rights as all other Class A Units. The foregoing conversion will be deemed to
have occurred as of the first day of the quarter immediately succeeding the
fourth consecutive quarter with respect to which the distributions described in
the preceding sentence are made.


                                      -17-
<PAGE>   26
                  At any time prior to the first distribution made in respect of
Partnership Units that were converted from Class C Units to Class A Units
pursuant to this Subsection 4.2.D(i), the General Partner may, in its sole
discretion but subject to Section 5.2.B, elect to make a one-time distribution
of the Class C Accumulated Amount, calculated as of the date of such
distribution, pro rata among those Persons who hold Class A Units; provided,
however, that the foregoing distribution right shall only be available if during
each of the preceding four (4) consecutive fiscal quarters the Partnership has
earned Funds From Operations sufficient to enable the Partnership to distribute
to holders of Class A Units on a per Partnership Unit basis (assuming a 100%
payout of Funds From Operations) at least $0.845 per Partnership Unit (which
payment must be made in a quarter prior to the quarter in which Class C Units
are converted to Class A Units pursuant to the preceding paragraph). For
purposes hereof, the "Class C Accumulated Amount" means, as of any date the
lesser of (A) $1,500,000.00 and (B)(x)the sum of all amounts previously
distributed to holders of Class C Units pursuant to Subsections 5.1.B(iv) and
5.1.B(v) during the most recently completed twelve (12) consecutive fiscal
quarters less (y) the sum of all amounts previously distributed to holders of
Class A Units (excluding Class A Units that were converted from Class C Units
prior to such distribution) during such period pursuant to Subsection 5.1.B(vi)
but not Subsection 5.1.B(vii); provided that the Class C Accumulated Amount
shall not exceed the Partnership's aggregate Funds From Operations for such
twelve quarter period less (without duplication) the distributions pursuant to
Subsections 5.1(B)(i) through (vi).

            (ii)  At such time as all holders of Class A Units have received
quarterly distributions in accordance with Article V in an amount at least equal
to $1.0075 per Partnership Unit for each of four consecutive quarters (without
including for these purposes distributions, if any, made to holders of Class A
Units pursuant to Subsections 4.2.D(i) and 4.2.D(ii)), the Class D Units and the
Class E Units, if any, will be converted automatically into Class A Units and
thereafter will have the same distribution rights as all other Class A Units.
The foregoing conversion will be deemed to have occurred as of the first day of
the quarter immediately succeeding the fourth consecutive quarter with respect
to which the distributions described in the preceding sentence are made.

            At any time prior to the first distribution made in respect of
Partnership Units that were converted from Class D Units or Class E Units to
Class A Units pursuant to this Subsection 5.1.D(ii), the General Partner may, in
its sole discretion but subject to Section 5.2.B, elect to make a one time
distribution of the Class D/E Accumulated Amount, calculated as of the date of
such distribution, pro rata among those Persons who hold Class A Units;
provided, however, that the foregoing distribution right shall only be available
if during each of the preceding four (4) consecutive fiscal quarters the
Partnership has earned Funds From Operations sufficient to enable the
Partnership to distribute to holders of Class A Units on a per Partnership Unit
basis (assuming a 100% payout of Funds From Operations) at least $1.0075 per
Partnership Unit. For purposes hereof, the "Class D/E Accumulated Amount" means,
as of any date the lesser of (A) $1,500,000 less any amount distributed pursuant
to Subsection 4.2.D(i) above and (B) (x) the sum of all amounts previously
distributed to holders of Class D Units and Class E Units pursuant to
Subsections 5.1.B(ii) and (iii) during the most recently completed twelve (12)
consecutive fiscal quarters less (y) the sum of all amounts previously
distributed to holders of Class A Units (excluding Class A Units that were
converted from Class D Units or Class E Units prior to or during such period, if
any) during such period pursuant to Subsections 5.1.B(vi) and (vii) during such
period and less the Class C Accumulated Amount distributed previously or
contemporaneously therewith, provided that the maximum amount of the Class D/E
Accumulated Amount shall not exceed the Partnership's Funds From Operations less
(without duplication) distributions pursuant to Subsections 5.1.B(i) through
(vii).

            (iii) Immediately  after  the  time on the  Effective  Date at which
this Agreement becomes effective, every Class D Unit held by any of Mendik/FW,
Christopher G. Bonk, Michael M. Downey, James D. Kuhn, John J. Silberstein,
David L. Sims, Kevin R. Wang, Mr. Mendik, Mr. Greenbaum or any Mendik Owner with
respect to either of Mr. Mendik or Mr. Greenbaum shall automatically, and
without any further payment or action of any kind by any Person, be converted
into Class C Units and thereafter shall have all of the same distribution rights
as any other Class C Unit, and the General Partner shall reflect said conversion
on Exhibit A.

            E. Limitation on the Issuance of Partnership Units. The General
Partner may not, without the Consent of the Outside Limited Partners (taking
into account, for these purposes, only those Limited Partnership 


                                      -18-
<PAGE>   27
Interests being issued concurrently herewith as part of the Consolidation),
cause the Partnership to issue any Limited Partnership Interests of any class
ranking senior (as to preferential distributions or redemption or voting rights)
to the Class C Units, the Class D Units or the Class E Units (any such senior
Partnership Units, "Preference Units") unless the distribution and redemption
(but not voting) rights of such Partnership Units are substantially similar to
the terms of securities issued by the General Partner and the proceeds or other
consideration from the issuance of such securities have been contributed to the
Partnership. The foregoing limitation will expire with respect to the
Partnership Units of any such class at such time as the Partnership Units of
that class issued in connection with the Consolidation are no longer
outstanding, whether as a result of redemption, conversion to another class or
otherwise.

            F. Issuance of Series A Preferred Units. In consideration of the
contribution to the Partnership on the Effective Date of the entire net proceeds
received by the General Partner from the issuance of the Series A Preferred
Shares, the General Partner shall be deemed to have made a Capital Contribution
to the Partnership in the amount of the gross proceeds of such issuance, which
is $287,500,000, and the Partnership shall be deemed simultaneously to have
distributed to the General Partner, as REIT Expenses, the amount of the
underwriters' discount and other costs incurred by the General Partner in
connection with such issuance. On the Effective Date, in consideration of the
contribution to the Partnership made by the General Partner pursuant to this
Section 4.2.F, the Partnership will issue to the General Partner, in respect of
its Limited Partnership Interest and in addition to the Class A Units issued to
the General Partner pursuant to this Section 4.2, 5,750,000 of a series of
Preference Units designated as the "Series A Preferred Units" (as defined in
Exhibit G hereto). The terms of the Series A Preferred Units are set forth in
Exhibit G attached hereto.

Section 4.3 No Preemptive Rights

            Except to the extent expressly granted by the General Partner (on
behalf of the Partnership) pursuant to another agreement, no Person shall have
any preemptive, preferential or other similar right with respect to (i)
additional Capital Contributions or loans to the Partnership or (ii) issuance or
sale of any Partnership Units or other Partnership Interests.

Section 4.4 Other Contribution Provisions

            In the event that any Partner is admitted to the Partnership and is
given a Capital Account in exchange for services rendered to the Partnership,
such transaction shall be treated by the Partnership and the affected Partner as
if the Partnership had compensated such Partner in cash for the fair market
value of such services, and the Partner had contributed such cash to the capital
of the Partnership.

Section 4.5 No Interest on Capital

            No Partner shall be entitled to interest on its Capital
Contributions or its Capital Account.


                                    ARTICLE V
                                  DISTRIBUTIONS

Section 5.1 Requirement and Characterization of Distributions

            A. General. Subject to Section 5.1.C, the General Partner shall have
the exclusive right and authority to declare and cause the Partnership to make
distributions as and when the General Partner deems appropriate or desirable in
its sole discretion. Notwithstanding anything to the contrary contained herein,
in no event may a Partner receive a distribution with respect to a Partnership
Unit for a quarter or shorter period if such Partner is entitled to receive a
distribution for such quarter or shorter period with respect to a Share for
which such Partnership Unit has been redeemed or exchanged. Unless otherwise
expressly provided for herein or in an agreement at the time a new class of


                                      -19-
<PAGE>   28
Partnership Interests is created in accordance with Article IV hereof, no
Partnership Interest shall be entitled to a distribution in preference to any
other Partnership Interest. For so long as the General Partner elects to qualify
as a REIT, the General Partner shall make such reasonable efforts, as determined
by it in its sole and absolute discretion and consistent with the qualification
of the General Partner Entity or the General Partner (as applicable) as a REIT,
to make distributions to the Partners in amounts such that the General Partner
will receive amounts sufficient to enable the General Partner Entity or the
General Partner (as applicable) to pay shareholder dividends that will (1)
satisfy the requirements for qualification as a REIT under the Code and the
Regulations (the "REIT Requirements") and (2) avoid any federal income or excise
tax liability for the General Partner Entity or the General Partner (as
applicable).

            B.    Method.  When, as and if declared by the General  Partner, 
the Partnership will make distributions to the General Partner in any amount
necessary to enable the General Partner to pay REIT Expenses, and thereafter:

                  (i)   first, to holders of Series A Preferred Units and any
            other Preference Units in an amount equal to preferential
            distributions accumulated and unpaid on such Preference Units in
            accordance with their respective terms;

                  (ii)  second, to holders of Class D Units and Class E Units
            (pro rata based on the ratio of the total number of Class D Units or
            Class E Units, as applicable, to the aggregate number of Class D
            Units and Class E Units taken together on the Partnership Record
            Date) in an amount equal to any accumulated and unpaid Class D/E
            Preferential Distributions;

                  (iii) third, to holders of Class D Units and Class E Units
            (pro rata based on the ratio of the total number of Class D Units or
            Class E Units, as applicable, to the aggregate number of Class D
            Units and Class E Units taken together on the Partnership Record
            Date) until such holders have received with respect to the period
            for which such distribution is made an amount per Class D Unit and
            Class E Unit, respectively, to be determined based on a distribution
            rate of $1.0075 per quarter (the "Class D/E Preferential
            Distribution") pro rated to take into account the actual number of
            days in such period and the number of days in the period that such
            Class D Units or Class E Units, as applicable, were outstanding;
            provided, however, that if the General Partner does not distribute
            sufficient cash to pay the Class D/E Preferential Distribution, then
            the Class D/E Preferential Distribution will cumulate, without
            interest, and be payable by the Partnership in the future pursuant
            to clause (ii) above;

                  (iv)  fourth, to holders of Class C Units in an amount equal
            to any accumulated and unpaid Class C Preferential Distributions;

                  (v)   fifth, to holders of Class C Units until such holders
            have received with respect to the period for which such distribution
            is made an amount per Class C Unit to be determined based on a
            distribution rate of $.845 per quarter (the "Class C Preferential
            Distribution") pro rated to take into account the actual number of
            days in such period and the number of days in the period that such
            Class C Units were outstanding; provided, however, that if the
            General Partner does not distribute sufficient cash to pay the Class
            C Preferential Distribution, then the Class C Preferential
            Distribution will cumulate, without interest, and be payable by the
            Partnership in the future pursuant to clause (iv) above;

                  (vi)  sixth, to the holders of Partnership Units other than
            Class C Units, Class D Units and Class E Units (the "Other Units")
            until the holders of such Other Units have received with respect to
            the period for which such distribution is made an amount per
            Partnership Unit equal to the amount that would have been payable to
            such holders under clause (v) above if the Partnership Units held by
            them had been Class C Units (assuming, with respect to Class A Units
            held directly or indirectly by 


                                      -20-
<PAGE>   29
            the General Partner, that such Partnership Units were held for the
            entire period); in furtherance of the foregoing, it is expressly
            understood and agreed that the General Partner may make a special
            distribution of $0.64 per Partnership Unit in respect of Class A
            Units held directly or indirectly by the General Partner for the
            calendar quarter ending immediately prior to the Effective Date and
            may treat Class A Units held directly or indirectly by the General
            Partner on the record date for distributions made in respect of any
            period ending after the Effective Date as if such Partnership Units
            were outstanding for the entire period, in each case notwithstanding
            that the General Partner did not hold such Class A Units during all
            or a portion of such period;

                  (vii) seventh, to the holders of Partnership Units other than
            Class D Units and Class E Units (the "Non-Class D/E Units") until
            the holders of such Non-Class D/E Units have received with respect
            to the quarter for which such distribution is made a total amount
            per Partnership Unit (taking into account distributions made to such
            holders of Non-Class D/E Units with respect to such quarter under
            clause (v) or clause (vi) above as applicable) equal to the amount
            that would have been payable to such holders under clause (iii)
            above if the Partnership Units held by them had been Class D Units
            (assuming, with respect to Class A Units held directly or indirectly
            by the General Partner, that such Partnership Units were held for
            the entire period);

                  (viii) eighth, to holders of Class A Units as described in
            Subsection 4.2.D(i);

                  (ix)  ninth, to holders of Class A Units as described in
            Subsection 4.2.D(ii);

                  (x)   tenth, to all holders of Partnership Units (of all
            classes), pro rata in proportion to their respective Percentage
            Interest, in an amount sufficient to permit to the General Partner
            to satisfy the REIT Requirements and to avoid any federal income or
            excise tax liability for the General Partner Entity (or the General
            Partner, as applicable);

                  (xi)  eleventh, to the extent of remaining distribution
            amount, to holders of Partnership Units in proportion to their
            respective Percentage Interests.

Each holder of Partnership Interests that are entitled to any preference in
distribution shall be entitled to a distribution in accordance with the rights
of any such class of Partnership Interests (and, within such class, pro rata in
proportion to the respective Percentage Interests on such Partnership Record
Date). Notwithstanding anything to the contrary contained herein, in no event
shall any partner receive a distribution with respect to any Common Partnership
Unit with respect to any quarter until such time as the Partnership has
distributed to the holders of the Preference Units all distributions payable
with respect to such Preference Units through the last day of such quarter, in
accordance with the instruments designating such Preference Units.

            C.    Minimum Distributions if General Partner Not a REIT or Not
Publicly Traded. In addition, if the General Partner Entity is not a REIT or the
common shares of beneficial interest (or other comparable equity interests) of
the General Partner Entity are not Publicly Traded, the General Partner shall
use commercially reasonable efforts (including, if appropriate, incurring
indebtedness), as determined by the General Partner in its sole discretion
exercised in good faith, to make cash distributions pursuant to Section 5.1.B
above at least annually for each taxable year of the Partnership beginning prior
to the twentieth (20th) anniversary of the Effective Date in an aggregate amount
with respect to each such taxable year at least equal to 95% of the
Partnership's taxable income for such year other than gain subject to Section
704(c) of the Code allocable to the Class A Units, with such distributions to be
made not later than 60 days after the end of such year; provided, the foregoing
shall not create any obligation on the part of the General Partner to contribute
or loan funds to the Partnership or dispose of assets. Notwithstanding Section
14.1.D.(iv), this Section 5.1.C may be amended with the Consent of Certain
Limited Partners.


                                      -21-
<PAGE>   30
Section 5.2 Amounts Withheld

            All amounts withheld pursuant to the Code or any provisions of any
state or local tax law and Section 10.5 hereof with respect to any allocation,
payment or distribution to the General Partner, the Limited Partners or
Assignees shall be treated as amounts distributed to the General Partner,
Limited Partners or Assignees pursuant to Section 5.1 above for all purposes
under this Agreement.

Section 5.3 Distributions Upon Liquidation

            Proceeds from a Terminating Capital Transaction shall be distributed
to the Partners in accordance with Section 13.2 hereof.

Section 5.4 Revisions to Reflect Issuance of Additional Partnership Interests

            In the event that the Partnership issues additional Partnership
Interests to the General Partner or any Additional Limited Partner pursuant to
Article IV hereof, the General Partner shall make such revisions to this Article
V as it deems necessary to reflect the issuance of such additional Partnership
Interests.


                                   ARTICLE VI
                                   ALLOCATIONS

Section 6.1 Allocations For Capital Account Purposes

            For purposes of maintaining the Capital Accounts and in determining
the rights of the Partners among themselves, the Partnership's items of income,
gain, loss and deduction (computed in accordance with Exhibit B hereto) shall be
allocated among the Partners in each taxable year (or portion thereof) as
provided herein below.

            A. Net Income. After giving effect to the special allocations set
forth in Section 1 of Exhibit C hereto and Section 6.1.E below, Net Income shall
be allocated (i) first, to the General Partner to the extent that Net Losses
previously allocated to the General Partner pursuant to the last sentence of
Section 6.1.B below exceed Net Income previously allocated to the General
Partner pursuant to this clause (i) of Section 6.1.A,; (ii) second, to holders
of Preference Units until their aggregate allocations of Net Income under this
clause (ii) equal the sum of (x) the aggregate Net Losses allocated to them
under clause (x) of Section 6.1.B and (y) all distributions made pursuant to
clause (i) of Section 5.1.B (provided that the allocation provided for in this
clause (ii) shall not apply to the extent that distributions made pursuant to
clause (i) of Section 5.1.B are treated as or determined to be guaranteed
payments under Section 707(c) of the Code); (iii) third, to holders of Class D
Units and Class E Units until their aggregate allocations of Net Income under
this clause (iii) equal the sum of (x) the aggregate Net Losses allocated to
them under clause (ix) of Section 6.1.B and (y) all distributions made pursuant
to clause (ii) of Section 5.1.B; (iv) fourth, to holders of Class D Units and
Class E Units until their aggregate allocations of Net Income under this clause
(iv) equal the sum of (x) the aggregate Net Losses allocated to them under
clause (viii) of Section 6.1.B and (y) all distributions made pursuant to clause
(iii) of Section 5.1.B with respect to which there was not a corresponding
distribution to holders of Units other than Class D Units and Class E Units
pursuant to clauses (vi) or (vii) of Section 5.1.B; (v) fifth, to holders of
Class C Units until their aggregate allocations of Net Income under this clause
(v) equal the sum of (x) the aggregate Net Losses allocated to them under clause
(vii) of Section 6.1.B and (y) all distributions made pursuant to clause (iv) of
Section 5.1.B; (vi) sixth, to holders of Class C Units until their aggregate
allocations of Net Income under this clause (vi) equal the sum of (x) the
aggregate Net Losses allocated to them under clause (vi) of Section 6.1.B and
(y) all distributions made pursuant to clause (v) of Section 5.1.B with respect
to which there was not a corresponding distribution to holders of Units other
than Class C, D or E Units pursuant to clause (vi) of Section 5.1.B; (vii)
seventh, to all holders of Units (other than Preference Units)until the
aggregate allocations of Net Income under this clause (vii) equal the sum of (x)
aggregate Net Losses allocated under clause (v) of Section 6.1.B, (y) all
distributions made pursuant to clauses (vi) or


                                      -22-
<PAGE>   31

(vii) of Section 5.1.B, and (z) all distributions made pursuant
to clauses (iii) or (v) of Section 5.1.B that were not taken into account in
clauses (iv) or (vi) of this Section 6.1.A as a result of distributions pursuant
to clauses (vi) and (vii) of Section 5.1.B; (viii) eighth, to holders of Class A
Units until their aggregate allocations of Net Income under this clause (viii)
equal the sum of (x) the aggregate Net Losses allocated to them under clause
(iv) of Section 6.1.B and (y) all distributions made pursuant to clause (viii)
of Section 5.1.B, with such Net Income to be allocated only to those holders of
Class A Units who received distributions under said clause (viii); (ix) ninth,
to holders of Class A Units until their aggregate allocations of Net Income
under this clause (ix) equal the sum of (x) the aggregate Net Losses allocated
to them under clause (iii) of Section 6.1.B and (y) all distributions made
pursuant to clause (ix) of Section 5.1.B, with such Net Income to be allocated
only to those holders of Class A Units who received distributions under said
clause (ix) of Section 5.1.B; (x) tenth, to all holders of Units (other than
Preference Units)pro rata in accordance with their Percentage Interests until
the aggregate allocations of Net Income under this clause (x) equal the sum of
(x) aggregate Net Losses allocated under clause (ii) of Section 6.1.B and (y)
all distributions made pursuant to clause (xi) of Section 5.1.B.; and (xi)
eleventh, to all holders of Units (other than Preference Units) in proportion to
their respective Percentage Interests.

            B. Net Losses. After giving effect to the special allocations set
forth in Section 1 of Exhibit C hereto and Section 6.1.E below, Net Losses shall
be allocated (i) first, to all holders of Units (other than Preference Units) in
proportion to their respective Percentage Interests until the aggregate
allocations of Net Losses pursuant to this clause (i) equal the aggregate amount
of allocations of Net Income pursuant to clause (xi) of Section 6.1.A; (ii)
second, to all holders of Units (other than Preference Units)pro rata in
accordance with their Percentage Interests until the aggregate allocations of
Net Losses under this clause (ii) equal the aggregate amount of Net Income
allocated pursuant to clause (x) of Section 6.1.A; (iii) third, to holders of
Class A Units until the aggregate allocations of Net Losses pursuant to this
clause (iii) equal the aggregate amount of allocations of Net Income pursuant to
clause (ix) of Section 6.1.A.; (iv) fourth to holders of Class A Units until the
aggregate allocations of Net Losses pursuant to this clause (iii) equal the
aggregate amount of allocations of Net Income pursuant to clause (viii) of
Section 6.1.A.; (v) fifth, to all holders of Units (other than Preference Units)
until the aggregate allocation of Net Losses pursuant to this clause (v) equal
the aggregate amount of Net Income allocated pursuant to clause (vii) of Section
6.1.A; (vi) sixth, to holders of Class C Units until the aggregate allocations
of Net Losses under this clause (vi) equal the aggregate amount of Net Income
allocated pursuant to clause (vi) of Section 6.1.A; (vii) seventh, to holders of
Class C Units until the aggregate allocations of Net Losses under this clause
(vii) equal the aggregate amount of Net Income allocated pursuant to clause (v)
of Section 6.1.A; (viii) eighth, to holders of Class D Units and Class E Units
until the aggregate allocations of Net Losses under this clause (viii) equal the
aggregate amount of Net Income allocated pursuant to clause (iv) of Section
6.1.A; (ix) ninth, to holders of Class D Units and Class E Units until the
aggregate allocations of Net Losses under this clause (ix) equal the aggregate
amount of Net Income allocated pursuant to clause (iii) of Section 6.1.A; (x)
tenth, to holders of the Preference Units until their aggregate allocations of
Net Losses pursuant to this clause (x) equal the aggregate amount of allocations
of Net Income pursuant to clause (ii) of Section 6.1.A (provided that the
allocation provided for in this clause (x) shall not apply to the extent that
distributions made pursuant to clause (i) of Section 5.1.B are treated as or
determined to be guaranteed payments for purposes of Section 707(c) of the
Code); and (xi) thereafter, to holders of all Units (other than Preference
Units) in proportion to their Percentage Interests; provided that, Net Losses
shall not be allocated to any Limited Partner pursuant to this Section 6.1.B to
the extent that such allocation would cause such Limited Partner to have an
Adjusted Capital Account Deficit (or increase any existing Adjusted Capital
Account Deficit) at the end of such taxable year (or portion thereof). All Net
Losses in excess of the limitations set forth in this Section 6.1.B shall be
allocated to the General Partner.

            C. Allocation of Nonrecourse Debt. For purposes of Regulations
Section 1.752-3(a), the Partners agree that Nonrecourse Liabilities of the
Partnership in excess of the sum of (i) the amount of Partnership Minimum Gain
and (ii) the total amount of Nonrecourse Built-in Gain shall be allocated among
the Partners in accordance with their respective Percentage Interests.

            D. Recapture Income. Any gain allocated to the Partners upon the
sale or other taxable disposition of any Partnership asset shall, to the extent
possible after taking into account other required allocations of gain pursuant
to Exhibit C hereto, be characterized as Recapture Income in the same
proportions and to the same extent 


                                      -23-
<PAGE>   32
as such Partners have been allocated any deductions directly or indirectly
giving rise to the treatment of such gains as Recapture Income.

            E.    Cancellation of Indebtedness Income. Any cancellation of
indebtedness income required to be recognized by the Partnership with respect to
the Two Penn Plaza Property in connection with the acquisition of the Two Penn
Plaza Property by the Partnership and the restructuring of the outstanding
indebtedness with respect thereto shall be allocated solely to holders of Two
Penn Plaza Units. In the event that cancellation of indebtedness income is
recognized with respect to the property at 330 Madison Avenue as a result of
resolving the dispute with the lender under the loan outstanding upon
consummation of the Consolidation that is secured by a mortgage on such
property, holders of the Partnership Units issued with respect to M 330
Associates, a New York limited partnership, shall be specially allocated
cancellation of indebtedness income in an amount equal to their proportionate
share of the dollar amount of the discount as a result of the settlement
resulting in the recognition of such cancellation of indebtedness income.

Section 6.2 Revisions to Allocations to Reflect Issuance of Additional
            Partnership Interests

            In the event that the Partnership issues additional Partnership
Interests to the General Partner or any Additional Limited Partner pursuant to
Article IV hereof, the General Partner shall make such revisions to this Article
VI as it deems necessary to reflect the terms of the issuance of such additional
Partnership Interests, including making preferential allocations to classes of
Partnership Interests that are entitled thereto.


                                   ARTICLE VII
                      MANAGEMENT AND OPERATIONS OF BUSINESS

Section 7.1 Management

            A.    Powers of General Partner. Except as otherwise expressly
provided in this Agreement, all management powers over the business and affairs
of the Partnership are and shall be exclusively vested in the General Partner,
and no Limited Partner shall have any right to participate in or exercise
control or management power over the business and affairs of the Partnership.
The General Partner may not be removed by the Limited Partners with or without
cause. In addition to the powers now or hereafter granted a general partner of a
limited partnership under applicable law or which are granted to the General
Partner under any other provision of this Agreement, the General Partner,
subject to Sections 7.6.A, 7.6.D and 7.11 below, shall have full power and
authority to do all things deemed necessary or desirable by it, on such terms
and conditions as the General Partner in its sole discretion deems appropriate,
to conduct the business of the Partnership, to exercise all powers set forth in
Section 3.2 hereof and to effectuate the purposes set forth in Section 3.1
hereof, including, without limitation:

            (1)   the making of any expenditures, the lending, subject to
                  Section 7.6.D, or borrowing of money (including, without
                  limitation, making prepayments on loans and borrowing money to
                  permit the Partnership to make distributions to its Partners
                  in such amounts as are required under Section 5.1.C hereof or
                  will permit the General Partner Entity or the General Partner
                  (as applicable) (as long as the General Partner Entity or the
                  General Partner qualifies as a REIT) to avoid the payment of
                  any federal income tax (including, for this purpose, any
                  excise tax pursuant to Section 4981 of the Code) and to make
                  distributions to its shareholders sufficient to permit the
                  General Partner Entity or the General Partner (as applicable)
                  to satisfy the REIT Requirements), the assumption or guarantee
                  of, or other contracting for, indebtedness and other
                  liabilities, the issuance of evidences of indebtedness
                  (including the securing of same by mortgage, deed of trust or
                  other lien or encumbrance on the Partnership's assets) and the
                  incurring of any obligations the General Partner deems
                  necessary or desirable for the conduct of the activities of
                  the Partnership; (2) the making of tax, regulatory and other
                  filings, or rendering of periodic or other reports to
                  governmental or other agencies having jurisdiction over the
                  business or assets of the Partnership;


                                      -24-
<PAGE>   33
            (3)   the acquisition, disposition, sale, mortgage, pledge,
                  encumbrance, hypothecation or exchange of any or all of the
                  assets of the Partnership (including the exercise or grant of
                  any conversion, option, privilege or subscription right or
                  other right available in connection with any assets at any
                  time held by the Partnership) or the merger or other
                  combination of the Partnership with or into another entity, on
                  such terms as the General Partner deems proper in its sole and
                  absolute discretion;

            (4)   the use of the assets of the Partnership (including, without
                  limitation, cash on hand) for any purpose consistent with the
                  terms of this Agreement, including, without limitation, the
                  financing of the conduct of the operations of the Partnership
                  or any of the Partnership's Subsidiaries, the lending of funds
                  to other Persons, subject to Section 7.6.D, and the repayment
                  of obligations of the Partnership and its Subsidiaries and any
                  other Person in which the Partnership has an equity investment
                  and the making of capital contributions to its Subsidiaries;

            (5)   the management, operation, leasing, landscaping, repair,
                  alteration, demolition or improvement of any real property or
                  improvements owned by the Partnership or any Subsidiary of the
                  Partnership or any other Person in which the Partnership has
                  made a direct or indirect equity investment;

            (6)   the negotiation, execution, and performance of any contracts,
                  conveyances or other instruments that the General Partner
                  considers useful or necessary to the conduct of the
                  Partnership's operations or the implementation of the General
                  Partner's powers under this Agreement, including contracting
                  with contractors, developers, consultants, accountants, legal
                  counsel, other professional advisors and other agents and the
                  payment of their expenses and compensation out of the
                  Partnership's assets;

            (7)   the distribution of Partnership cash or other Partnership
                  assets in accordance with this Agreement;

            (8)   the holding, managing, investing and reinvesting of cash and
                  other assets of the Partnership and, in connection therewith,
                  the opening, maintaining and closing of bank and brokerage
                  accounts and the drawing of checks or other orders for the
                  payment of moneys;

            (9)   the collection and receipt of revenues and income of the
                  Partnership;

            (10)  the selection and dismissal of employees of the Partnership
                  (including, without limitation, employees having titles such
                  as "president," "vice president," "secretary" and "treasurer")
                  and agents, outside attorneys, accountants, consultants and
                  contractors of the Partnership, and the determination of their
                  compensation and other terms of employment or hiring;

            (11)  the maintenance of such insurance for the benefit of the
                  Partnership and the Partners;

            (12)  the formation of, or acquisition of an interest in, and the
                  contribution of property to, any further limited or general
                  partnerships, joint ventures, limited liability companies or
                  other relationships that it deems desirable (including,
                  without limitation, the acquisition of 


                                      -25-
<PAGE>   34
                  interests in, and the contributions of property to its
                  Subsidiaries and any other Person in which it has an equity
                  investment from time to time);

            (13)  the control of any matters affecting the rights and
                  obligations of the Partnership, including the settlement,
                  compromise, submission to arbitration or any other form of
                  dispute resolution or abandonment of any claim, cause of
                  action, liability, debt or damages due or owing to or from the
                  Partnership, the commencement or defense of suits, legal
                  proceedings, administrative proceedings, arbitrations or other
                  forms of dispute resolution, the representation of the
                  Partnership in all suits or legal proceedings, administrative
                  proceedings, arbitrations or other forms of dispute
                  resolution, the incurring of legal expense and the
                  indemnification of any Person against liabilities and
                  contingencies to the extent permitted by law;

            (14)  the determination of the fair market value of any Partnership
                  property distributed in kind, using such reasonable method of
                  valuation as the General Partner may adopt;

            (15)  the exercise, directly or indirectly, through any
                  attorney-in-fact acting under a general or limited power of
                  attorney, of any right, including the right to vote,
                  appurtenant to any assets or investment held by the
                  Partnership;

            (16)  the exercise of any of the powers of the General Partner
                  enumerated in this Agreement on behalf of or in connection
                  with any Subsidiary of the Partnership or any other Person in
                  which the Partnership has a direct or indirect interest,
                  individually or jointly with any such Subsidiary or other
                  Person;

            (17)  the exercise of any of the powers of the General Partner
                  enumerated in this Agreement on behalf of any Person in which
                  the Partnership does not have any interest pursuant to
                  contractual or other arrangements with such Person;

            (18)  the making, executing and delivering of any and all deeds,
                  leases, notes, deeds to secure debt, mortgages, deeds of
                  trust, security agreements, conveyances, contracts,
                  guarantees, warranties, indemnities, waivers, releases or
                  other legal instruments or agreements in writing necessary or
                  appropriate in the judgment of the General Partner for the
                  accomplishment of any of the powers of the General Partner
                  under this Agreement;

            (19)  the distribution of cash to acquire Partnership Units held by
                  a Limited Partner in connection with a Limited Partner's
                  exercise of its Redemption Right under Section 8.6 hereof;

            (20)  the amendment and restatement of Exhibit A hereto to reflect
                  accurately at all times the Capital Contributions and
                  Percentage Interests of the Partners as the same are adjusted
                  from time to time to the extent necessary to reflect
                  redemptions, Capital Contributions, the issuance of
                  Partnership Units, the admission of any Additional Limited
                  Partner or any Substituted Limited Partner or otherwise, which
                  amendment and restatement, notwithstanding anything in this
                  Agreement to the contrary, shall not be deemed an amendment of
                  this Agreement, as long as the matter or event being reflected
                  in Exhibit A hereto otherwise is authorized by this Agreement;

            (21)  the approval and/or implementation of any merger (including a
                  triangular merger), consolidation or other combination between
                  the Partnership and another person that is not prohibited
                  under this Agreement, whether with or without Consent, the
                  terms of Section 17-211(g) of the Act shall be applicable such
                  that the General Partner shall have the right to 


                                      -26-
<PAGE>   35
                  effect any amendment to this Agreement or effect the adoption
                  of a new partnership agreement for a limited partnership if it
                  is the surviving or resulting limited partnership on the
                  merger or consolidation (except as may be expressly prohibited
                  under Section 7.11.D., Section 14.1.C, Section 14.1.D or
                  Section 14.1.F); and

            (22)  the taking of any and all actions necessary or desirable in
                  furtherance of, in connection with or incidental to the
                  foregoing.

            B.    No Approval by Limited Partners. Except as provided in Section
7.11 below, each of the Limited Partners agrees that the General Partner is
authorized to execute, deliver and perform the above-mentioned agreements and
transactions on behalf of the Partnership without any further act, approval or
vote of the Partners, notwithstanding any other provision of this Agreement, the
Act or any applicable law, rule or regulation, to the full extent permitted
under the Act or other applicable law. The execution, delivery or performance by
the General Partner or the Partnership of any agreement authorized or permitted
under this Agreement shall not constitute a breach by the General Partner of any
duty that the General Partner may owe the Partnership or the Limited Partners or
any other Persons under this Agreement or of any duty stated or implied by law
or equity.

            C.    Insurance. At all times from and after the date hereof, the
General Partner may cause the Partnership to obtain and maintain (i) casualty,
liability and other insurance on the properties of the Partnership, (ii)
liability insurance for the Indemnitees hereunder and (iii) such other insurance
as the General Partner, in its sole and absolute discretion, determines to be
necessary.

            D.    Working Capital and Other Reserves. At all times from and
after the date hereof, the General Partner may cause the Partnership to
establish and maintain working capital reserves in such amounts as the General
Partner, in its sole and absolute discretion, deems appropriate and reasonable
(both in purpose and amount) from time to time, including upon liquidation of
the Partnership pursuant to Section 13.2 hereof.

            E.    No Obligations to Consider Tax Consequences of Limited
Partners. In exercising its authority under this Agreement, the General Partner
may, but shall be under no obligation to, take into account the tax consequences
to any Partner (including the General Partner) of any action taken (or not
taken) by it. The General Partner and the Partnership shall not have liability
to a Limited Partner for monetary damages or otherwise for losses sustained,
liabilities incurred or benefits not derived by such Limited Partner in
connection with such decisions, provided that the General Partner has acted in
good faith and not beyond its authority under this Agreement.

Section 7.2 Certificate of Limited Partnership

            The Partnership has caused the Certificate to be filed with the
Secretary of State of Delaware. To the extent that such action is determined by
the General Partner to be reasonable and necessary or appropriate, the General
Partner shall file amendments to and restatements of the Certificate and do all
the things to maintain the Partnership as a limited partnership (or a
partnership in which the limited partners have limited liability) under the laws
of the State of Delaware and each other state, the District of Columbia or other
jurisdiction in which the Partnership may elect to do business or own property.
Subject to the terms of Section 8.5.A(4) hereof, the General Partner shall not
be required, before or after filing, to deliver or mail a copy of the
Certificate or any amendment thereto to any Limited Partner. The General Partner
shall use all reasonable efforts to cause to be filed such other certificates or
documents as may be reasonable and necessary or appropriate for the formation,
continuation, qualification and operation of a limited partnership (or a
partnership in which the limited partners have limited liability) in the State
of Delaware and any other state, the District of Columbia or other jurisdiction
in which the Partnership may elect to do business or own property.


                                      -27-
<PAGE>   36

Section 7.3 Title to Partnership Assets

            Title to Partnership assets, whether real, personal or mixed and
whether tangible or intangible, shall be deemed to be owned by the Partnership
as an entity, and no Partners, individually or collectively, shall have any
ownership interest in such Partnership assets or any portion thereof. Title to
any or all of the Partnership assets may be held in the name of the Partnership,
the General Partner or one or more nominees, as the General Partner may
determine, including Affiliates of the General Partner. The General Partner
hereby declares and warrants that any Partnership assets for which legal title
is held in the name of the General Partner or any nominee or Affiliate of the
General Partner shall be held by the General Partner for the use and benefit of
the Partnership in accordance with the provisions of this Agreement. All
Partnership assets shall be recorded as the property of the Partnership in its
books and records, irrespective of the name in which legal title to such
Partnership assets is held.

Section 7.4 Reimbursement of the General Partner

            A. No Compensation. Except as provided in this Section 7.4 and
elsewhere in this Agreement (including the provisions of Articles V and VI
hereof regarding distributions, payments and allocations to which it may be
entitled), the General Partner shall not be compensated for its services as
general partner of the Partnership.

            B. Responsibility for Partnership Expenses. The Partnership shall be
responsible for and shall pay all expenses relating to the Partnership's
organization, the ownership of its assets and its operations. The General
Partner shall be reimbursed on a monthly basis, or such other basis as the
General Partner may determine in its sole and absolute discretion, for all
expenses it incurs relating to the ownership and operation of, or for the
benefit of, the Partnership (including, without limitation, expenses related to
the management and administration of any Subsidiaries of the General Partner or
the Partnership or Affiliates of the Partnership such as auditing expenses and
filing fees); provided that (x), the amount of any such reimbursement shall be
reduced by (i) any interest earned by the General Partner with respect to bank
accounts or other instruments or accounts held by it as permitted in Section
7.5.A below and (ii) any amount derived by the General Partner from any
investments permitted in Section 7.5.A below and (y) REIT Expenses shall not be
treated as Partnership expenses for purposes of this Section 7.4.B. The General
Partner shall determine in good faith the amount of expenses incurred by it
related to the ownership and operation of, or for the benefit of, the
Partnership. In the event that certain expenses are incurred for the benefit of
the Partnership and other entities (including the General Partner), such
expenses will be allocated to the Partnership and such other entities in such a
manner as the General Partner in its sole and absolute discretion deems fair and
reasonable. Such reimbursements shall be in addition to any reimbursement to the
General Partner pursuant to Section 10.3.C hereof and as a result of
indemnification pursuant to Section 7.7 below. All payments and reimbursements
hereunder shall be characterized for federal income tax purposes as expenses of
the Partnership incurred on its behalf, and not as expenses of the General
Partner.

            C. Partnership Interest Issuance Expenses. The General Partner shall
also be reimbursed for all expenses it incurs relating to any issuance of
additional Partnership Interests, Debt of the Partnership or rights, options,
warrants or convertible or exchangeable securities pursuant to Article IV hereof
(including, without limitation, all costs, expenses, damages and other payments
resulting from or arising in connection with litigation related to any of the
foregoing), all of which expenses are considered by the Partners to constitute
expenses of, and for the benefit of, the Partnership.

            D. Purchases of Shares by the General Partner. In the event that the
General Partner exercises its rights under the Declaration of Trust to purchase
shares or otherwise elects to purchase from its shareholders Shares in
connection with a share repurchase or similar program or for the purpose of
delivering such Shares to satisfy an obligation under any dividend reinvestment
or share purchase program adopted by the General Partner, any employee share
purchase plan adopted by the General Partner or any similar obligation or
arrangement undertaken by the General Partner in the future, the purchase price
paid by the General Partner for such Shares and any other expenses incurred by
the General Partner in connection with such purchase shall be considered REIT
Expenses, and the Partnership shall 


                                      -28-
<PAGE>   37
distribute cash to the General Partner to offset such expenses pursuant to
Section 5.1, subject to the conditions that: (i) if such Shares subsequently are
to be sold by the General Partner, the General Partner pays to the Partnership
any proceeds received by the General Partner for such Shares (provided that a
transfer of Shares for Partnership Units pursuant to Section 8.6 hereof would
not be considered a sale for such purposes); and (ii) if such Shares are not
retransferred by the General Partner within thirty (30) days after the purchase
thereof, the General Partner shall cause the Partnership to cancel a number of
Partnership Units of the appropriate class (rounded to the nearest whole
Partnership Unit) held by the General Partner equal to the product attained by
multiplying the number of such Shares by a fraction, the numerator of which is
one and the denominator of which is the Conversion Factor.

            E. Tax Treatment of Certain Reimbursements. If and to the extent
that any reimbursement made pursuant to this Section 7.4 is determined for
federal income tax purposes not to constitute a payment of expenses of the
Partnership, then such reimbursement shall be treated as a distribution pursuant
to clause (i) of Section 5.1.B. hereof.

Section 7.5 Outside Activities of the General Partner

            A. General. Without the Consent of the Outside Limited Partners,
except as set forth in this Section 7.5.A, the General Partner shall not,
directly or indirectly, enter into or conduct any business other than in
connection with the ownership, acquisition and disposition of Partnership
Interests as a General Partner or Limited Partner and the management of the
business of the Partnership and such activities as are incidental to any of the
foregoing. Without the Consent of the Outside Limited Partners, the assets of
the General Partner shall be limited to Partnership Interests and permitted debt
obligations of the Partnership (as contemplated by Section 7.5.F below), so that
Shares and Partnership Units are completely fungible except as otherwise
specifically provided herein; provided, that the General Partner shall be
permitted to hold (i) interests in entities, including Qualified REIT
Subsidiaries, that hold no material assets; (ii) interests in Qualified REIT
Subsidiaries (or other entities that are not taxed as corporations for federal
income tax purposes) that own only interests in the Partnership and/or interests
in other Qualified REIT Subsidiaries (or other entities that are not taxed as
corporations for federal income tax purposes) that either hold no assets or hold
only interests in the Partnership; (iii) assets and/or interests in entities,
including Qualified REIT Subsidiaries, that hold assets, having an aggregate
value not greater than five percent (5%) of the total market value of the
General Partner Entity (determined by reference to the value of all outstanding
equity securities of the General Partner Entity), provided that (X) the General
Partner Entity will apply the net income from such assets (other than net income
derived as a result of a Qualified REIT Subsidiary's ownership of an interest in
the Partnership) to offset REIT Expenses before utilizing the distribution
provisions of Section 5.1.B, (Y) the General Partner will contribute all net
income generated by such assets and/or interests (other than net income derived
as a result of a Qualified REIT Subsidiary's ownership of an interest in the
Partnership) to the Operating Partnership (after taking into account REIT
Expenses as described in clause (X) above), and (Z) the General Partner will use
commercially reasonable efforts to transfer such assets and interests (other
than interests in Qualified REIT Subsidiaries and the Partnership) to the
Operating Partnership or an entity controlled by the Operating Partnership as
soon as such a transfer can be made without causing the General Partner or the
Operating Partnership to incur any material expenses in connection therewith;
and (iv) such bank accounts or similar instruments or account in its own name as
it deems necessary to carry out its responsibilities and purposes as
contemplated under this Agreement and its organizational documents; and,
provided, further, that the General Partner shall be permitted to acquire,
directly or through a Qualified REIT Subsidiary (or other entities that are not
taxed as corporations for federal income tax purposes), up to a one percent (1%)
interest in any partnership or limited liability company at least ninety-nine
percent (99%) of the equity of which is owned directly or indirectly by the
Partnership. The General Partner and any of its Affiliates may acquire Limited
Partnership Interests and shall be entitled to exercise all rights of a Limited
Partner relating to such Limited Partnership Interests.

            B. Repurchase of Shares. In the event the General Partner exercises
its rights under the Declaration of Trust to purchase Shares or otherwise elects
to purchase from its shareholders Shares in connection with a share repurchase
or similar program or for the purpose of delivering such Shares to satisfy an
obligation under any dividend reinvestment or share purchase program adopted by
the General Partner, any employee share purchase plan adopted by the General
Partner or any similar obligation or arrangement undertaken by the General
Partner in the future, 


                                      -29-
<PAGE>   38
and the General Partner does not resell said Shares within thirty (30) days
after the purchase thereof as contemplated in Section 7.4.D(i), then the General
Partner shall cause the Partnership to purchase from the General Partner (and
eliminate) that number of Partnership Units of the appropriate class equal to
the product obtained by multiplying the number of Shares purchased by the
General Partner times a fraction, the numerator of which is one and the
denominator of which is the Conversion Factor, on the same terms and for the
same aggregate price that the General Partner purchased such Shares.

            C. Forfeiture of Shares. In the event the Partnership or the General
Partner acquires Shares as a result of the forfeiture of such Shares under a
restricted or similar share plan, then the General Partner shall cause the
Partnership to cancel that number of Partnership Units of the appropriate class
equal to the number of Shares so acquired, and, if the Partnership acquired such
Shares, it shall transfer such Shares to the General Partner for cancellation.

            D. Issuances of Shares. After the Effective Date, the General
Partner shall not grant, award, or issue any additional Shares (other than
Shares issued pursuant to Section 8.6 hereof or pursuant to a dividend or
distribution (including any share split) of Shares to all of its shareholders),
other equity securities of the General Partner, New Securities or Convertible
Funding Debt unless (i) the General Partner shall cause, pursuant to Section
4.2.A hereof, the Partnership to issue to the General Partner Partnership
Interests or rights, options, warrants or convertible or exchangeable securities
of the Partnership having designations, preferences and other rights, all such
that the economic interests are substantially the same as those of such
additional Shares, other equity securities, New Securities or Convertible
Funding Debt, as the case may be, and (ii) the General Partner transfers to the
Partnership, as an additional Capital Contribution, the proceeds from the grant,
award, or issuance of such additional Shares, other equity securities, New
Securities or Convertible Funding Debt, as the case may be, or from the exercise
of rights contained in such additional Shares, other equity securities, New
Securities or Convertible Funding Debt, as the case may be. Without limiting the
foregoing, the General Partner is expressly authorized to issue additional
Shares, other equity securities, New Securities or Convertible Funding Debt, as
the case may be, for less than fair market value, and the General Partner is
expressly authorized, pursuant to Section 4.2.A hereof, to cause the Partnership
to issue to the General Partner corresponding Partnership Interests, as long as
(a) the General Partner concludes in good faith that such issuance is in the
interests of the General Partner and the Partnership (for example, and not by
way of limitation, the issuance of Shares and corresponding Partnership Units
pursuant to a share purchase plan providing for purchases of Shares, either by
employees or shareholders, at a discount from fair market value or pursuant to
employee share options that have an exercise price that is less than the fair
market value of the Shares, either at the time of issuance or at the time of
exercise) and (b) the General Partner transfers all proceeds from any such
issuance or exercise to the Partnership as an additional Capital Contribution.

            E. Stock Option Plan. If at any time or from time to time, the
General Partner sells Shares pursuant to any Stock Option Plan, the General
Partner shall transfer the net proceeds of the sale of such Shares to the
Partnership as an additional Capital Contribution in exchange for an amount of
additional Partnership Units equal to the number of Shares so sold divided by
the Conversion Factor.

            F. Funding Debt. The General Partner may incur a Funding Debt,
including, without limitation, a Funding Debt that is convertible into Shares or
otherwise constitutes a class of New Securities ("Convertible Funding Debt"),
subject to the condition that the General Partner lends to the Partnership the
net proceeds of such Funding Debt; provided, that Convertible Funding Debt shall
be issued pursuant to Section 7.5.D above; and, provided, further, that the
General Partner shall not be obligated to lend the net proceeds of any Funding
Debt to the Partnership in a manner that would be inconsistent with the General
Partner's ability to remain qualified as a REIT. If the General Partner enters
into any Funding Debt, the loan to the Partnership shall be on comparable terms
and conditions, including interest rate, repayment schedule and costs and
expenses, as are applicable with respect to or incurred in connection with such
Funding Debt.


                                      -30-
<PAGE>   39
Section 7.6 Transactions with Affiliates

            A. Transactions with Certain Affiliates. Except as expressly
permitted by this Agreement (other than Section 7.1.A hereof, which shall not be
considered authority for a transaction that otherwise would be prohibited by
this Section 7.6.A), the Partnership shall not, directly or indirectly, sell,
transfer or convey any property to, or purchase any property from, or borrow
funds from, or lend funds to, any Partner or any Affiliate of the Partnership or
the General Partner or the General Partner Entity that is not also a Subsidiary
of the Partnership, except pursuant to a transaction that has been approved by a
majority of the disinterested trustees (or directors) of the General Partner or
General Partner Entity (as applicable), taking into account the fiduciary duties
of the General Partner or General Partner Entity (as applicable) to the Limited
Partners.

            B. Benefit Plans. The General Partner, in its sole and absolute
discretion and without the approval of the Limited Partners, may propose and
adopt on behalf of the Partnership employee benefit plans funded by the
Partnership for the benefit of employees of the General Partner, the
Partnership, Subsidiaries of the Partnership or any Affiliate of any of them in
respect of services performed, directly or indirectly, for the benefit of the
Partnership, the General Partner, or any of the Partnership's Subsidiaries.

            C. Conflict Avoidance. The General Partner is expressly authorized
to enter into, in the name and on behalf of the Partnership, a right of first
opportunity arrangement and other conflict avoidance agreements with various
Affiliates of the Partnership and General Partner on such terms as the General
Partner, in its sole and absolute discretion, believes are advisable.

            D. Limitation on Loans to the General Partner. Except with the
Consent of the Outside Limited Partners, the General Partner may not cause the
Partnership to loan money to the General Partner or to any Subsidiary or
Affiliate of the General Partner which is not also a Subsidiary or an entity in
which the Partnership owns an equity interest.

Section 7.7 Indemnification

            A. General. To the maximum extent permitted by applicable law at the
time, the Partnership, without requiring a preliminary determination of the
ultimate entitlement to indemnification, shall indemnify each Indemnitee from
and against any and all losses, claims, damages, liabilities, joint or several,
expenses (including, without limitation, attorneys fees and other legal fees and
expenses), judgments, fines, settlements and other amounts arising from or in
connection with any and all claims, demands, actions, suits or proceedings,
civil, criminal, administrative or investigative incurred by the Indemnitee and
relating to the Partnership or the General Partner or the formation or the
current (and, in the case of the General Partner's right to indemnification from
the Partnership, prior) operations of, or the current (and, in the case of the
General Partner's right to indemnification from the Partnership, prior)
ownership of property by, either of them as set forth in this Agreement in which
any such Indemnitee may be involved, or is threatened to be involved, as a party
or otherwise, unless it is established by a final determination of a court of
competent jurisdiction that: (i) the act or omission of the Indemnitee was
material to the matter giving rise to the proceeding and either was committed in
bad faith or was the result of active and deliberate dishonesty, (ii) the
Indemnitee actually received an improper personal benefit in money, property or
services or (iii) in the case of any criminal proceeding, the Indemnitee had
reasonable cause to believe that the act or omission was unlawful. The
obligations of the Partnership under this Section 7.7 shall include
reimbursement of the General Partner for any indemnification or advance of
expenses by the General Partner pursuant to Title 8, the Declaration of Trust or
its Bylaws. Without limitation, the foregoing indemnity shall extend to any
liability of any Indemnitee, pursuant to a loan guarantee, contractual
obligations for any indebtedness or other obligations or otherwise, for any
indebtedness of the Partnership or any Subsidiary of the Partnership (including,
without limitation, any indebtedness which the Partnership or any Subsidiary of
the Partnership has assumed or taken subject to). The General Partner is hereby
authorized and empowered, on behalf of the Partnership, to enter into one or
more indemnity agreements not inconsistent with the provisions of this Section
7.7 in favor of any Indemnitee having or potentially having liability for any
such indebtedness. 


                                      -31-
<PAGE>   40
The termination of any proceeding by judgment, order or settlement does not
create a presumption that the Indemnitee did not meet the requisite standard of
conduct set forth in this Section 7.7.A. Any indemnification pursuant to this
Section 7.7 shall be made only out of the assets of the Partnership and any
insurance proceeds from the liability policy covering the General Partner and
any Indemnitees, and neither the General Partner nor any Limited Partner shall
have any obligation to contribute to the capital of the Partnership or otherwise
provide funds to enable the Partnership to fund its obligations under this
Section 7.7.

            B. Advancement of Expenses. Reasonable expenses expected to be
incurred by an Indemnitee shall be paid or reimbursed by the Partnership in
advance of the final disposition of any and all claims, demands, actions, suits
or proceedings, civil, criminal, administrative or investigative made or
threatened against an Indemnitee, in the case of any trustee/director or officer
who is an Indemnitee upon receipt by the Partnership of (i) a written
affirmation by the Indemnitee of the Indemnitee's good faith belief that the
standard of conduct necessary for indemnification by the Partnership as
authorized in this Section 7.7.A has been met and (ii) a written undertaking by
or on behalf of the Indemnitee to repay the amount if it shall ultimately be
determined that the standard of conduct has not been met.

            C. No Limitation of Rights. The indemnification provided by this
Section 7.7 shall be in addition to any other rights to which an Indemnitee or
any other Person may be entitled under any agreement, pursuant to any vote of
the Partners, as a matter of law or otherwise, and shall continue as to an
Indemnitee who has ceased to serve in such capacity unless otherwise provided in
a written agreement pursuant to which such Indemnitee is indemnified.

            D. Insurance. The Partnership may purchase and maintain insurance on
behalf of the Indemnitees and such other Persons as the General Partner shall
determine against any liability that may be asserted against or expenses that
may be incurred by such Person in connection with the Partnership's activities,
regardless of whether the Partnership would have the power to indemnify such
Person against such liability under the provisions of this Agreement.

            E. Benefit Plan Fiduciary. For purposes of this Section 7.7, (i) the
Partnership shall be deemed to have requested an Indemnitee to serve as
fiduciary of an employee benefit plan whenever the performance by it of its
duties to the Partnership also imposes duties on, or otherwise involves services
by, it to the plan or participants or beneficiaries of the plan, (ii) excise
taxes assessed on an Indemnitee with respect to an employee benefit plan
pursuant to applicable law shall constitute fines within the meaning of this
Section 7.7 and (iii) actions taken or omitted by the Indemnitee with respect to
an employee benefit plan in the performance of its duties for a purpose
reasonably believed by it to be in the interest of the participants and
beneficiaries of the plan shall be deemed to be related to the Partnership.

            F. No Personal Liability for Limited Partners. In no event may an
Indemnitee subject any of the Partners to liability by reason of the
indemnification provisions set forth in this Agreement.

            G. Interested Transactions. An Indemnitee shall not be denied
indemnification in whole or in part under this Section 7.7 because the
Indemnitee had an interest in the transaction with respect to which the
indemnification applies if the transaction was otherwise permitted by the terms
of this Agreement.

            H. Benefit. The provisions of this Section 7.7 are for the benefit
of the Indemnitees, their heirs, successors, assigns and administrators and
shall not be deemed to create any rights for the benefit of any other Persons.
Any amendment, modification or repeal of this Section 7.7, or any provision
hereof, shall be prospective only and shall not in any way affect the obligation
of the Partnership to any Indemnitee under this Section 7.7 as in effect
immediately prior to such amendment, modification or repeal with respect to
claims arising from or related to matters occurring, in whole or in part, prior
to such amendment, modification or repeal, regardless of when such claims may
arise or be asserted.


                                      -32-
<PAGE>   41
            I. Indemnification Payments Not Distributions. If and to the extent
any payments to the General Partner pursuant to this Section 7.7 constitute
gross income to the General Partner (as opposed to the repayment of advances
made on behalf of the Partnership), such amounts shall constitute guaranteed
payments within the meaning of Section 707(c) of the Code, shall be treated
consistently therewith by the Partnership and all Partners, and shall not be
treated as distributions for purposes of computing the Partners' Capital
Accounts.

Section 7.8 Liability of the General Partner

            A. General. Notwithstanding anything to the contrary set forth in
this Agreement, the General Partner and its directors and officers shall not be
liable for monetary damages to the Partnership, any Partners or any Assignees
for losses sustained, liabilities incurred or benefits not derived as a result
of errors in judgment or mistakes of fact or law or of any act or omission if
the General Partner acted in good faith.

            B. No Obligation to Consider Separate Interests of Limited Partners
or Shareholders. The Limited Partners expressly acknowledge that the General
Partner is acting on behalf of the Partnership and the General Partner's
shareholders collectively, that the General Partner is under no obligation to
consider the separate interests of the Limited Partners (including, without
limitation, the tax consequences to Limited Partners or Assignees or to such
shareholders) in deciding whether to cause the Partnership to take (or decline
to take) any actions and that the General Partner shall not be liable for
monetary damages or otherwise for losses sustained, liabilities incurred or
benefits not derived by Limited Partners in connection with such decisions,
provided that the General Partner has acted in good faith.

            C. Actions of Agents. Subject to its obligations and duties as
General Partner set forth in Section 7.1.A above, the General Partner may
exercise any of the powers granted to it by this Agreement and perform any of
the duties imposed upon it hereunder either directly or by or through its
agents. The General Partner shall not be responsible for any misconduct or
negligence on the part of any such agent appointed by the General Partner in
good faith.

            D. Effect of Amendment. Any amendment, modification or repeal of
this Section 7.8 or any provision hereof shall be prospective only and shall not
in any way affect the limitations on the General Partner's liability to the
Partnership and the Limited Partners under this Section 7.8 as in effect
immediately prior to such amendment, modification or repeal with respect to
claims arising from or relating to matters occurring, in whole or in part, prior
to such amendment, modification or repeal, regardless of when such claims may
arise or be asserted.

Section 7.9 Other Matters Concerning the General Partner

            A. Reliance on Documents. The General Partner may rely and shall be
protected in acting or refraining from acting upon any resolution, certificate,
statement, instrument, opinion, report, notice, request, consent, order, bond,
debenture or other paper or document believed by it in good faith to be genuine
and to have been signed or presented by the proper party or parties.

            B. Reliance on Advisors. The General Partner may consult with legal
counsel, accountants, appraisers, management consultants, investment bankers and
other consultants and advisors selected by it, and any act taken or omitted to
be taken in reliance upon the opinion of such Persons as to matters which the
General Partner reasonably believes to be within such Person's professional or
expert competence shall be conclusively presumed to have been done or omitted in
good faith and in accordance with such opinion.

            C. Action Through Agents. The General Partner shall have the right,
in respect of any of its powers or obligations hereunder, to act through any of
its duly authorized officers and a duly appointed attorney or attorneys-in-fact.
Each such attorney shall, to the extent provided by the General Partner in the
power of attorney, have full power and authority to do and perform all and every
act and duty which is permitted or required to be done by the General Partner
hereunder.


                                      -33-
<PAGE>   42
             D. Actions to Maintain REIT Status or Avoid Taxation of the General
Partner Entity or the General Partner (as applicable). Notwithstanding any other
provisions of this Agreement (other than the limitations on the General
Partner's authority set forth in Sections 7.5, 7.6.A, 7.6.D, and 7.11) or the
Act, any action of the General Partner on behalf of the Partnership or any
decision of the General Partner to refrain from acting on behalf of the
Partnership undertaken in the good faith belief that such action or omission is
necessary or advisable in order (i) to protect the ability of the General
Partner Entity or the General Partner (as applicable) to continue to satisfy the
REIT Requirements or (ii) to allow the General Partner Entity or the General
Partner (as applicable) to avoid incurring any liability for taxes under Section
857 or 4981 of the Code, is expressly authorized under this Agreement and is
deemed approved by all of the Limited Partners.

Section 7.10 Reliance by Third Parties

             Notwithstanding anything to the contrary in this Agreement (other
than the limitations on the General Partner's authority set forth in Sections
7.5, 7.6.A, 7.6.D, and 7.11), any Person dealing with the Partnership shall be
entitled to assume that the General Partner has full power and authority,
without consent or approval of any other Partner or Person, to encumber, sell or
otherwise use in any manner any and all assets of the Partnership, to enter into
any contracts on behalf of the Partnership and to take any and all actions on
behalf of the Partnership, and such Person shall be entitled to deal with the
General Partner as if the General Partner were the Partnership's sole party in
interest, both legally and beneficially. Each Limited Partner hereby waives any
and all defenses or other remedies which may be available against such Person to
contest, negate or disaffirm any action of the General Partner in connection
with any such dealing. In no event shall any Person dealing with the General
Partner or its representatives be obligated to ascertain that the terms of this
Agreement have been complied with or to inquire into the necessity or expedience
of any act or action of the General Partner or its representatives. Each and
every certificate, document or other instrument executed on behalf of the
Partnership by the General Partner or its representatives shall be conclusive
evidence in favor of any and every Person relying thereon or claiming thereunder
that (i) at the time of the execution and delivery of such certificate, document
or instrument, this Agreement was in full force and effect, (ii) the Person
executing and delivering such certificate, document or instrument was duly
authorized and empowered to do so for and on behalf of the Partnership, and
(iii) such certificate, document or instrument was duly executed and delivered
in accordance with the terms and provisions of this Agreement and is binding
upon the Partnership.

Section 7.11 Restrictions on General Partner's Authority

             A. Consent Required. The General Partner may not take any action in
contravention of an express prohibition or limitation of this Agreement without
the written Consent of (i) all Partners adversely affected or (ii) such lower
percentage of the Limited Partnership Interests as may be specifically provided
for under a provision of this Agreement or the Act.

             B. Intentionally Omitted.

             C. Required Consent of Certain Partners. (i) The General Partner 
may not, directly or indirectly, cause the Partnership to take any action
prohibited by this Section 7.11.C without the requisite approval as provided in
this Section 7.11.C.

            (1) For a period of twenty (20) years following the Effective
                Date, the General Partner may not, directly or indirectly,
                cause the Partnership to sell, exchange or otherwise dispose
                of the property located at Two Penn Plaza, New York, New York
                or any indirect interest (including, without limitation, any
                interest of the Partnership in Two Penn Plaza REIT, Inc., and
                any interest of Two Penn Plaza REIT, Inc., in Vornado Two Penn
                Plaza L.L.C., whether, in either case, by liquidation, merger
                or otherwise) therein (collectively, the "Two Penn Plaza
                Property") (other than an involuntary sale pursuant to
                foreclosure of the mortgage secured by the Two Penn Plaza
                Property or otherwise, including pursuant to (x) 


                                      -34-
<PAGE>   43
                  an event described in Section 1033 of the Code (as determined
                  without reference to the property, if any, into which the Two
                  Penn Plaza Property is converted), other than a disposition
                  resulting from the mere threat or imminence of a requisition
                  or condemnation and (y) a deed in lieu of foreclosure
                  (provided that the General Partner may not execute any deed in
                  lieu of foreclosure unless the maturity of the indebtedness
                  secured by the Two Penn Plaza Property has occurred, whether
                  by reason of acceleration or otherwise, or a proceeding in
                  connection with a Bankruptcy of the Partnership, the fee
                  owning entity or any intermediate Person between them) to any
                  Person without the Consent of the Partners at the time of the
                  proposed sale, exchange or other disposition (other than the
                  General Partner or the General Partner Entity or any
                  Subsidiary of either the General Partner or the General
                  Partner Entity) who hold seventy-five percent (75%) of the
                  Partnership Units which were issued with respect to Two Penn
                  Plaza Associates in the Consolidation and which remain
                  outstanding (whether held by the original recipient of such
                  Partnership Units or by a successor or transferee of the
                  original recipient, but not including Partnership Units, if
                  any, held by (I) the General Partner or the General Partner
                  Entity or any Subsidiary of either the General Partner or the
                  General Partner Entity and (II) the estate of Bernard H.
                  Mendik following his death) (referred to as "Two Penn Plaza
                  Units"). In addition, during such twenty-year period, the
                  General Partner may not, directly or indirectly, cause the
                  Partnership to repay, earlier than one year prior to its
                  stated maturity, any indebtedness secured by the Two Penn
                  Plaza Property without the Consent of Partners holding
                  seventy-five percent (75%) of the Two Penn Plaza Units, unless
                  such repayment (a) is made in connection with the refinancing
                  (on a basis such that the new debt would be considered a
                  Nonrecourse Liability, or, as contemplated and only to the
                  extent required by clause (2) below, a Partner Nonrecourse
                  Debt) of such indebtedness for an amount not less than the
                  principal amount of such indebtedness on the date of such
                  refinancing, with such refinancing indebtedness (1) providing
                  for the least amount of principal amortization as is available
                  on commercially reasonable terms and (2) permitting (but not
                  requiring) a guarantee of such indebtedness by the holders of
                  the Two Penn Plaza Units who elect to join in such guarantee
                  in a form and on terms consistent with the guarantees by the
                  holders of the Two Penn Plaza Units in effect immediately
                  prior to such refinancing, provided that the opportunity to
                  provide such guarantee is obtainable on commercially
                  reasonable terms, or (b) is made in connection with an
                  involuntary sale pursuant to foreclosure of the mortgage
                  secured by the Two Penn Plaza Property or otherwise, including
                  pursuant to a deed in lieu of foreclosure (provided that the
                  General Partner may not execute any deed in lieu of
                  foreclosure unless the maturity of the indebtedness secured by
                  the Two Penn Plaza Property has been accelerated) or a
                  proceeding in connection with a Bankruptcy of the Partnership,
                  the fee-owning entity or any intermediate Person between them.
                  During such twenty-year period, the General Partner shall use
                  commercially reasonable efforts during the one-year period
                  prior to the stated maturity of such indebtedness to cause the
                  Partnership to refinance (on a basis such that the new debt
                  would be considered a Nonrecourse Liability, or, as
                  contemplated and only to the extent required by clause (2)
                  below, a Partner Nonrecourse Debt) the indebtedness for an
                  amount not less than the principal amount of such indebtedness
                  on the date of such refinancing, provided such refinancing can
                  be obtained on commercially reasonable terms, with such
                  refinancing indebtedness (1) providing for the least amount of
                  principal amortization as is available on commercially
                  reasonable terms and (2) permitting (but not requiring) a
                  guarantee of such indebtedness by the holders of the Two Penn
                  Plaza Units who elect to join in such guarantee in a form and
                  on terms consistent with the guarantees by the holders of the
                  Two Penn Plaza Units in effect immediately prior to such
                  refinancing, provided that the opportunity to provide such
                  guarantee is obtainable on commercially reasonable terms.
                  Finally, during such twenty-year period, the General Partner
                  shall not, without the Consent of Partners holding
                  seventy-five percent (75%) of the Two Penn Plaza


                                      -35-
<PAGE>   44
                  Units, incur indebtedness secured by the Two Penn Plaza
                  Property if, at the time such indebtedness is incurred, the
                  aggregate amount of the indebtedness secured by the Two Penn
                  Plaza Property would exceed the greater of (i) seventy percent
                  (70%) of the fair market value of the Two Penn Plaza Property
                  (or the interest therein) securing such indebtedness or (ii)
                  the then outstanding indebtedness being refinanced plus all
                  costs (including prepayment fees, "breakage" payments and
                  similar costs) incurred in connection with such refinancing.
                  All references in this Section 7.11.C to "commercially
                  reasonable terms" shall be as determined by the General
                  Partner in its sole discretion, exercised in good faith.

            (2)   For a period of twenty (20) years following the Effective
                  Date, the General Partner may not, directly or indirectly,
                  cause the Partnership to sell, exchange or otherwise dispose
                  of the property located at Eleven Penn Plaza, New York, New
                  York or any indirect interest therein (collectively, the
                  "Eleven Penn Plaza Property") (other than an involuntary sale
                  pursuant to foreclosure of the mortgage secured by the Eleven
                  Penn Plaza Property or otherwise, including pursuant to (x) an
                  event described in Section 1033 of the Code (as determined
                  without reference to the property, if any, into which the
                  Eleven Penn Plaza Property is converted), other than a
                  disposition resulting from the mere threat or imminence of a
                  requisition or condemnation and (y) a deed in lieu of
                  foreclosure (provided that the General Partner may not execute
                  any deed in lieu of foreclosure unless the maturity of the
                  indebtedness secured by the Eleven Penn Plaza Property has
                  occurred, whether by reason of acceleration or otherwise, or a
                  proceeding in connection with a Bankruptcy of the Partnership,
                  the fee-owning entity or any intermediate Person between them)
                  to any Person without the Consent of the Partners at the time
                  of the proposed sale, exchange or other disposition who hold
                  seventy-five percent (75%) of the Partnership Units which were
                  issued with respect to the Eleven Penn Partnerships in the
                  Consolidation and which remain outstanding (whether held by
                  the original recipient of such Partnership Units or by a
                  successor or transferee of the original recipient, but not
                  including the Partnership Units, if any, held by (I) General
                  Partner or the General Partner Entity or any Subsidiary of
                  either the General Partner or the General Partner Entity and
                  (II) the estate of Bernard H. Mendik following his death)
                  (referred to as "Eleven Penn Plaza Units"). In addition,
                  during such twenty-year period, the General Partner may not,
                  directly or indirectly, cause the Partnership to repay,
                  earlier than one year prior to its stated maturity, any
                  indebtedness secured by the Eleven Penn Plaza Property without
                  the Consent of Partners who hold seventy-five percent (75%) of
                  the Eleven Penn Plaza Units, unless such repayment (a) is made
                  in connection with the refinancing (on a basis such that the
                  new debt would be considered a Nonrecourse Liability, or, as
                  contemplated and only to the extent required by clause (2)
                  below, a Partner Nonrecourse Debt) of such indebtedness for an
                  amount not less than the principal amount of such indebtedness
                  on the date of such refinancing, with such refinancing
                  indebtedness (1) providing for the least amount of principal
                  amortization as is available on commercially reasonable terms
                  and (2) permitting (but not requiring) a guarantee of such
                  indebtedness by the holders of the Eleven Penn Plaza Units who
                  elect to join in such guarantee in a form and on terms
                  consistent with the guarantees by the holders of the Eleven
                  Penn Plaza Units in effect immediately prior to such
                  refinancing, provided that the opportunity to provide such
                  guarantee is obtainable on commercially reasonable terms, or
                  (b) is made in connection with an involuntary sale pursuant to
                  foreclosure of the mortgage secured by the Eleven Penn Plaza
                  Property or otherwise, including pursuant to a deed in lieu of
                  foreclosure (provided that the General Partner may not execute
                  any deed in lieu of foreclosure unless the maturity of the
                  indebtedness secured by the Eleven Penn Plaza Property has
                  been accelerated) or a proceeding in connection with a
                  Bankruptcy of the Partnership, the fee-owning entity or any
                  intermediate Person between them. During such twenty-year
                  period, the General Partner shall use commercially reasonable
                  efforts during the one-year period prior to the stated


                                      -36-
<PAGE>   45
                  maturity of such indebtedness to cause the Partnership to
                  refinance (on a basis such that the new debt would be
                  considered a Nonrecourse Liability, or, as contemplated and
                  only to the extent required by clause (2) below, a Partner
                  Nonrecourse Debt) the indebtedness for an amount not less than
                  the principal amount of such indebtedness on the date of such
                  refinancing, provided such refinancing can be obtained on
                  commercially reasonable terms, with such refinancing
                  indebtedness (1) providing for the least amount of principal
                  amortization as is available on commercially reasonable terms
                  and (2) permitting (but not requiring) a guarantee of such
                  indebtedness by the holders of the Eleven Penn Plaza Units who
                  elect to join in such guarantee in a form and on terms
                  consistent with the guarantees by the holders of the Eleven
                  Penn Plaza Units in effect immediately prior to such
                  refinancing, provided that the opportunity to provide such
                  guarantee is obtainable on commercially reasonable terms.
                  Finally, during such twenty-year period, the General Partner
                  shall not, without the Consent of Partners holding
                  seventy-five percent (75%) of the Eleven Penn Plaza Units,
                  incur indebtedness secured by the Eleven Penn Plaza Property
                  if, at the time such indebtedness is incurred, the aggregate
                  amount of the indebtedness secured by the Eleven Penn Plaza
                  Property would exceed the greater of (i) seventy percent (70%)
                  of the fair market value of the Eleven Penn Plaza Property (or
                  the interest therein) securing such indebtedness or (ii) the
                  then outstanding indebtedness being refinanced plus all costs
                  (including prepayment fees, "breakage" payments and similar
                  costs) incurred in connection with such refinancing.

            (3)   For a period of twenty (20) years following the Effective
                  Date, the General Partner may not, directly or indirectly,
                  cause the Partnership to sell, exchange, or otherwise dispose
                  of the property located at 866 U.N. Plaza, New York, New York
                  or any indirect interest therein (collectively, the "866 U.N.
                  Plaza Property") (other than an involuntary sale pursuant to
                  foreclosure of the mortgage secured by the 866 U.N. Plaza
                  Property or otherwise, including pursuant to (x) an event
                  described in Section 1033 of the Code (as determined without
                  reference to the property, if any, into which the 866 U.N.
                  Plaza Property is converted), other than a disposition
                  resulting from the mere threat or imminence of a requisition
                  or condemnation and (y) a deed in lieu of foreclosure
                  (provided that the General Partner may not execute any deed in
                  lieu of foreclosure unless the maturity of the indebtedness
                  secured by the 866 U.N. Plaza Property has occurred, whether
                  by reason of acceleration or otherwise, or a proceeding in
                  connection with a Bankruptcy of the Partnership, the
                  fee-owning entity or any intermediate Person between them) to
                  any Person without the Consent of the Partners at the time of
                  the proposed sale, exchange or other disposition (other than
                  the General Partner or the General Partner Entity or any
                  Subsidiary of either of the General Partner of the General
                  Partner or the General Partner Entity) who hold seventy-five
                  percent (75%) of the Partnership Units which were issued with
                  respect to 866 U.N. Plaza Associates in the Consolidation and
                  which remain outstanding (whether held by the original
                  recipient of such Partnership Units or by a successor or
                  transferee of the original recipient, but not including
                  Partnership Units, if any, held by (I) the General Partner or
                  the General Partner Entity or any Subsidiary of either the
                  General Partner or the General Partner Entity and (II) the
                  estate of Bernard H. Mendik following his death) (referred to
                  as "866 U.N. Plaza Units"). In addition, during such
                  twenty-year period, the General Partner may not, directly or
                  indirectly, cause the Partnership to repay, earlier than one
                  year prior to its stated maturity, any indebtedness secured by
                  the 866 U.N. Plaza Property without the Consent of Partners
                  holding seventy-five percent (75%) of the 866 U.N. Plaza
                  Units, unless such repayment (a) is made in connection with
                  the refinancing (on a basis such that the new debt would be
                  considered a Nonrecourse Liability or, as contemplated and
                  only to the extent required by clause (2) below, a Partner
                  Nonrecourse Debt) of such indebtedness for an amount not less
                  than the principal amount of such indebtedness on the date of
                  such refinancing, with such 


                                      -37-
<PAGE>   46
                  refinancing indebtedness (1) providing for the least amount of
                  principal amortization as is available on commercially
                  reasonable terms and (2) permitting (but not requiring) a
                  guarantee of such indebtedness by the holders of the 866 U.N.
                  Plaza Units who elect to join in such guarantee in a form and
                  on terms consistent with the guarantees by the holders of the
                  866 U.N. Plaza Units in effect immediately prior to such
                  refinancing, provided that the opportunity to provide such
                  guarantee is obtainable on commercially reasonable terms, or
                  (b) is made in connection with an involuntary sale pursuant to
                  foreclosure of the mortgage secured by the 866 U.N. Plaza
                  Property or otherwise, including pursuant to a deed in lieu of
                  foreclosure (provided that the General Partner may not execute
                  any deed in lieu of foreclosure unless the maturity of the
                  indebtedness secured by the 866 U.N. Plaza Property has been
                  accelerated) or a proceeding in connection with a Bankruptcy
                  of the Partnership, of the fee-owning entity or any
                  intermediate Person between them. During such twenty-year
                  period, the General Partner shall use commercially reasonable
                  efforts during the one-year period prior to the stated
                  maturity of such indebtedness to cause the Partnership to
                  refinance (on a basis such that the new debt would be
                  considered a Nonrecourse Liability, or, as contemplated and
                  only to the extent required by clause (2) below, a Partner
                  Nonrecourse Debt) the indebtedness for an amount not less than
                  the principal amount of such indebtedness on the date of such
                  refinancing, provided such refinancing can be obtained on
                  commercially reasonable terms, with such refinancing
                  indebtedness (1) providing for the least amount of principal
                  amortization as is available on commercially reasonable terms
                  and (2) permitting (but not requiring) a guarantee of such
                  indebtedness by the holders of the 866 U.N. Plaza Units who
                  elect to join in such guarantee in a form and on terms
                  consistent with the guarantees by the holders of the 866 U.N.
                  Plaza Units in effect immediately prior to such refinancing,
                  provided that the opportunity to provide such guarantee is
                  obtainable on commercially reasonable terms. Finally, during
                  such twenty-year period, the General Partner shall not,
                  without the Consent of Partners holding seventy-five percent
                  (75%) of the 866 U.N. Plaza Units, incur indebtedness secured
                  by the 866 U.N. Plaza Property if, at the time such
                  indebtedness is incurred, the aggregate amount of the
                  indebtedness secured by the 866 U.N. Plaza Property would
                  exceed the greater of (i) seventy percent (70%) of the fair
                  market value of the 866 U.N. Plaza Property (or the interest
                  therein) securing such indebtedness or (ii) the then
                  outstanding indebtedness being refinanced plus all costs
                  (including prepayment fees, "breakage" payments and similar
                  costs) incurred in connection with such refinancing.

            (4)   Subparagraphs (1), (2), and (3) shall not apply to any
                  transaction that involves the Two Penn Plaza Property, the
                  Eleven Penn Plaza Property or the 866 U.N. Plaza Property, as
                  the case may be (which Property is referred to as the
                  "Exchanged Property"), if such transaction qualifies as a
                  like-kind exchange under Section 1031 of the Code or an
                  involuntary conversion under Section 1033 of the Code (other
                  than an involuntary conversion under Section 1033 of the Code
                  that is described in the second parenthetical to subparagraphs
                  (1), (2) or (3), as the case may be) in which no gain is
                  recognized by the Partnership as long as the following
                  conditions are satisfied: (x) in the case of a Section 1031
                  like-kind exchange, such exchange is not with a "related
                  party" within the meaning of Section 1031(f)(3) of the Code;
                  (y) the property received in exchange for the Exchanged
                  Property (referred to as the "Replacement Property") is
                  acquired in the same taxable year of the Partnership in which
                  the disposition of the Exchanged Property occurs and is
                  secured by nonrecourse indebtedness in an amount not less than
                  the outstanding principal amount of the nonrecourse
                  indebtedness secured by the Exchanged Property at the time of
                  the exchange, nor greater than the amount that would be
                  permitted under Sections 7.11.C(1), (2), or (3), as the case
                  may be (except that 70% of fair market value shall be
                  determined by reference to the Replacement Property and not
                  the Exchanged Property, with a maturity not earlier than, and
                  a principal amortization rate not more rapid than, the
                  maturity and principal amortization rate 


                                      -38-
<PAGE>   47
                  of such indebtedness secured by the Exchanged Property, which
                  indebtedness permits (but does not require) a guarantee of
                  such indebtedness by the holders of the Two Penn Plaza Units,
                  the Eleven Penn Plaza Units or the 866 U.N. Plaza Units, as
                  the case may be, who elect to join in such guarantee in a form
                  and on terms consistent with the guarantees by the holders of
                  the Two Penn Plaza Units, the Eleven Penn Plaza Units or the
                  866 U.N. Plaza Units, as the case may be, in effect
                  immediately prior to the time of the exchange, and (z) the
                  Replacement Property is thereafter treated for all purposes of
                  the restrictions in this Section 7.11.C as the Exchanged
                  Property and the indebtedness secured by such Replacement
                  Property is subject to the same restrictions and agreements as
                  apply with respect to the indebtedness secured by the
                  Exchanged Property.

            (5)   Subparagraphs (1), (2), and (3) shall not apply to any
                  transaction that involves the Two Penn Plaza Property, the
                  Eleven Penn Plaza Property or the 866 U.N. Plaza Property, as
                  the case may be (which Property is referred to as the
                  "Transferred Property"), if (x) such transaction is one in
                  which no gain is recognized with respect to the Two Penn Plaza
                  Property, the Eleven Penn Plaza Property or the 866 U.N. Plaza
                  Property by the Partnership or the holders of the Two Penn
                  Plaza Units, the Eleven Penn Plaza Units, or the 866 U.N.
                  Plaza Units, as the case may be (other than gain, if any,
                  resulting solely because the share, if any, of indebtedness
                  allocable to a Partnership Unit is reduced or eliminated),
                  provided that (i) the amount of indebtedness secured by the
                  Two Penn Plaza Property, the Eleven Penn Plaza Property or the
                  866 U.N. Plaza Property, as applicable, is not decreased as a
                  result of the transaction and the amount of indebtedness
                  secured by the Two Penn Plaza Property, the Eleven Penn Plaza
                  Property or the 866 U.N. Plaza Property, as applicable, that
                  is a Nonrecourse Liability or Partner Nonrecourse Debt is not
                  reduced, except as permitted by the relevant provisions of
                  Subparagraph (1), (2) or (3) of this Section 7.11.C, and (ii)
                  the indebtedness secured by the Two Penn Plaza Property, the
                  Eleven Penn Plaza Property or the 866 U.N. Plaza Property, as
                  applicable, continues to be taken into account in determining
                  the Partners' basis in their Partnership Interests under rules
                  similar to those provided in Section 752 of the Code and (y)
                  the entity to which such Transferred Property is transferred
                  agrees, for the benefit of the holders of the Two Penn Plaza
                  Units, the Eleven Penn Plaza Units or the 866 U.N. Plaza
                  Units, as the case may be, that all of the restrictions of
                  this Section 7.11.C shall apply to the Transferred Property
                  and the indebtedness outstanding with respect thereto in the
                  same manner and to the extent set forth in this Section 7.11.C
                  and such agreement is reflected in the partnership agreement
                  (or other comparable governing instrument) of the entity to
                  which the Transferred Property is transferred.

            (6)   Subparagraphs (1), (2), and (3) shall not apply to any
                  transaction that involves either a merger or consolidation of
                  the Partnership with or into another entity that qualifies as
                  a "partnership" for federal income tax purposes (the
                  "Successor Partnership") or a transfer of all or substantially
                  all of the assets of the Partnership to a Successor
                  Partnership and dissolution of the Partnership in connection
                  therewith (in either case, a "Consolidation Transaction") so
                  long as (x) no gain is recognized with respect to the Two Penn
                  Plaza Property, the Eleven Penn Plaza Property or the 866 U.N.
                  Plaza Property by the Partnership or the holders of the Two
                  Penn Plaza Units, the Eleven Penn Plaza Units or the 866 U.N.
                  Plaza Units, as the case may be, in connection with such
                  Consolidation Transaction (other than gain, if any, resulting
                  solely because the share, if any, of indebtedness allocable to
                  a Partnership Unit is reduced or eliminated, provided that the
                  amount of indebtedness secured by the Two Penn Plaza Property,
                  the Eleven Penn Plaza Property or the 866 U.N. Plaza Property,
                  as applicable, is not decreased as a result of the transaction
                  and the amount of indebtedness secured by the Two Penn Plaza
                  Property, the Eleven Penn Plaza Property or the 866 U.N. Plaza
                  Property, as applicable, that is a Nonrecourse Liability or
                  Partner 


                                      -39-
<PAGE>   48
                  Nonrecourse Debt is not reduced, except as permitted by the
                  relevant provisions of Subparagraph (1), (2) or (3) of this
                  Section 7.11.C, and (y) the Successor Partnership agrees in
                  writing, for the benefit of the holders of the Two Penn Plaza
                  Units, the Eleven Penn Plaza Units or the 866 U.N. Plaza
                  Units, as the case may be, that all of the restrictions of
                  this Section 7.11.C shall apply to the Two Penn Plaza
                  Property, the Eleven Penn Plaza Property and the 866 U.N.
                  Plaza Property and the indebtedness outstanding with respect
                  thereto in the same manner and to the extent set forth in this
                  Section 7.11.C.

            (7)   Subparagraphs (1), (2) and (3) shall not apply to any
                  transaction not otherwise described in Subparagraph (4), (5)
                  or (6) involving the Two Penn Plaza Property, the Eleven Penn
                  Plaza Property and/or the 866 U.N. Plaza Property if,
                  concurrently with the consummation of such transaction, the
                  Partnership pays to the holders of the Two Penn Plaza Units,
                  the Eleven Penn Plaza Units and/or the 866 U.N. Plaza Units,
                  as applicable, in addition to any amounts otherwise
                  distributable under Article V hereof, an amount equal to the
                  lesser of (x) the aggregate federal, state and local income
                  taxes payable by each holder of Two Penn Plaza Units, as
                  applicable, as a result of or in connection with such
                  transactions, or (y) the aggregate federal, state and local
                  income taxes that would have been payable by such holder (or
                  its predecessor in interest) if the relevant property had been
                  sold on the Effective Date for its 704(c) Value; provided that
                  the amount referred to in clause (y) shall be reduced to
                  reflect (I) reductions in the Book/Tax Disparity with respect
                  to the Two Penn Plaza Property, the Eleven Penn Plaza Property
                  and/or the 866 U.N. Plaza Property, as applicable, and (II)
                  with respect to a holder who acquired Two Penn Plaza Units,
                  Eleven Penn Plaza Units and/or 866 U.N. Plaza Units, as
                  applicable, subsequent to the Effective Date, the reduction in
                  gain that results from such holder's having a special inside
                  basis under Section 743 of the Code in the Two Penn Plaza
                  Property, the Eleven Penn Plaza Property or the 866 U.N. Plaza
                  Property, as applicable (by treating the special inside basis
                  as the basis for determining gain on the deemed sale described
                  in clause (y)), but, in either (I) or (II), the gain with
                  respect to which the tax is computed may not be so reduced
                  beneath the "negative basis" associated, as of the Effective
                  Time, with the Two Penn Plaza Units, the Eleven Penn Plaza
                  Units or the 866 U.N. Plaza Units, as appropriate, plus in the
                  case of either (x) or (y), an amount equal to the aggregate
                  federal, state and local income taxes payable by the recipient
                  thereof as the result of the receipt of the payments provided
                  for in this subparagraph (7) (including for this purpose all
                  taxes on payments hereunder intended to compensate the
                  recipient thereof for taxes owed by the recipient). For
                  purposes of the preceding sentence, (x) all income arising
                  from the transaction that is treated as ordinary income under
                  the applicable provisions of the Code and is allocated to the
                  holders of the Two Penn Plaza Units, the Eleven Penn Plaza
                  Units and/or the 866 U.N. Plaza Units, as applicable, shall be
                  treated as subject to federal, state and local income tax at
                  the effective tax rate imposed on ordinary income of New York
                  City residents, determined using the maximum federal, New York
                  State and New York City rates on ordinary income then in
                  effect and (y) all other income arising from the transaction
                  and all payments provided for in this subparagraph (7) shall
                  be treated as subject to federal, state and local income tax
                  at the effective tax rate imposed on long-term capital gains
                  of New York City residents, determined using the maximum
                  federal, New York State and New York City rates on long-term
                  capital gains then in effect.

            If at any time prior to the twentieth (20th) anniversary of the
Effective Date, the Partnership pays the amounts described in subparagraph (7)
above in respect of any Partnership Units entitled to the benefits of Section
7.11.C(1), (2) or (3), and the amount of such payment is, at the time that it is
made, equal to the full amount that would be payable under such Sections with
respect to such Partnership Units if the Two Penn Plaza Property, the Eleven
Penn Plaza Property, or the 866 U.N. Plaza Property, as applicable, were to have
been sold on such date for its market value, then the provisions of Section
7.11.C shall thereafter cease to apply to those Partnership Units.


                                      -40-
<PAGE>   49
            (ii)  Nothing herein shall be deemed to require that the Partnership
or the General Partner take any action to avoid or prevent an involuntary
disposition of any property, whether pursuant to foreclosure of a mortgage
secured by such property or otherwise, including pursuant to a deed in lieu of
foreclosure or a proceeding in connection with a Bankruptcy.

            (iii) Nothing herein shall prevent the sale, exchange, transfer or
other disposition of any property pursuant to the dissolution and liquidation of
the Partnership in accordance with Article XIII hereof (other than Section
13.1(v), which shall be subject to this Section 7.11.C).

            D.    Merger or Consolidation in Which the Partnership is Not the
Surviving Entity. In the event that the Partnership is to merge or consolidate
with or into any other entity in a transaction in which holders of Partnership
Units will receive consideration other than cash or equity securities that are
Publicly Traded (an "Equity Merger") and such Equity Merger would be prohibited
by Section 7.11.C but for the application of Section 7.11.C(6) (and not Section
7.1.C(4), (5) or (7)), then, unless the Consent of Certain Limited Partners is
obtained:

            (i)   the partnership agreement, limited liability agreement or
            other operative governing documents (the "Charter Documents") of the
            entity that is the surviving entity in such Equity Merger must
            contain provisions that are comparable in all material respects to,
            or the entity that is the surviving entity in such Equity Merger
            must otherwise agree in writing, for the benefit of the holders of
            the Two Penn Plaza Units, the Eleven Penn Plaza Units, and the 866
            U.N. Plaza Units, to restrictions that are comparable in all
            material respects to the provisions of Section 4.2.A, Article V and
            Article VI (except for differences that would be permitted pursuant
            to Sections 4.2, 5.1.C, 5.4, 6.2 and 14.1.B(3) if such changes were
            to be made to this Agreement), Section 7.6.A, Section 7.11.A, this
            Section 7.11.D, Section 8.6 (and all defined terms set forth in
            Article I that relate to the Redemption Right), Section 11.2,
            Section 13.1, Section 13.2.A(3) (except as permitted pursuant to
            Sections 4.2, 5.4, 6.2 and 14.1.B(3)), Section 14.1.C, Section
            14.1.D, and Section 14.2, all as in effect immediately prior to the
            Equity Merger; and

            (ii)  the Equity Merger shall not cause a holder of a Partnership
            Unit to be a general partner or to have liability equivalent to that
            of a general partner in a partnership or otherwise modify the
            limited liability of a Limited Partner under this Agreement.

Section 7.12      Loans by Third Parties

            The Partnership may incur Debt, or enter into similar credit,
guarantee, financing or refinancing arrangements for any purpose (including,
without limitation, in connection with any acquisition of property) with any
Person upon such terms as the General Partner determines appropriate; provided,
that the Partnership shall not incur any Debt that is recourse to the General
Partner unless, and then only to the extent that, the General Partner has
expressly agreed.


                                  ARTICLE VIII
                   RIGHTS AND OBLIGATIONS OF LIMITED PARTNERS

Section 8.1 Limitation of Liability

            The Limited Partners shall have no liability under this Agreement
except as expressly provided in this Agreement, including Section 10.5 hereof,
or under the Act.


                                      -41-
<PAGE>   50
Section 8.2       Management of Business

                  No Limited Partner or Assignee (other than the General
Partner, any of its Affiliates or any officer, director, employee, partner,
agent or trustee of the General Partner, the Partnership or any of their
Affiliates, in their capacity as such) shall take part in the operation,
management or control (within the meaning of the Act) of the Partnership's
business, transact any business in the Partnership's name or have the power to
sign documents for or otherwise bind the Partnership. The transaction of any
such business by the General Partner, any of its Affiliates or any officer,
director, employee, partner, agent or trustee of the General Partner, the
Partnership or any of their Affiliates, in their capacity as such, shall not
affect, impair or eliminate the limitations on the liability of the Limited
Partners or Assignees under this Agreement.

Section 8.3       Outside Activities of Limited Partners

                  Subject to Section 7.5 hereof, and subject to any agreements
entered into pursuant to Section 7.6.C hereof and to any other agreements
entered into by a Limited Partner or its Affiliates with the Partnership or a
Subsidiary, any Limited Partner (other than the General Partner) and any
officer, director, employee, agent, trustee, Affiliate or shareholder of any
Limited Partner shall be entitled to and may have business interests and engage
in business activities in addition to those relating to the Partnership,
including business interests and activities in direct or indirect competition
with the Partnership. Neither the Partnership nor any Partners shall have any
rights by virtue of this Agreement in any business ventures of any Limited
Partner or Assignee. None of the Limited Partners (other than the General
Partner) nor any other Person shall have any rights by virtue of this Agreement
or the partnership relationship established hereby in any business ventures of
any other Person (other than the General Partner to the extent expressly
provided herein), and such Person shall have no obligation pursuant to this
Agreement to offer any interest in any such business ventures to the
Partnership, any Limited Partner or any such other Person, even if such
opportunity is of a character which, if presented to the Partnership, any
Limited Partner or such other Person, could be taken by such Person.

Section 8.4       Return of Capital

                  Except pursuant to the right of redemption set forth in
Section 8.6 below, no Limited Partner shall be entitled to the withdrawal or
return of its Capital Contribution, except to the extent of distributions made
pursuant to this Agreement or upon termination of the Partnership as provided
herein. No Limited Partner or Assignee shall have priority over any other
Limited Partner or Assignee either as to the return of Capital Contributions
(except as permitted by Section 4.2.A hereof) or, except to the extent provided
by Exhibit C hereto or as permitted by Sections 4.2.A, 5.1.B(i) hereof or
otherwise expressly provided in this Agreement, as to profits, losses,
distributions or credits.

Section 8.5       Rights of Limited Partners Relating to the Partnership

         A.       General.  In addition to other rights provided by this
Agreement or by the Act, and except as limited by Section 8.5.D below, each
Limited Partner shall have the right, for a purpose reasonably related to such
Limited Partner's interest as a limited partner in the Partnership, upon written
demand with a statement of the purpose of such demand and at such Limited
Partner's own expense:

         (1)      to obtain a copy of the most recent annual and quarterly
                  reports filed with the Securities and Exchange Commission by
                  the General Partner Entity pursuant to the Exchange Act;

         (2)      to obtain a copy of the Partnership's federal, state and local
                  income tax returns for each Partnership Year;

         (3)      to obtain a current list of the name and last known business,
                  residence or mailing address of each Partner; and


                                      -42-
<PAGE>   51
         (4)      to obtain a copy of this Agreement and the Certificate and all
                  amendments thereto, together with copies of all powers of
                  attorney pursuant to which this Agreement, the Certificate and
                  all amendments thereto have been executed.

         B.       Notice of Conversion Factor. The Partnership shall notify each
Limited Partner upon request of the then current Conversion Factor and any
changes that have been made thereto.

         C.       Notice of Extraordinary Transaction of the General Partner
Entity. The General Partner Entity shall not make any extraordinary
distributions of cash or property to its shareholders or effect a merger
(including, without limitation, a triangular merger), a sale of all or
substantially all of its assets or any other similar extraordinary transaction
without notifying the Limited Partners of its intention to make such
distribution or effect such merger, sale or other extraordinary transaction at
least twenty (20) days prior to the record date to determine shareholders
eligible to receive such distribution or to vote upon the approval of such
merger, sale or other extraordinary transaction (or, if no such record date is
applicable, at least twenty (20) days before consummation of such merger, sale
or other extraordinary transaction). This provision for such notice shall not be
deemed (i) to permit any transaction that otherwise is prohibited by this
Agreement or requires a Consent of the Partners or (ii) to require a Consent of
the Limited Partners to a transaction that does not otherwise require Consent
under this Agreement. Each Limited Partner agrees, as a condition to the receipt
of the notice pursuant hereto, to keep confidential the information set forth
therein until such time as the General Partner Entity has made public disclosure
thereof and to use such information during such period of confidentiality solely
for purposes of determining whether or not to exercise the Redemption Right;
provided, however, that a Limited Partner may disclose such information to its
attorney, accountant and/or financial advisor for purposes of obtaining advice
with respect to such exercise so long as such attorney, accountant and/or
financial advisor agrees to receive and hold such information subject to this
confidentiality requirement.

         D.       Confidentiality. Notwithstanding any other provision of this
Section 8.5, the General Partner may keep confidential from the Limited
Partners, for such period of time as the General Partner determines in its sole
and absolute discretion to be reasonable, any information that (i) the General
Partner reasonably believes to be in the nature of trade secrets or other
information the disclosure of which the General Partner in good faith believes
is not in the best interests of the Partnership or could damage the Partnership
or its business or (ii) the Partnership is required by law or by agreements with
unaffiliated third parties to keep confidential.

Section 8.6       Redemption Right

         A.       General. (i) Subject to Section 8.6.C below, on or after the
date one (1) year (or, in the case of Partnership Units owned by a Restricted
Partner on or before the Effective Date, two (2) years (subject to the terms of
the parenthetical and the proviso in Section 11.3.A(y))) after the Effective
Date (or, if later, the date of the issuance of a Partnership Unit to a Limited
Partner pursuant to Article IV hereof) which one-year (or two-year, if
applicable) period shall commence upon the issuance of such Partnership Unit
regardless of whether such Partnership Unit is designated upon issuance as a
Class A Unit, a Class B Unit, a Class C Unit, a Class D Unit, a Class E Unit or
otherwise and shall include any class A Unit issued in exchange for such
Partnership Unit pursuant to Section 4.2.D), or on or after such date prior to
the expiration of such one-year period or two-year period, as applicable, as the
General Partner, in its sole and absolute discretion, designates with respect to
any or all Partnership Units then outstanding, the holder of a Partnership Unit
(if other than the General Partner or the General Partner Entity or any
Subsidiary of either the General Partner or the General Partner Entity) shall
have the right (the "Redemption Right") to require the Partnership to redeem
such Partnership Unit on a Specified Redemption Date and at a redemption price
equal to and in the form of the Cash Amount to be paid by the Partnership. In
addition, at any time commencing on the ninety-first (91st) day after the
Effective Date and continuing until (but not after) the first anniversary of the
Effective Date, any holder of a Class E Unit shall have the right (which shall
also be deemed a Redemption Right hereunder) to require the Partnership to
redeem such Partnership Unit on a Specified Redemption Date and at a redemption
price equal to and in the form of ninety-four percent (94%) of the Cash Amount
to be paid by the Partnership. Any such Redemption Right shall be exercised
pursuant to a Notice of Redemption delivered to the Partnership (with a copy to
the General Partner) by the


                                      -43-
<PAGE>   52
Limited Partner who is exercising the Redemption Right (the "Redeeming
Partner"). A Limited Partner may not exercise the Redemption Right for less than
one thousand (1,000) Partnership Units or, if such Redeeming Partner holds less
than one thousand (1,000) Partnership Units, for less than all of the
Partnership Units held by such Redeeming Partner.

         (ii)  The Redeeming Partner shall have no right with respect to any
Partnership Units so redeemed to receive any distributions paid after the
Specified Redemption Date, unless the record date for such distribution was a
date prior to the Specified Redemption Date.

         (iii) The Assignee of any Limited Partner may exercise the rights of
such Limited Partner pursuant to this Section 8.6, and such Limited Partner
shall be deemed to have assigned such rights to such Assignee and shall be bound
by the exercise of such rights by such Limited Partner's Assignee. In connection
with any exercise of the such rights by such Assignee on behalf of such Limited
Partner, the Cash Amount shall be paid by the Partnership directly to such
Assignee and not to such Limited Partner.

         (iv)  In the event that the General Partner provides notice to the
Limited Partners, pursuant to Section 8.5.C hereof, the Redemption Right shall
be exercisable, subject to the one-year limitation contained in Section
8.6(a)(i) (and, for purposes of this clause (iv), the two-year limitation
imposed on Restricted Partners under this Section 8.6 shall be shortened to one
year after the Effective Date beyond the first anniversary of the Effective
Date), during the period commencing on the date on which the General Partner
provides such notice and ending on the record date to determine shareholders
eligible to receive such distribution or to vote upon the approval of such
merger, sale or other extraordinary transaction (or, if no such record date is
applicable, the date that is twenty (20) days after the date the General Partner
provides such notice pursuant to Section 8.5.C hereof). In the event that this
subparagraph (iv) applies, the Specified Redemption Date shall be the sooner of
(1) the tenth (10th) Business Day after the Partnership receives the Redemption
Notice or (2) the Business Day immediately preceding the record date to
determine shareholders eligible to receive a distribution or vote on approval;
provided that if such time determined pursuant to clause (1) or (2) above occurs
in less than ten (10) Business Days and the Partnership elects to redeem the
subject Partnership Units for cash, the Partnership will have up to ten (10)
Business Days from receipt of the Redemption Notice to deliver payment in
respect of such Partnership Units.

         (v)   Notwithstanding the terms of Section 8.6.A(i) or anything else in
this Agreement to the contrary, if there shall have been a merger or
consolidation of the General Partner, or a sale or all or substantially all of
the assets of the General Partner as an entirety, and in either case, in
connection therewith, the shareholders of the General Partner are obligated to
accept cash and/or debt obligations in full or partial consideration for their
Shares, then the portion of the Redemption Amount per Partnership Unit that
corresponds to the portion of Value of the total consideration receivable for
one Share multiplied by the Conversion Factor (a "Unit Equivalent") that is
required to be accepted in cash and/or debt obligations shall thereafter be an
amount of cash equal to the sum of (i) the cash payable for a Unit Equivalent on
the date of the closing of such merger, consolidation or sale and (ii) the Value
on the date of the closing of such merger, consolidation, or sale of the debt
obligations to be received with respect to a Unit Equivalent, adjusted as set
forth below (this amount of cash is referred to as the "Required Cash Payment")
(the percentage that the Required Cash Payment represents of the total
Redemption Amount with respect to a Partnership Unit, determined as of such
closing date, is referred to as the "Pro Rata Portion"). The balance of the
Redemption Amount per Partnership Unit shall be determined as provided for in
the definitions of Conversion Factor, Redemption Amount, Shares Amount, Cash
Amount and Value. In the event that the merger, consolidation or sale giving
rise to the application of this clause (v) occurs at a time when there shall be
any Persons the consent of whom is required pursuant to the definition of
"Consent of Certain Limited Partners", then the Required Cash Payment shall be
increased by a cash payment to the extent required to provide such Limited
Partner, upon the exercise of its Redemption Right with respect to a Partnership
Unit, with an Internal Rate of Return on such Required Cash Payment for the
period from the date of such merger, consolidation or sale to the date of the
redemption of the Partnership Unit, when taken together with the Pro Rata
Portion of all distributions received by such Limited Partner with respect to
such Partnership Unit from and after the effective date of the merger,
consolidation or sale equal to the Treasury Constant Yield. As used herein, the
"Treasury


                                      -44-
<PAGE>   53
Constant Yield" shall mean the arithmetic mean of the rates published as
"Treasury Constant Maturities" as of 5:00 p.m., New York time, for the five
business days preceding the effective date of the merger, consolidation or sale,
as shown on the USD screen of the Telerate service (or if such service is not
available, under Section 504 in the weekly statistical release designated
H.15(519) (or any successor publication) published by the Board of Governors of
the Federal Reserve System, for "On the Run" U.S. Treasury obligations
corresponding to the twentieth anniversary of the date hereof). If no such
maturity shall so exactly correspond, yields for the two most closely
corresponding published maturities shall be calculated pursuant to the foregoing
sentence and the Treasury Constant Yield shall be interpolated or extrapolated
(as applicable) from such yields on a straight-line basis (rounding, in the case
of relevant periods, to the nearest month). As used herein, "Internal Rate of
Return" shall mean, with respect to a rate of return of the Constant Treasury
Yield, commencing on the effective date of the merger, consolidation or sale,
compounded quarterly to the extent not paid on a current basis, taking into
account the timing and amounts of this Pro Rata Portion of all distributions by
the Partnership to such Partner with respect to such Partnership Unit; for
purposes of computing the Internal Rate of Return, distributions to a Partner at
any time during a month shall be deemed to be made and received on the day
actually made.

         B.       General Partner Assumption of Right. (i) If a Limited Partner
has delivered a Notice of Redemption (other than a Notice of Redemption relating
to a Class E Unit given prior to the first anniversary of the Effective Date),
the General Partner may, in its sole and absolute discretion (subject to any
limitations on ownership and transfer of Shares set forth in the Declaration of
Trust), elect to assume directly and satisfy a Redemption Right by paying to the
Redeeming Partner either the Cash Amount or the Shares Amount, as the General
Partner determines in its sole and absolute discretion (provided that payment of
the Redemption Amount in the form of Shares shall be in Shares registered under
Section 12 of the Exchange Act and listed for trading on the exchange or
national market on which the Shares are Publicly Traded, and provided, further,
that in the event that the Shares are not Publicly Traded at the time a
Redeeming Partner exercises its Redemption Right, the Redemption Amount shall be
paid only in the form of the Cash Amount unless the Redeeming Partner, in its
sole and absolute discretion, consents to payment of the Redemption Amount in
the form of the Shares Amount), on the Specified Redemption Date, whereupon the
General Partner shall acquire the Partnership Units offered for redemption by
the Redeeming Partner and shall be treated for all purposes of this Agreement as
the owner of such Partnership Units and such Partnership Units shall
automatically convert to Class A Units upon acquisition by the General Partner.
Unless the General Partner, in its sole and absolute discretion, shall exercise
its right to assume directly and satisfy the Redemption Right, the General
Partner shall not have any obligation to the Redeeming Partner or to the
Partnership with respect to the Redeeming Partner's exercise of the Redemption
Right. In the event the General Partner shall exercise its right to satisfy the
Redemption Right in the manner described in the first sentence of this Section
8.6.B and shall fully perform its obligations in connection therewith, the
Partnership shall have no right or obligation to pay any amount to the Redeeming
Partner with respect to such Redeeming Partner's exercise of the Redemption
Right, and each of the Redeeming Partner, the Partnership and the General
Partner shall, for federal income tax purposes, treat the transaction between
the General Partner and the Redeeming Partner as a sale of the Redeeming
Partner's Partnership Units to the General Partner. Nothing contained in this
Section 8.6.B shall imply any right of the General Partner to require any
Limited Partner to exercise the Redemption Right afforded to such Limited
Partner pursuant to Section 8.6.A above.

         (ii)  In the event that the General Partner determines to pay the
Redeeming Partner the Redemption Amount in the form of Shares, the total number
of Shares to be paid to the Redeeming Partner in exchange for the Redeeming
Partner's Partnership Units shall be the applicable Shares Amount. In the event
this amount is not a whole number of Shares, the Redeeming Partner 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 the General Partner determines, in its
reasonable discretion, to represent the fair value of the remaining fractional
Share which would otherwise be payable to the Redeeming Partner.

         (iii) Each Redeeming Partner agrees to execute such documents as the
General Partner may reasonably require in connection with the issuance of Shares
upon exercise of the Redemption Right.


                                      -45-
<PAGE>   54
                  C.    Exceptions to Exercise of Redemption Right.
Notwithstanding the provisions of Sections 8.6.A and 8.6.B above, a Partner
shall not be entitled to exercise the Redemption Right pursuant to Section 8.6.A
above if (but only as long as) the delivery of Shares to such Partner on the
Specified Redemption Date (i) would be prohibited under the Declaration of
Trust, or (ii) as long as the Shares are Publicly Traded, would be prohibited
under applicable federal or state securities laws or regulations (assuming the
General Partner would in fact assume and satisfy the Redemption Right).

                  D.    No Liens on Partnership Units Delivered for Redemption.
Each Limited Partner covenants and agrees with the General Partner that all
Partnership Units delivered for redemption shall be delivered to the Partnership
or the General Partner, as the case may be, free and clear of all liens, and,
notwithstanding anything contained herein to the contrary, neither the General
Partner nor the Partnership shall be under any obligation to acquire Partnership
Units which are or may be subject to any liens. Each Limited Partner further
agrees that, in the event any state or local property transfer tax is payable as
a result of the transfer of its Partnership Units to the Partnership or the
General Partner, such Limited Partner shall assume and pay such transfer tax.

                  E.    Additional Partnership Interests. In the event that the
Partnership issues Partnership Interests to any Additional Limited Partner
pursuant to Article IV hereof, the General Partner shall make such amendments to
this Section 8.6 as it determines are necessary to reflect the issuance of such
Partnership Interests (including setting forth any restrictions on the exercise
of the Redemption Right with respect to such Partnership Interests).

                  F.    Transfer Tax Limitations. Notwithstanding anything
herein to the contrary, until the first business day following the second
anniversary of the Effective Date, the Partnership and the General Partner shall
have the right, in connection with a Limited Partner's exercise of its
Redemption Right:

                  (1)   to condition the payment of the redemption price under
                        Section 8.6(A)(i) upon the General Partner's sole
                        satisfaction that any New York Real Estate Transfer Tax
                        and New York City Real Property Transfer Tax payable by
                        reason of such Limited Partner's redemption prior to the
                        expiration of two years following the Effective Date
                        shall have been paid in full or that adequate provision
                        has been made therefor (as determined by the General
                        Partner in its sole discretion); and

                  (2)   if the General Partner elects under Section 8.6.B to pay
                        the Shares Amount, then such Limited Partner shall be
                        obligated, as a condition to the effective exercise of
                        the Redemption Right, to escrow with the General Partner
                        an amount equal to the New York Real Estate Transfer Tax
                        and New York City Real Property Transfer Tax that would
                        have been payable as of the exercise of the Redemption
                        Right, assuming such Limited Partner transferred the
                        Share Amount received on such date prior to the
                        expiration of two years following the Effective Date.
                        Such escrow may be used by the General Partner or the
                        Limited Partner who provided such escrow for the payment
                        of the taxes described in this subparagraph (2) above,
                        provided, in the latter event, the General Partner shall
                        have determined, in its good faith discretion, that such
                        tax will be paid. Such escrow shall be released to the
                        Limited Partner, to the extent not used, after the
                        expiration of the 2-year period if the General Partner
                        shall determine in its sole discretion exercised in good
                        faith that no such transfer tax shall have been due and
                        payable.

Section 8.7       Right of Offset

                  The General Partner shall have the right to offset any amounts
owed to the Partnership or the General Partner by any Limited Partner pursuant
to (i) any written agreement between such Limited Partner and the Partnership,
the General Partner or an Affiliate of either of them pursuant to which such
Limited Partner acquired Partnership Units or (ii) the provisions of Section
5.2, Section 8.6.F or Section 11.7 of this Agreement, against any amounts owed
to such


                                      -46-
<PAGE>   55
Limited Partner by the Partnership or the General Partner hereunder, including
the right to cancel or acquire, as applicable, the Units held by such Limited
Partner, based on the Cash Amount that would be payable therefor, assuming a
redemption as of the date of cancellation or acquisition, as applicable. In
exercising the foregoing offset rights, the General partner shall be required to
give a Limited Partner, in the case of an offset against a distribution, five
(5) days prior written notice (provided, however, that if a distribution is to
be made at any time during such five day period the General Partner may retain
the distribution payable to any Limited Partner to whom such a written notice
has been given to the extent of the amount owed by such limited Partner pending
the passage of such period and upon the passage of such period without payment
of all amounts owed by the applicable Limited Partner, the General Partner shall
be entitled to the right of offset described above, it being understood that if
the Limited Partner pays in full the amount owed the General Partner shall
promptly release the retained distribution to such Limited Partner) and, in the
case of an offset against Partnership Units (through cancellation or
acquisition), ten (10) days' prior written notice, in each case of the amount
owed (determined as of a date reasonably close to the date of such notice) and
the proposed offset and the Limited Partner has not paid the amount owed within
such period.


                                   ARTICLE IX
                     BOOKS, RECORDS, ACCOUNTING AND REPORTS

Section 9.1       Records and Accounting

                  The General Partner shall keep or cause to be kept at the
principal office of the Partnership appropriate books and records with respect
to the Partnership's business, including, without limitation, all books and
records necessary to provide to the Limited Partners any information, lists and
copies of documents required to be provided pursuant to Section 9.3 below. Any
records maintained by or on behalf of the Partnership in the regular course of
its business may be kept on, or be in the form of, punch cards, magnetic tape,
computer disk, photographs, micrographics or any other information storage
device, provided that the records so maintained are convertible into clearly
legible written form within a reasonable period of time. The books of the
Partnership shall be maintained, for financial and tax reporting purposes, on an
accrual basis in accordance with generally accepted accounting principles.

Section 9.2       Fiscal Year

                  The fiscal year of the Partnership shall be the calendar year.

Section 9.3       Reports

                  A.    Annual Reports. As soon as practicable, but in no event
later than the date on which the General Partner Entity mails its annual report
to its shareholders, the General Partner shall cause to be mailed to each
Limited Partner an annual report, as of the close of the most recently ended
Partnership Year, containing financial statements of the Partnership, or of the
General Partner Entity if such statements are prepared solely on a consolidated
basis with the Partnership, for such Partnership Year, presented in accordance
with generally accepted accounting principles, such statements to be audited by
a nationally recognized firm of independent public accountants selected by the
General Partner Entity.

                  B.    Quarterly Reports. If and to the extent that the General
Partner Entity mails quarterly reports to its shareholders, as soon as
practicable, but in no event later than the date on which such reports are
mailed, the General Partner shall cause to be mailed to each Limited Partner a
report containing unaudited financial statements, as of the last day of such
quarter, of the Partnership, or of the General Partner Entity if such statements
are prepared solely on a consolidated basis with the Partnership, and such other
information as may be required by applicable law or regulation, or as the
General Partner determines to be appropriate.


                                      -47-
<PAGE>   56
                                    ARTICLE X
                                   TAX MATTERS

Section 10.1      Preparation of Tax Returns

                  The General Partner shall arrange for the preparation and
timely filing of all returns of Partnership income, gains, deductions, losses
and other items required of the Partnership for federal and state income tax
purposes and shall use all reasonable efforts to furnish, within ninety (90)
days of the close of each taxable year, the tax information reasonably required
by Limited Partners for federal and state income tax reporting purposes.

Section 10.2      Tax Elections

                  Except as otherwise provided herein, the General Partner
shall, in its sole and absolute discretion, determine whether to make any
available election pursuant to the Code; provided, that the General Partner
shall make the election under Section 754 of the Code in accordance with
applicable regulations thereunder. The General Partner shall have the right to
seek to revoke any such election (including, without limitation, the election
under Section 754 of the Code) upon the General Partner's determination in its
sole and absolute discretion that such revocation is in the best interests of
the Partners.

Section 10.3      Tax Matters Partner

                  A.    General. The General Partner shall be the "tax matters
partner" of the Partnership for federal income tax purposes. Pursuant to Section
6223(c)(3) of the Code, upon receipt of notice from the IRS of the beginning of
an administrative proceeding with respect to the Partnership, the tax matters
partner shall furnish the IRS with the name, address, taxpayer identification
number and profit interest of each of the Limited Partners and any Assignees;
provided, that such information is provided to the Partnership by the Limited
Partners.

                  B.    Powers. The tax matters partner is authorized, but not
required:

                  (1)   to enter into any settlement with the IRS with respect
                        to any administrative or judicial proceedings for the
                        adjustment of Partnership items required to be taken
                        into account by a Partner for income tax purposes (such
                        administrative proceedings being referred to as a "tax
                        audit" and such judicial proceedings being referred to
                        as "judicial review"), and in the settlement agreement
                        the tax matters partner may expressly state that such
                        agreement shall bind all Partners, except that such
                        settlement agreement shall not bind any Partner (i) who
                        (within the time prescribed pursuant to the Code and
                        Regulations) files a statement with the IRS providing
                        that the tax matters partner shall not have the
                        authority to enter into a settlement agreement on behalf
                        of such Partner or (ii) who is a "notice partner" (as
                        defined in Section 6231(a)(8) of the Code) or a member
                        of a "notice group" (as defined in Section 6223(b)(2) of
                        the Code);

                  (2)   in the event that a notice of a final administrative
                        adjustment at the Partnership level of any item required
                        to be taken into account by a Partner for tax purposes
                        (a "final adjustment") is mailed to the tax matters
                        partner, to seek judicial review of such final
                        adjustment, including the filing of a petition for
                        readjustment with the Tax Court or the filing of a
                        complaint for refund with the United States Claims Court
                        or the District Court of the United States for the
                        district in which the Partnership's principal place of
                        business is located;


                                      -48-
<PAGE>   57
                  (3)   to intervene in any action brought by any other Partner
                        for judicial review of a final adjustment;

                  (4)   to file a request for an administrative adjustment with
                        the IRS at any time and, if any part of such request is
                        not allowed by the IRS, to file an appropriate pleading
                        (petition or complaint) for judicial review with respect
                        to such request;

                  (5)   to enter into an agreement with the IRS to extend the
                        period for assessing any tax which is attributable to
                        any item required to be taken into account by a Partner
                        for tax purposes, or an item affected by such item; and

                  (6)   to take any other action on behalf of the Partners of
                        the Partnership in connection with any tax audit or
                        judicial review proceeding to the extent permitted by
                        applicable law or regulations.

              The taking of any action and the incurring of any expense by the
tax matters partner in connection with any such proceeding, except to the extent
required by law, is a matter in the sole and absolute discretion of the tax
matters partner and the provisions relating to indemnification of the General
Partner set forth in Section 7.7 hereof shall be fully applicable to the tax
matters partner in its capacity as such.

              C.  Reimbursement. The tax matters partner shall receive no
compensation for its services. All third party costs and expenses incurred by
the tax matters partner in performing its duties as such (including legal and
accounting fees and expenses) shall be borne by the Partnership. Nothing herein
shall be construed to restrict the Partnership from engaging an accounting firm
or a law firm to assist the tax matters partner in discharging its duties
hereunder, as long as the compensation paid by the Partnership for such services
is reasonable.

Section 10.4  Organizational Expenses

              The Partnership shall elect to deduct expenses, if any, incurred
by it in organizing the Partnership ratably over a sixty (60) month period as
provided in Section 709 of the Code.

Section 10.5  Withholding

              Each Limited Partner hereby authorizes the Partnership to withhold
from or pay on behalf of or with respect to such Limited Partner any amount of
federal, state, local, or foreign taxes that the General Partner determines that
the Partnership is required to withhold or pay with respect to any amount
distributable or allocable to such Limited Partner pursuant to this Agreement,
including, without limitation, any taxes required to be withheld or paid by the
Partnership pursuant to Section 1441, 1442, 1445, or 1446 of the Code. Any
amount paid on behalf of or with respect to a Limited Partner shall constitute a
recourse loan by the Partnership to such Limited Partner, which loan shall be
repaid by such Limited Partner within fifteen (15) days after notice from the
General Partner that such payment must be made unless (i) the Partnership
withholds such payment from a distribution which would otherwise be made to the
Limited Partner or (ii) the General Partner determines, in its sole and absolute
discretion, that such payment may be satisfied out of the available funds of the
Partnership which would, but for such payment, be distributed to the Limited
Partner. Any amounts withheld pursuant to the foregoing clauses (i) or (ii)
shall be treated as having been distributed to such Limited Partner. Each
Limited Partner hereby unconditionally and irrevocably grants to the Partnership
a security interest in such Limited Partner's Partnership Interest to secure
such Limited Partner's obligation to pay to the Partnership any amounts required
to be paid pursuant to this Section 10.5. In the event that a Limited Partner
fails to pay any amounts owed to the Partnership pursuant to this Section 10.5
when due, the General Partner may, in its sole and absolute discretion, elect to
make the payment to the Partnership on behalf of such defaulting Limited
Partner, and in such event shall be deemed to have loaned such amount to such
defaulting Limited Partner and shall succeed to all rights and remedies of the
Partnership as against such defaulting Limited Partner (including, without
limitation, the right


                                      -49-
<PAGE>   58
to receive distributions). Any amounts payable by a Limited Partner hereunder
shall bear interest at the base rate on corporate loans at large United States
money center commercial banks, as published from time to time in the Wall Street
Journal, plus four (4) percentage points (but not higher than the maximum lawful
rate) from the date such amount is due (i.e., fifteen (15) days after demand)
until such amount is paid in full. Each Limited Partner shall take such actions
as the Partnership or the General Partner shall request in order to perfect or
enforce the security interest created hereunder.


                                   ARTICLE XI
                            TRANSFERS AND WITHDRAWALS

Section 11.1      Transfer

                  A.    Definition. The term "transfer," when used in this
Article XI with respect to a Partnership Interest or a Partnership Unit, shall
be deemed to refer to a transaction by which the General Partner purports to
assign all or any part of its General Partnership Interest to another Person or
by which a Limited Partner purports to assign all or any part of its Limited
Partnership Interest to another Person, and includes a sale, assignment, gift,
pledge, encumbrance, hypothecation, mortgage, exchange or any other disposition
by law or otherwise. The term "transfer" when used in this Article XI does not
include any redemption or repurchase of Partnership Units by the Partnership
from a Partner (including the General Partner) or acquisition of Partnership
Units from a Limited Partner by the General Partner pursuant to Section 8.6
hereof or otherwise. No part of the interest of a Limited Partner shall be
subject to the claims of any creditor, any spouse for alimony or support, or to
legal process, and no part of the interest of a Limited Partner may be
voluntarily or involuntarily alienated or encumbered except as may be
specifically provided for in this Agreement.

                  B.    General. No Partnership Interest shall be transferred,
in whole or in part, except in accordance with the terms and conditions set
forth in this Article XI. Any transfer or purported transfer of a Partnership
Interest not made in accordance with this Article XI shall be null and void.

Section 11.2      Transfers of Partnership Interests of General Partner

                  A.    Except for transfers of Partnership Units to the
Partnership as provided in Section 7.5 or Section 8.6 hereof, the General
Partner may not transfer any of its Partnership Interest (including both its
General Partnership Interest and its Limited Partnership Interest) except in
connection with a transaction described in Section 11.2.B below or as otherwise
expressly permitted under this Agreement), nor shall the General Partner
withdraw as General Partner except in connection with a transaction described in
Section 11.2.B below.

                  B.    The General Partner shall not engage in any merger
(including a triangular merger), consolidation or other combination with or into
another person, sale of all or substantially all of its assets or any
reclassification, recapitalization or change of the terms of any outstanding
Common Shares (other than a change in par value, or from par value to no par
value, or as a result of a subdivision or combination as described in the
definition of "Conversion Factor") ("Termination Transaction"), unless , in
connection therewith, all Limited Partners (other than the General Partner, the
General Partner Entity and any entities controlled by either of them) will have
the right to elect to receive, or, subject to Section 7.11.C., will receive, for
each Partnership Unit an amount of cash, securities, or other property equal to
the product of the Conversion Factor and the greatest amount of cash,


                                      -50-
<PAGE>   59
securities or other property paid to a holder of Shares, if any, corresponding
to such Partnership Unit in consideration of one such Share; provided, that if,
in connection with the Termination Transaction, a purchase, tender or exchange
offer shall have first been made to and accepted by the holders of more than
fifty percent (50%) of the outstanding Shares and a holder of Partnership Units
did not receive advance written notice (whether from the General Partner, the
offeror or otherwise) of the offer and an opportunity to redeem its Partnership
Units substantially in accordance with the provisions in Section 8.6, then such
holder of Partnership Units shall receive, or shall have the right to elect to
receive, the greatest amount of cash, securities, or other property which such
holder would have received had it exercised the Redemption Right and received
Shares in exchange for its Partnership Units immediately prior to such purchase,
tender or exchange offer and had thereupon accepted such purchase, tender or
exchange offer and to the extent required by the terms thereof applicable to all
other holders of Shares participating in the purchase, tender or exchange offer,
participated in all other phases of such Termination Transaction as well.

Section 11.3      Limited Partners' Rights to Transfer

                  A.    General. Subject to the provisions of Sections 11.3.C,
11.3.D, 11.3.E, 11.4 and 11.6 below, prior to the first anniversary (or, in the
case of a Restricted Partner, the second anniversary or, in the case of Bernard
H. Mendik or David R. Greenbaum only, such earlier date, if any, on which such
individual's employment with the Partnership shall be terminated without Cause,
due to a Disability or for Good Reason (as such terms are defined in the case of
Mr. Mendik in Exhibit B to the Noncompetition Agreement dated as of April 15,
1997 by and among Vornado Realty Trust, The Mendik Company, L.P. and Bernard H.
Mendik, and in the case of Mr. Greenbaum in Section 4(b), Section 4(c), and
Section 4(d) of the Employment Agreement dated as of April 15, 1997 by and among
Vornado Realty Trust, The Mendik Company, L.P. and David R. Greenbaum)) of the
Effective Date, the Limited Partnership Interest of any Partner may not be
transferred in whole or in part, directly, indirectly or beneficially, without
the prior written consent of the General Partner, which consent the General
Partner may withhold in its sole discretion; provided, however, that it is
expressly understood that subject to the provisions of Sections 11.3.C, 11.3.D,
11.3.E, 11.4 and 11.6 below each Limited Partner will be permitted to make one
or more transfers to any Affiliated Transferee of such Limited Partner.
Commencing on the first anniversary after the Effective Date (or (x) in the case
of a holder of Class E Units but only with respect to such Class E Units, the
ninety-first (91st) day after the Effective Date, and (y) in the case of a
Restricted Partner, the second anniversary after the Effective Date; provided,
however, that the Partnership Units identified on Exhibit H hereto (which
Partnership Units are beneficially owned, directly or indirectly, through a
Restricted Partner by the Persons named opposite such Partnership Units on
Exhibit H) shall not be deemed to be held by a Restricted Partner for purposes
of Section 8.6.A and this Section 11.3.A), and subject to the provisions of
Sections 11.3.C, 11.3.D, 11.3.E, 11.4 and 11.6 below, a Limited Partner (other
than the General Partner or the General Partner Entity or any Subsidiary of
either of them) may transfer all or any portion of its Limited Partnership
Interest to any person, provided such Limited Partner obtains the prior written
consent of the General Partner, which consent may be withheld only if the
General Partner determines in its sole discretion exercised in good faith that
such a transfer would cause the Partnership or any or all of the Partners other
than the Limited Partner seeking to transfer its rights as a Limited Partner to
be subject to tax liability as a result of such transfer. Any purported transfer
attempted in violation of the foregoing sentence shall be deemed void ab initio
and shall have no force or effect.

                  B.    Incapacitated Limited Partners. If a Limited Partner is
subject to Incapacity, the executor, administrator, trustee, committee,
guardian, conservator or receiver of such Limited Partner's estate shall have
all the rights of a Limited Partner, but not more rights than those enjoyed by
other Limited Partners for the purpose of settling or managing the estate and
such power as the Incapacitated Limited Partner possessed to transfer all or any
part of its interest in the Partnership. The Incapacity of a Limited Partner, in
and of itself, shall not dissolve or terminate the Partnership.

                  C.    No Transfers Violating Securities Laws. The General
Partner may prohibit any transfer of Partnership Units by a Limited Partner if,
in the opinion of legal counsel to the Partnership, such transfer would require
filing of a registration statement under the Securities Act or would otherwise
violate any federal, or state securities laws or regulations applicable to the
Partnership or the Partnership Unit.

                  D.    No Transfers Affecting Tax Status of Partnership. No
transfer of Partnership Units by a Limited Partner (including a redemption or
exchange pursuant to Section 8.6 hereof) may be made to any Person if (i) in the
opinion of legal counsel for the Partnership, it would result in the Partnership
being treated as an association taxable as a corporation for federal income tax
purposes or would result in a termination of the Partnership for federal income
tax purposes (except as a result of the redemption or exchange for Shares of all
Partnership Units held by all Limited


                                      -51-
<PAGE>   60
Partners other than the General Partner or the General Partner Entity or any
Subsidiary of either the General Partner or the General Partner Entity or
pursuant to a transaction not prohibited under Section 11.2 hereof), (ii) in the
opinion of legal counsel for the Partnership, it would adversely affect the
ability of the General Partner Entity or the General Partner (as applicable) to
continue to qualify as a REIT or would subject the General Partner Entity or the
General Partner (as applicable) to any additional taxes under Section 857 or
Section 4981 of the Code or (iii) such transfer is effectuated through an
"established securities market" or a "secondary market (or the substantial
equivalent thereof)" within the meaning of Section 7704 of the Code.

                  E.    No Transfers to Holders of Nonrecourse Liabilities. No
pledge or transfer of any Partnership Units may be made to a lender to the
Partnership or any Person who is related (within the meaning of Section
1.752-4(b) of the Regulations) to any lender to the Partnership whose loan
constitutes a Nonrecourse Liability without the consent of the General Partner,
in its sole and absolute discretion; provided, that as a condition to such
consent the lender will be required to enter into an arrangement with the
Partnership and the General Partner to exchange or redeem for the Redemption
Amount any Partnership Units in which a security interest is held simultaneously
with the time at which such lender would be deemed to be a partner in the
Partnership for purposes of allocating liabilities to such lender under Section
752 of the Code.

                  F.    Certain Pledged Interests. Concurrently with the
execution and delivery of this Agreement, (i) to secure its obligations under
the Indemnification Agreement, dated as of April 15, 1997, among the
Partnership, FW/Mendik LLC and others, FW/Mendik LLC, a Limited Partner, is
pledging a portion of its limited partnership interest pursuant to a Pledge and
Security Agreement, dated as of April 15, 1997, namely, 360,577 Class C Units
represented by "Certificate Evidencing Partnership Interests in Vornado Realty
L.P., Certificate No. R - C 2"; (ii) to secure its obligations under the letter
agreement relating to certain management agreements, dated as of April 15, 1997,
between FW/Mendik LLC and the Partnership, FW/Mendik LLC is pledging a portion
of its limited partnership interest pursuant to a Pledge and Security Agreement,
dated as of the date hereof, namely, 40,386 Class C Units represented by
"Certificate Evidencing Partnership Interests in Vornado Realty L.P.,
Certificate No. R - C 3"; and (iii) to secure their respective obligations under
the Agreement for Contribution of Interests in Eleven Penn Plaza Company, dated
as of March 11, 1997, by and among The Mendik Company, L.P., Nicardo
Corporation, N.V., Rcay, S.A. and Bernard H. Mendik, Rcay, S.A. and Nicardo
Corporation, N.V. are pledging a portion of their limited partnership interests,
namely 44,716 and 102,860 Class E Units, respectively, represented by
"Certificate Evidencing Partnership Interests in Vornado Realty L.P.,
Certificate No. R - E 1" and "Certificate Evidencing Partnership Interests in
Vornado Realty L.P., Certificate No. R - E 3", respectively.

Section 11.4      Substituted Limited Partners

                  A.    Consent of General Partner. No Limited Partner shall
have the right to substitute a transferee as a Limited Partner in its place
without the consent of the General Partner to the admission of a transferee of
the interest of a Limited Partner pursuant to this Section 11.4 as a Substituted
Limited Partner, which consent may be given or withheld by the General Partner
in its sole and absolute discretion. The General Partner's failure or refusal to
permit a transferee of any such interests to become a Substituted Limited
Partner shall not give rise to any cause of action against the Partnership or
any Partner.

                  B.    Rights of Substituted Limited Partner. A transferee who
has been admitted as a Substituted Limited Partner in accordance with this
Article XI shall have all the rights and powers and be subject to all the
restrictions and liabilities of a Limited Partner under this Agreement. The
admission of any transferee as a Substituted Limited Partner shall be
conditioned upon the transferee executing and delivering to the Partnership an
acceptance of all the terms and conditions of this Agreement (including, without
limitation, the provisions of Section 15.11 hereof and such other documents or
instruments as may be required to effect the admission).

                  C.    Amendment and Restatement of Exhibit A. Upon the
admission of a Substituted Limited Partner, the General Partner shall amend and
restate Exhibit A hereto to reflect the name, address, Capital Account,


                                      -52-
<PAGE>   61
number of Partnership Units, and Percentage Interest of such Substituted Limited
Partner and to eliminate or adjust, if necessary, the name, address, Capital
Account and Percentage Interest of the predecessor of such Substituted Limited
Partner.

Section 11.5      Assignees

                  If the General Partner, in its sole and absolute discretion,
does not consent to the admission of any permitted transferee under Section 11.3
above as a Substituted Limited Partner, as described in Section 11.4 above, such
transferee shall be considered an Assignee for purposes of this Agreement,
subject, however, to Section 11.7 hereof. An Assignee shall be entitled to all
the rights of an assignee of a limited partnership interest under the Act,
including the right to receive distributions from the Partnership and the share
of Net Income, Net Losses, gain, loss and Recapture Income attributable to the
Partnership Units assigned to such transferee, and shall have the rights granted
to the Limited Partners under Section 8.6 hereof, but shall not be deemed to be
a holder of Partnership Units for any other purpose under this Agreement, and
shall not be entitled to vote such Partnership Units in any matter presented to
the Limited Partners for a vote (such Partnership Units being deemed to have
been voted on such matter in the same proportion as all other Partnership Units
held by Limited Partners are voted). In the event any such transferee desires to
make a further assignment of any such Partnership Units, such transferee shall
be subject to all the provisions of this Article XI to the same extent and in
the same manner as any Limited Partner desiring to make an assignment of
Partnership Units.

Section 11.6      General Provisions

                  A.    Withdrawal of Limited Partner. No Limited Partner may
withdraw from the Partnership other than as a result of a permitted transfer of
all of such Limited Partner's Partnership Units in accordance with this Article
XI or pursuant to redemption of all of its Partnership Units under Section 8.6
hereof.

                  B.    Termination of Status as Limited Partner. Any Limited
Partner who shall transfer all of its Partnership Units in a transfer permitted
pursuant to this Article XI or pursuant to redemption of all of its Partnership
Units under Section 8.6 hereof shall cease to be a Limited Partner.

                  C.    Timing of Transfers. Transfers pursuant to this Article
XI may only be made on the first day of a fiscal quarter of the Partnership,
unless the General Partner otherwise agrees.

                  D.    Allocations. If any Partnership Interest is transferred
during any quarterly segment of the Partnership's fiscal year in compliance with
the provisions of this Article XI or redeemed or transferred pursuant to Section
8.6 hereof, Net Income, Net Losses, each item thereof and all other items
attributable to such interest for such fiscal year shall be divided and
allocated between the transferor Partner and the transferee Partner by taking
into account their varying interests during the fiscal year in accordance with
Section 706(d) of the Code, using the interim closing of the books method
(unless the General Partner, in its sole and absolute discretion, elects to
adopt a daily, weekly, or a monthly proration period, in which event Net Income,
Net Losses, each item thereof and all other items attributable to such interest
for such fiscal year shall be prorated based upon the applicable method selected
by the General Partner). Solely for purposes of making such allocations, each of
such items for the calendar month in which the transfer or redemption occurs
shall be allocated to the Person who is a Partner as of midnight on the last day
of said month. All distributions attributable to any Partnership Unit with
respect to which the Partnership Record Date is before the date of such
transfer, assignment or redemption shall be made to the transferor Partner or
the Redeeming Partner, as the case may be, and, in the case of a transfer or
assignment other than a redemption, all distributions thereafter attributable to
such Partnership Unit shall be made to the transferee Partner.

                  E.    Additional Restrictions. In addition to any other
restrictions on transfer herein contained, including without limitation the
provisions of this Article XI, in no event may any transfer or assignment of a
Partnership Interest by any Partner (including pursuant to Section 8.6 hereof)
be made without the express consent of the General Partner, in its sole and
absolute discretion, (i) to any person or entity who lacks the legal right,
power or


                                      -53-
<PAGE>   62
capacity to own a Partnership Interest; (ii) in violation of applicable law;
(iii) of any component portion of a Partnership Interest, such as the Capital
Account, or rights to distributions, separate and apart from all other
components of a Partnership Interest; (iv) if in the opinion of legal counsel to
the Partnership such transfer would cause a termination of the Partnership for
federal or state income tax purposes (except as a result of the redemption or
exchange for Shares of all Partnership Units held by all Limited Partners or
pursuant to a transaction not prohibited under Section 11.2 hereof); (v) if in
the opinion of counsel to the Partnership, such transfer would cause the
Partnership to cease to be classified as a partnership for federal income tax
purposes (except as a result of the redemption or exchange for Shares of all
Partnership Units held by all Limited Partners or pursuant to a transaction not
prohibited under Section 11.2 hereof); (vi) if such transfer would cause the
Partnership to become, with respect to any employee benefit plan subject to
Title I of ERISA, a "party-in-interest" (as defined in Section 3(14) of ERISA)
or a "disqualified person" (as defined in Section 4975(c) of the Code); (vii) if
such transfer would, in the opinion of counsel to the Partnership, cause any
portion of the assets of the Partnership to constitute assets of any employee
benefit plan pursuant to Department of Labor Regulations Section 2510.1-101;
(viii) if such transfer requires the registration of such Partnership Interest
pursuant to any applicable federal or state securities laws; (ix) if such
transfer is effectuated through an "established securities market" or a
"secondary market" (or the substantial equivalent thereof) within the meaning of
Section 7704 of the Code or such transfer causes the Partnership to become a
"publicly traded partnership," as such term is defined in Section 469(k)(2) or
Section 7704(b) of the Code; (x) if such transfer subjects the Partnership to
regulation under the Investment Company Act of 1940, the Investment Advisors Act
of 1940 or the Employee Retirement Income Security Act of 1974, each as amended;
(xi) if the transferee or assignee of such Partnership Interest is unable to
make the representations set forth in Section 15.15 hereof or such transfer
could otherwise adversely affect the ability of the General Partner Entity or
the General Partner (as applicable) to remain qualified as a REIT; or (xii) if
in the opinion of legal counsel for the Partnership, such transfer would
adversely affect the ability of the General Partner Entity or the General
Partner (as applicable) to continue to qualify as a REIT or subject the General
Partner Entity or the General Partner (as applicable) to any additional taxes
under Section 857 or Section 4981 of the Code.

                  F.    Avoidance of "Publicly Traded Partnership" Status. The
General Partner shall (a) use commercially reasonable efforts (as determined by
it in its sole discretion exercised in good faith) to monitor the transfers of
interests in the Partnership to determine (i) if such interests are being traded
on an "established securities market" or a "secondary market (or the substantial
equivalent thereof)" within the meaning of Section 7704 of the Code and (ii)
whether additional transfers of interests would result in the Partnership being
unable to qualify for at least one of the "safe harbors" set forth in
Regulations Section 1.7704-1 (or such other guidance subsequently published by
the IRS setting forth safe harbors under which interests will not be treated as
"readily tradable on a secondary market (or the substantial equivalent thereof)"
within the meaning of Section 7704 of the Code) (the "Safe Harbors") and (b)
take such steps as it believes are commercially reasonable and appropriate (as
determined by it in its sole discretion exercised in good faith) to prevent any
trading of interests or any recognition by the Partnership of transfers made on
such markets and, except as otherwise provided herein, to insure that at least
one of the Safe Harbors is met.

Section 11.7      Payment of Incremental Tax

                  Notwithstanding anything herein to the contrary, until the
business day immediately following the second anniversary of the Effective Date,
no Person shall be admitted as a Substitute Limited Partner and no person shall
be considered an Assignee for purposes of this Agreement, and any transaction or
other form of conveyance or disposition of any sort whatsoever purporting to
transfer an interest in this Agreement or in the Partnership or substitute a
limited partner shall be null and void and of no force and effect unless
concurrently with such purported transfer the transferor shall establish to the
sole satisfaction of the General Partner exercised in good faith that any New
York State Transfer Tax and/or New York City Real Estate Transfer Tax payable in
connection with the purported transfer by reason of the transferor's failure to
hold for a two-year period the Partnership Units issued as of the Effective Date
shall have been paid. A Limited Partner shall be obligated to pay the transfer
taxes described above in this Section 11.7.


                                      -54-
<PAGE>   63
                                   ARTICLE XII
                              ADMISSION OF PARTNERS

Section 12.1      Admission of Successor General Partner

                  A successor to all of the General Partner's General
Partnership Interest pursuant to Section 11.2 hereof who is proposed to be
admitted as a successor General Partner shall be admitted to the Partnership as
the General Partner, effective upon such transfer. Any such transferee shall
carry on the business of the Partnership without dissolution. In each case, the
admission shall be subject to the successor General Partner's executing and
delivering to the Partnership an acceptance of all of the terms and conditions
of this Agreement and such other documents or instruments as may be required to
effect the admission.

Section 12.2      Admission of Additional Limited Partners

                  A.    General. No Person shall be admitted as an Additional
Limited Partner without the consent of the General Partner, which consent shall
be given or withheld in the General Partner's sole and absolute discretion. A
Person who makes a Capital Contribution to the Partnership in accordance with
this Agreement, including, without limitation, pursuant to Section 4.1.C hereof,
or who exercises an option to receive Partnership Units shall be admitted to the
Partnership as an Additional Limited Partner only with the consent of the
General Partner and only upon furnishing to the General Partner (i) evidence of
acceptance in form satisfactory to the General Partner of all of the terms and
conditions of this Agreement, including, without limitation, the power of
attorney granted in Section 15.11 hereof and (ii) such other documents or
instruments as may be required in the discretion of the General Partner in order
to effect such Person's admission as an Additional Limited Partner. The
admission of any Person as an Additional Limited Partner shall become effective
on the date upon which the name of such Person is recorded on the books and
records of the Partnership, following the consent of the General Partner to such
admission.

                  B.    Allocations to Additional Limited Partners. If any
Additional Limited Partner is admitted to the Partnership on any day other than
the first day of a Partnership Year, then Net Income, Net Losses, each item
thereof and all other items allocable among Partners and Assignees for such
Partnership Year shall be allocated among such Additional Limited Partner and
all other Partners and Assignees by taking into account their varying interests
during the Partnership Year in accordance with Section 706(d) of the Code, using
the interim closing of the books method (unless the General Partner, in its sole
and absolute discretion, elects to adopt a daily, weekly or monthly proration
method, in which event Net Income, Net Losses, and each item thereof would be
prorated based upon the applicable period selected by the General Partner).
Solely for purposes of making such allocations, each of such items for the
calendar month in which an admission of any Additional Limited Partner occurs
shall be allocated among all the Partners and Assignees including such
Additional Limited Partner. All distributions with respect to which the
Partnership Record Date is before the date of such admission shall be made
solely to Partners and Assignees other than the Additional Limited Partner, and
all distributions thereafter shall be made to all the Partners and Assignees
including such Additional Limited Partner.

Section 12.3      Amendment of Agreement and Certificate of Limited Partnership

                  For the admission to the Partnership of any Partner, the
General Partner shall take all steps necessary and appropriate under the Act to
amend the records of the Partnership (including an amendment and restatement of
Exhibit A hereto) and, if necessary, to prepare as soon as practical an
amendment of this Agreement and, if required by law, shall prepare and file an
amendment to the Certificate and may for this purpose exercise the power of
attorney granted pursuant to Section 15.11 hereof.


                                      -55-
<PAGE>   64
                                  ARTICLE XIII
                           DISSOLUTION AND LIQUIDATION

Section 13.1      Dissolution

                  The Partnership shall not be dissolved by the admission of
Substituted Limited Partners or Additional Limited Partners or by the admission
of a successor General Partner in accordance with the terms of this Agreement.
Upon the withdrawal of the General Partner, any successor General Partner shall
continue the business of the Partnership. The Partnership shall dissolve, and
its affairs shall be wound up, upon the first to occur of any of the following
(each a "Liquidating Event") :

                       (i)    the expiration of its term as provided in Section
2.4 hereof;

                       (ii)   an event of withdrawal of the General Partner, as
defined in the Act (other than an event of Bankruptcy), unless, within ninety
(90) days after the withdrawal a Majority in Interest of the remaining Partners
Consent in writing to continue the business of the Partnership and to the
appointment, effective as of the date of withdrawal, of a substitute General
Partner;

                       (iii)  an election to dissolve the Partnership made by
the General Partner, in its sole and absolute discretion, after December 31,
2046;

                       (iv)   entry of a decree of judicial dissolution of the
Partnership pursuant to the provisions of the Act;

                       (v)    the sale of all or substantially all of the assets
and properties of the Partnership for cash or for marketable securities (subject
to Section 7.11.C); or

                       (vi)   a final and nonappealable judgment is entered by a
court of competent jurisdiction ruling that the General Partner is bankrupt or
insolvent, or a final and nonappealable order for relief is entered by a court
with appropriate jurisdiction against the General Partner, in each case under
any federal or state bankruptcy or insolvency laws as now or hereafter in
effect, unless prior to or within ninety days after of the entry of such order
or judgment a Majority in Interest of the remaining Partners Consent in writing
to continue the business of the Partnership and to the appointment, effective as
of a date prior to the date of such order or judgment, of a substitute General
Partner.

Section 13.2      Winding Up

                  A.   General. Upon the occurrence of a Liquidating Event, the
Partnership shall continue solely for the purposes of winding up its affairs in
an orderly manner, liquidating its assets, and satisfying the claims of its
creditors and Partners. No Partner shall take any action that is inconsistent
with, or not necessary to or appropriate for, the winding up of the
Partnership's business and affairs. The General Partner (or, in the event there
is no remaining General Partner, any Person elected by a Majority in Interest of
the Limited Partners (the "Liquidator")) shall be responsible for overseeing the
winding up and dissolution of the Partnership and shall take full account of the
Partnership's liabilities and property and the Partnership property shall be
liquidated as promptly as is consistent with obtaining the fair value thereof,
and the proceeds therefrom (which may, to the extent determined by the General
Partner, include equity or other securities of the General Partner or any other
entity) shall be applied and distributed in the following order:

                  (1)   First, to the payment and discharge of all of the
                        Partnership's debts and liabilities to creditors other
                        than the Partners;


                                      -56-
<PAGE>   65
                  (2)   Second, to the payment and discharge of all of the
                        Partnership's debts and liabilities to the Partners; and

                  (3)   The balance, if any, to the Partners in accordance with
                        their Capital Accounts, after giving effect to all
                        contributions, distributions, and allocations for all
                        periods.

The General Partner shall not receive any additional compensation for any
services performed pursuant to this Article XIII.

                  B.    Deferred Liquidation. Notwithstanding the provisions of
Section 13.2.A above which require liquidation of the assets of the Partnership,
but subject to the order of priorities set forth therein, if prior to or upon
dissolution of the Partnership the Liquidator determines that an immediate sale
of part or all of the Partnership's assets would be impractical or would cause
undue loss to the Partners, the Liquidator may, in its sole and absolute
discretion, defer for a reasonable time the liquidation of any assets except
those necessary to satisfy liabilities of the Partnership (including to those
Partners as creditors) or distribute to the Partners, in lieu of cash, as
tenants in common and in accordance with the provisions of Section 13.2.A above,
undivided interests in such Partnership assets as the Liquidator deems not
suitable for liquidation. Any such distributions in kind shall be made only if,
in the good faith judgment of the Liquidator, such distributions in kind are in
the best interest of the Partners, and shall be subject to such conditions
relating to the disposition and management of such properties as the Liquidator
deems reasonable and equitable and to any agreements governing the operation of
such properties at such time. The Liquidator shall determine the fair market
value of any property distributed in kind using such reasonable method of
valuation as it may adopt.

Section 13.3      Compliance with Timing Requirements of Regulations

                  Subject to Section 13.4 below, in the event the Partnership is
"liquidated" within the meaning of Regulations Section 1.704-1(b)(2)(ii)(g),
distributions shall be made pursuant to this Article XIII to the General Partner
and Limited Partners who have positive Capital Accounts in compliance with
Regulations Section 1.704-1(b)(2)(ii)(b)(2). If any Partner has a deficit
balance in its Capital Account (after giving effect to all contributions,
distributions and allocations for all taxable years, including the year during
which such liquidation occurs), such Partner shall have no obligation to make
any contribution to the capital of the Partnership with respect to such deficit,
and such deficit shall not be considered a debt owed to the Partnership or to
any other Person for any purpose whatsoever. In the discretion of the General
Partner, a pro rata portion of the distributions that would otherwise be made to
the General Partner and Limited Partners pursuant to this Article XIII may be:
(A) distributed to a trust established for the benefit of the General Partner
and Limited Partners for the purposes of liquidating Partnership assets,
collecting amounts owed to the Partnership and paying any contingent or
unforeseen liabilities or obligations of the Partnership or of the General
Partner arising out of or in connection with the Partnership (in which case the
assets of any such trust shall be distributed to the General Partner and Limited
Partners from time to time, in the reasonable discretion of the General Partner,
in the same proportions as the amount distributed to such trust by the
Partnership would otherwise have been distributed to the General Partner and
Limited Partners pursuant to this Agreement); or (B) withheld to provide a
reasonable reserve for Partnership liabilities (contingent or otherwise) and to
reflect the unrealized portion of any installment obligations owed to the
Partnership, provided, that such withheld amounts shall be distributed to the
General Partner and Limited Partners as soon as practicable.

Section 13.4      Deemed Distribution and Recontribution

                  Notwithstanding any other provision of this Article XIII, in
the event the Partnership is deemed liquidated within the meaning of Regulations
Section 1.704-1(b)(2)(ii)(g) but no Liquidating Event has occurred, the
Partnership's property shall not be liquidated, the Partnership's liabilities
shall not be paid or discharged and the Partnership's affairs shall not be wound
up. Instead, for federal income tax purposes and for purposes of maintaining
Capital Accounts pursuant to Exhibit B hereto, the Partnership shall be deemed
to have distributed its assets in kind to the General Partner and Limited
Partners, who shall be deemed to have assumed and taken such assets subject to
all


                                      -57-
<PAGE>   66
Partnership liabilities, all in accordance with their respective Capital
Accounts. Immediately thereafter, the General Partner and Limited Partners shall
be deemed to have recontributed the Partnership assets in kind to the
Partnership, which shall be deemed to have assumed and taken such assets subject
to all such liabilities.

Section 13.5      Rights of Limited Partners

                  Except as otherwise provided in this Agreement, each Limited
Partner shall look solely to the assets of the Partnership for the return of its
Capital Contributions and shall have no right or power to demand or receive
property other than cash from the Partnership. Except as otherwise expressly
provided in this Agreement, no Limited Partner shall have priority over any
other Limited Partner as to the return of its Capital Contributions,
distributions, or allocations.

Section 13.6      Notice of Dissolution

                  In the event a Liquidating Event occurs or an event occurs
that would, but for provisions of an election or objection by one or more
Partners pursuant to Section 13.1 above, result in a dissolution of the
Partnership, the General Partner shall, within thirty (30) days thereafter,
provide written notice thereof to each of the Partners and to all other parties
with whom the Partnership regularly conducts business (as determined in the
discretion of the General Partner) and shall publish notice thereof in a
newspaper of general circulation in each place in which the Partnership
regularly conducts business (as determined in the discretion of the General
Partner).

Section 13.7      Cancellation of Certificate of Limited Partnership

                  Upon the completion of the liquidation of the Partnership cash
and property as provided in Section 13.2 above, the Partnership shall be
terminated and the Certificate and all qualifications of the Partnership as a
foreign limited partnership in jurisdictions other than the State of Delaware
shall be canceled and such other actions as may be necessary to terminate the
Partnership shall be taken.

Section 13.8      Reasonable Time for Winding Up

                  A reasonable time shall be allowed for the orderly winding up
of the business and affairs of the Partnership and the liquidation of its assets
pursuant to Section 13.2 above, in order to minimize any losses otherwise
attendant upon such winding-up, and the provisions of this Agreement shall
remain in effect among the Partners during the period of liquidation.

Section 13.9      Waiver of Partition

                  Each Partner hereby waives any right to partition of the
Partnership property.

Section 13.10     Liability of Liquidator

                  The Liquidator shall be indemnified and held harmless by the
Partnership in the same manner and to the same degree as an Indemnitee may be
indemnified pursuant to Section 7.11 hereof.


                                      -58-
<PAGE>   67
                                   ARTICLE XIV
                  AMENDMENT OF PARTNERSHIP AGREEMENT; MEETINGS

Section 14.1      Amendments

                  A.    General. Amendments to this Agreement may be proposed
only by the General Partner. Following such proposal (except an amendment
pursuant to Section 14.1.B below), the General Partner shall submit any proposed
amendment to the Limited Partners and shall seek the written vote of the
Partners on the proposed amendment or shall call a meeting to vote thereon and
to transact any other business that it may deem appropriate. For purposes of
obtaining a written vote, the General Partner may require a response within a
reasonable specified time, but not less than fifteen (15) days, and failure to
respond in such time period shall constitute a vote which is consistent with the
General Partner's recommendation with respect to the proposal; provided,
however, that in the case of any Consent required under Section 7.11.C or
7.11.D, the General Partner shall be required to give the Limited Partners
(other than Mr. Mendik, Mr. Greenbaum or any Mendik Owners with respect thereto)
entitled to vote thereon two (2) written requests for a response and in
determining the votes cast for or against such Consent the Partnership Units of
Limited Partners (other than Mr. Mendik, Mr. Greenbaum or any Mendik Owners with
respect thereto) entitled to vote thereon who do not respond in writing to
either such request within the time period established by the General Partner
shall be deemed to have been voted for or against the proposed Consent in the
same proportion as the votes actually received.

                  B.    Amendments Not Requiring Limited Partner Approval.
Subject to Section 14.1.C and 14.1.D, the General Partner shall have the power,
without the Consent of the Limited Partners, to amend this Agreement as may be
required to reflect any changes to this Agreement that the General Partner deems
necessary or appropriate in its sole discretion, provided that such change does
not adversely affect or eliminate any right granted to a Limited Partner
pursuant to any of the provisions of this Agreement specified in Section 14.1.C
or Section 14.1.D as requiring a particular minimum vote. The General Partner
shall notify the Limited Partners when any action under this Section 14.1.B is
taken in the next regular communication to the Limited Partners.

                  C.   Amendments Requiring Limited Partner Approval (Excluding
General Partner). Without the Consent of the Outside Limited Partners, the
General Partner shall not amend Section 4.2.A, Section 5.1.C, Section 7.5,
Section 7.6, Section 7.8, Section 11.2, Section 13.1, this Section 14.1.C or
Section 14.2.

                  D.   Other Amendments Requiring Certain Limited Partner
Approval. Notwithstanding anything in this Section 14.1 to the contrary, this
Agreement shall not be amended with respect to any Partner adversely affected
without the Consent of such Partner adversely affected if such amendment would
(i) convert a Limited Partner's interest in the Partnership into a general
partner's interest, (ii) modify the limited liability of a Limited Partner,
(iii) amend Section 7.11.A, (iv) amend Article V, Article VI, or Section
13.2.A(3) (except as permitted pursuant to Sections 4.2, 5.1.C, 5.4 and 6.2, (v)
amend Section 8.6 or any defined terms set forth in Article I that relate to the
Redemption Right (except as permitted in Section 8.6.E), or (vi) amend this
Section 14.1.D. In addition, any amendment to Section 7.11.C of this Agreement
shall require the following consent:

                  (i)   In the event that the amendment to Section 7.11.C
                  affects the Two Penn Plaza Property or the rights of holders
                  of Two Penn Plaza Units, such amendment shall require the
                  Consent of Partners (other than the General Partner or the
                  General Partner Entity or any Subsidiary of either the
                  General Partner or the General Partner Entity) who hold
                  seventy-five percent (75%) of the Two Penn Plaza Units;

                  (ii)  In the event that the amendment to Section 7.11.C
                  affects the Eleven Penn Plaza Property or the rights of
                  holders of Eleven Penn Plaza Units, such amendment shall
                  require the Consent of Partners (other than the General
                  Partner or the General Partner Entity or any Subsidiary of
                  either the


                                      -59-
<PAGE>   68
                  General Partner or the General Partner Entity) who hold
                  seventy-five percent (75%) of the Eleven Penn Plaza Units;
                  and

                  (iii) In the event that the amendment to Section 7.11.C
                  affects the 866 U.N. Plaza Property or the rights of holders
                  of 866 U.N. Plaza Units, such amendment shall require the
                  Consent of Partners (other than the General Partner or the
                  General Partner Entity or any Subsidiary of either the
                  General Partner or the General Partner Entity) who hold
                  seventy-five percent (75%) of the 866 U.N. Plaza Units.

                  E.    Amendment and Restatement of Exhibit A Not An Amendment.
Notwithstanding anything in this Article XIV or elsewhere in this Agreement to
the contrary, any amendment and restatement of Exhibit A hereto by the General
Partner to reflect events or changes otherwise authorized or permitted by this
Agreement, whether pursuant to Section 7.1.A(20) hereof or otherwise, shall not
be deemed an amendment of this Agreement and may be done at any time and from
time to time, as necessary by the General Partner without the Consent of the
Limited Partners.

                  F.    Amendment by Merger. In the event that the Partnership
participates in any merger (including a triangular merger), consolidation or
combination with another entity in a transaction not otherwise prohibited by
this Agreement and as a result of such merger, consolidation or combination this
Agreement is to be amended (or a new agreement for a limited partnership or
limited liability company, as applicable, is to be adopted for the surviving
entity) and any of the Outside Limited Partners (as defined herein in "Consent
of Outside Limited Partners") will hold equity interests in the continuing or
surviving entity, then any such amendments to this Agreement (or changes from
this Agreement reflected in the new agreement for the surviving entity) shall
require the consents provided in Section 14.1.C and Section 14.1.D.

Section 14.2      Meetings of the Partners

                  A.    General. Meetings of the Partners may be called only by
the General Partner. The call shall state the nature of the business to be
transacted. Notice of any such meeting shall be given to all Partners not less
than seven (7) days nor more than thirty (30) days prior to the date of such
meeting; provided that a Partner's attendance at any meeting of Partners shall
be deemed a waiver of the foregoing notice requirement with respect to such
Partner. Partners may vote in person or by proxy at such meeting. Whenever the
vote or Consent of Partners is permitted or required under this Agreement, such
vote or Consent may be given at a meeting of Partners or may be given in
accordance with the procedure prescribed in Section 14.1.A above. Except as
otherwise expressly provided in this Agreement, the Consent of holders of a
majority of the Percentage Interests held by Limited Partners (including Limited
Partnership Interests held by the General Partner) shall control.

                  B.    Actions Without a Meeting. Any action required or
permitted to be taken at a meeting of the Partners may be taken without a
meeting if a written consent setting forth the action so taken is signed by a
majority of the Percentage Interests of the Partners (or such other percentage
as is expressly required by this Agreement). Such consent may be in one
instrument or in several instruments, and shall have the same force and effect
as a vote of a majority of the Percentage Interests of the Partners (or such
other percentage as is expressly required by this Agreement). Such consent shall
be filed with the General Partner. An action so taken shall be deemed to have
been taken at a meeting held on the effective date so certified.

                  C.    Proxy. Each Limited Partner may authorize any Person or
Persons to act for such Limited Partner by proxy on all matters in which a
Limited Partner is entitled to participate, including waiving notice of any
meeting, or voting or participating at a meeting. Every proxy must be signed by
the Limited Partner or its attorney-in-fact. No proxy shall be valid after the
expiration of eleven (11) months from the date thereof unless otherwise provided
in the proxy. Every proxy shall be revocable at the pleasure of the Limited
Partner executing it, such revocation to be effective upon the Partnership's
receipt of notice thereof in writing.


                                      -60-
<PAGE>   69
                  D.    Conduct of Meeting. Each meeting of Partners shall be
conducted by the General Partner or such other Person as the General Partner may
appoint pursuant to such rules for the conduct of the meeting as the General
Partner or such other Person deems appropriate.


                                   ARTICLE XV
                               GENERAL PROVISIONS

Section 15.1      Addresses and Notice

                  Any notice, demand, request or report required or permitted to
be given or made to a Partner or Assignee under this Agreement shall be in
writing and shall be deemed given or made when delivered in person or when sent
by first class United States mail or by other means of written communication to
the Partner or Assignee at the address set forth in Exhibit A hereto or such
other address as the Partners shall notify the General Partner in writing.

Section 15.2      Titles and Captions

                  All article or section titles or captions in this Agreement
are for convenience only. They shall not be deemed part of this Agreement and in
no way define, limit, extend or describe the scope or intent of any provisions
hereof. Except as specifically provided otherwise, references to "Articles" and
"Sections" are to Articles and Sections of this Agreement.

Section 15.3      Pronouns and Plurals

                  Whenever the context may require, any pronoun used in this
Agreement shall include the corresponding masculine, feminine or neuter forms,
and the singular form of nouns, pronouns and verbs shall include the plural and
vice versa.

Section 15.4      Further Action

                  The parties shall execute and deliver all documents, provide
all information and take or refrain from taking action as may be necessary or
appropriate to achieve the purposes of this Agreement.

Section 15.5      Binding Effect

                  This Agreement shall be binding upon and inure to the benefit
of the parties hereto and their heirs, executors, administrators, successors,
legal representatives and permitted assigns.

Section 15.6      Creditors; Other Third Parties

                  Other than as expressly set forth herein with regard to any
Indemnitee, none of the provisions of this Agreement shall be for the benefit
of, or shall be enforceable by, any creditor or other third party having
dealings with the Partnership.

Section 15.7      Waiver

                  No failure by any party to insist upon the strict performance
of any covenant, duty, agreement or condition of this Agreement or to exercise
any right or remedy consequent upon a breach thereof shall constitute waiver of
any such breach or any other covenant, duty, agreement or condition.


                                      -61-
<PAGE>   70
Section 15.8      Counterparts

                  This Agreement may be executed in counterparts, all of which
together shall constitute one agreement binding on all the parties hereto,
notwithstanding that all such parties are not signatories to the original or the
same counterpart. Each party shall become bound by this Agreement immediately
upon affixing its signature hereto.

Section 15.9      Applicable Law

                  This Agreement shall be construed and enforced in accordance
with and governed by the laws of the State of Delaware, without regard to the
principles of conflicts of law.

Section 15.10     Invalidity of Provisions

                  If any provision of this Agreement is or becomes invalid,
illegal or unenforceable in any respect, the validity, legality and
enforceability of the remaining provisions contained herein shall not be
affected thereby.

Section 15.11     Power of Attorney

                  A.    General. Each Limited Partner and each Assignee who
accepts Partnership Units (or any rights, benefits or privileges associated
therewith) is deemed to irrevocably constitute and appoint the General Partner,
any Liquidator and authorized officers and attorneys-in-fact of each, and each
of those acting singly, in each case with full power of substitution, as its
true and lawful agent and attorney-in-fact, with full power and authority in its
name, place and stead to:

                  (1)   execute, swear to, acknowledge, deliver, file and record
                        in the appropriate public offices (a) all certificates,
                        documents and other instruments (including, without
                        limitation, this Agreement and the Certificate and all
                        amendments or restatements thereof) that the General
                        Partner or any Liquidator deems appropriate or necessary
                        to form, qualify or continue the existence or
                        qualification of the Partnership as a limited
                        partnership (or a partnership in which the limited
                        partners have limited liability) in the State of
                        Delaware and in all other jurisdictions in which the
                        Partnership may conduct business or own property, (b)
                        all instruments that the General Partner or any
                        Liquidator deems appropriate or necessary to reflect any
                        amendment, change, modification or restatement of this
                        Agreement in accordance with its terms, (c) all
                        conveyances and other instruments or documents that the
                        General Partner or any Liquidator deems appropriate or
                        necessary to reflect the dissolution and liquidation of
                        the Partnership pursuant to the terms of this Agreement,
                        including, without limitation, a certificate of
                        cancellation, (d) all instruments relating to the
                        admission, withdrawal, removal or substitution of any
                        Partner pursuant to, or other events described in,
                        Article XI, XII or XIII hereof or the Capital
                        Contribution of any Partner and (e) all certificates,
                        documents and other instruments relating to the
                        determination of the rights, preferences and privileges
                        of Partnership Interests; and

                  (2)   execute, swear to, acknowledge and file all ballots,
                        consents, approvals, waivers, certificates and other
                        instruments appropriate or necessary, in the sole and
                        absolute discretion of the General Partner or any
                        Liquidator, to make, evidence, give, confirm or ratify
                        any vote, consent, approval, agreement or other action
                        which is made or given by the Partners hereunder or is
                        consistent with the terms of this Agreement or
                        appropriate or necessary, in the sole discretion of the
                        General Partner or any Liquidator, to effectuate the
                        terms or intent of this Agreement.


                                      -62-
<PAGE>   71
                  Nothing contained in this Section 15.11 shall be construed as
authorizing the General Partner or any Liquidator to amend this Agreement except
in accordance with Article XIV hereof or as may be otherwise expressly provided
for in this Agreement.

                  B.    Irrevocable Nature. The foregoing power of attorney is
hereby declared to be irrevocable and a power coupled with an interest, in
recognition of the fact that each of the Partners will be relying upon the power
of the General Partner or any Liquidator to act as contemplated by this
Agreement in any filing or other action by it on behalf of the Partnership, and
it shall survive and not be affected by the subsequent Incapacity of any Limited
Partner or Assignee and the transfer of all or any portion of such Limited
Partner's or Assignee's Partnership Units and shall extend to such Limited
Partner's or Assignee's heirs, successors, assigns and personal representatives.
Each such Limited Partner or Assignee hereby agrees to be bound by any
representation made by the General Partner or any Liquidator, acting in good
faith pursuant to such power of attorney; and each such Limited Partner or
Assignee hereby waives any and all defenses which may be available to contest,
negate or disaffirm the action of the General Partner or any Liquidator, taken
in good faith under such power of attorney. Each Limited Partner or Assignee
shall execute and deliver to the General Partner or the Liquidator, within
fifteen (15) days after receipt of the General Partner's or Liquidator's request
therefor, such further designation, powers of attorney and other instruments as
the General Partner or the Liquidator, as the case may be, deems necessary to
effectuate this Agreement and the purposes of the Partnership.

Section 15.12     Entire Agreement

                  This Agreement and all Exhibits attached hereto (which
Exhibits are incorporated herein by reference as if fully set forth herein)
contains the entire understanding and agreement among the Partners with respect
to the subject matter hereof and supersedes any prior written oral
understandings or agreements among them with respect thereto.

Section 15.13     No Rights as Shareholders

                  Nothing contained in this Agreement shall be construed as
conferring upon the holders of the Partnership Units any rights whatsoever as
shareholders of the General Partner Entity or the General Partner (if
different), including, without limitation, any right to receive dividends or
other distributions made to shareholders of the General Partner Entity or the
General Partner (if different) or to vote or to consent or receive notice as
shareholders in respect to any meeting of shareholders for the election of
directors of the General Partner Entity or the General Partner (if different) or
any other matter.

Section 15.14     Limitation to Preserve REIT Status

                  To the extent that any amount paid or credited to the General
Partner or its officers, directors, employees or agents pursuant to Section 7.4
or Section 7.7 hereof would constitute gross income to the General Partner
Entity or the General Partner (if it is to be qualified as a REIT) for purposes
of Section 856(c)(2) or 856(c)(3) of the Code (a "General Partner Payment")
then, notwithstanding any other provision of this Agreement, the amount of such
General Partner Payments for any fiscal year shall not exceed the lesser of:

                  (i)   an amount equal to the excess, if any, of (a) 5% of the
General Partner Entity's or the General Partner's (if it is to be qualified as a
REIT) total gross income (but not including the amount of any General Partner
Payments) for the fiscal year over (b) the amount of gross income (within the
meaning of Section 856(c)(2) of the Code) derived by the General Partner Entity
or the General Partner (if it is to be qualified as a REIT) from sources other
than those described in subsections (A) through (H) of Section 856(c)(2) of the
Code (but not including the amount of any General Partner Payments); or

                  (ii)  an amount equal to the excess, if any of (a) 25% of the
General Partner Entity's or the General Partner's (if it is to be qualified as a
REIT) total gross income (but not including the amount of any General


                                      -63-
<PAGE>   72
Partner Payments) for the fiscal year over (b) the amount of gross income
(within the meaning of Section 856(c)(3) of the Code) derived by the General
Partner Entity or the General Partner (if it is to be qualified as a REIT) from
sources other than those described in subsections (A) through (I) of Section
856(c)(3) of the Code (but not including the amount of any General Partner
Payments);

provided, however, that General Partner Payments in excess of the amounts set
forth in subparagraphs (i) and (ii) above may be made if the General Partner
Entity or the General Partner (if it is to be qualified as a REIT), as a
condition precedent, obtains an opinion of tax counsel that the receipt of such
excess amounts would not adversely affect the General Partner Entity's or the
General Partner's (if it is to be qualified as a REIT) ability to qualify as a
REIT. To the extent General Partner Payments may not be made in a year due to
the foregoing limitations, such General Partner Payments shall carry over and be
treated as arising in the following year, provided, however, that such amounts
shall not carry over for more than five years, and if not paid within such five
year period, shall expire; provided, further, that (i) as General Partner
Payments are made, such payments shall be applied first to carry over amounts
outstanding, if any, and (ii) with respect to carry over amounts for more than
one Partnership Year, such payments shall be applied to the earliest Partnership
Year first.


                                      -64-
<PAGE>   73
         IN WITNESS WHEREOF, the parties hereto have executed this Agreement as
of the date first written above.

                             GENERAL PARTNER:

                             VORNADO REALTY TRUST

                             By:    _____________________________
                             Name:  _____________________________
                             Title: _____________________________


                             LIMITED PARTNERS:


                             THE MENDIK COMPANY, INC.

                             By:    _____________________________
                             Name:  _____________________________
                             Title: _____________________________


                             FW/MENDIK REIT, L.L.C.

                             By:   Mendik Holdings LLC, member

                                   By:    Mendik Holdings, Inc., managing member

                                   By:    _____________________________
                                   Name:  _____________________________
                                   Title: _____________________________


                             EACH OF THE PERSONS LISTED ON EXHIBIT A HERETO
                             (not set forth above)


                             By:    _____________________________
                             Name:  _____________________________
                             Title: _____________________________




                                      -65-
<PAGE>   74
                                    EXHIBIT A
                               VORNADO REALTY L.P.
                       PARTNERS AND PARTNERSHIP INTERESTS
                                 (as of 4/15/97)


<TABLE>
<CAPTION>
                                                                                               Class of Units
- ----------------------------------------------------------------------------------------------------------------------
                                                          Series A
Cert. No.                                             Preferred Units        A            C           D         E
======================================================================================================================
<S>                                                   <C>               <C>            <C>           <C>       <C>

*R-A
Preferred 1    Vornado Realty Trust                         5,750,000
R-A 1          Vornado Realty Trust                                      4,839,017
R-A 2          Vornado Finance Corp.                                    17,641,347
R-A 3          Vornado Investments Corporation                           1,833,333
R-A 4          40 East 14 Realty Associates General                        819,639
               Partnership
R-A 5          825 Seventh Avenue Holding                                  117,758
               Corporation
R-A 6          Menands Holding Corporation                                 268,262
R-A 7          Two Guys From Harrison, N.Y., Inc.                           90,445
R-A 8          Vornado Lending Corp.                                       681,818
R-A 9          West Windsor Holding Corporation                            256,061
R-C 1          The Mendik Partnership, L.P.                                               VOID
R-C 12         The Mendik Partnership, L.P.                                            913,205
R-C 13         The Mendik Partnership, L.P.                                            337,433
R-C 14         The Mendik Partnership, L.P.                                             20,284
R-C 15         The Mendik Partnership, L.P.                                              3,969
R-C 2          F/W Mendik REIT, L.L.C.**                                               360,577
R-C 3          F/W Mendik REIT, L.L.C.**                                                40,386
R-C 4          Mendik RELP Corp.                                                           423
R-D            2750 Associates                                                                       1,273
- ----------------------------------------------------------------------------------------------------------------------


<CAPTION>
- -------------------------------------------------------------------------------------------------
                                                                   Agreed Initial      Percentage
Cert. No.                                               Total      Capital Account      Interest
=================================================================================================
<S>                                                   <C>          <C>                 <C>

*R-A
Preferred 1    Vornado Realty Trust                   32,297,680     2,039,646,880       91.5821%
R-A 1          Vornado Realty Trust
R-A 2          Vornado Finance Corp.
R-A 3          Vornado Investments Corporation
R-A 4          40 East 14 Realty Associates General
               Partnership
R-A 5          825 Seventh Avenue Holding
               Corporation
R-A 6          Menands Holding Corporation
R-A 7          Two Guys From Harrison, N.Y., Inc.
R-A 8          Vornado Lending Corp.
R-A 9          West Windsor Holding Corporation
R-C 1          The Mendik Partnership, L.P.
R-C 12         The Mendik Partnership, L.P.               913,205        60,271,530        2.7062%
R-C 13         The Mendik Partnership, L.P.               337,433        22,270,578         1.000%
R-C 14         The Mendik Partnership, L.P.                20,284         1,338,744        0.0601%
R-C 15         The Mendik Partnership, L.P.                 3,969           261,954        0.0118%
R-C 2          F/W Mendik REIT, L.L.C.**                  360,577        23,798,082        1.0686%
R-C 3          F/W Mendik REIT, L.L.C.**                   40,386         2,665,476        0.1197%
R-C 4          Mendik RELP Corp.                              423            27,918        0.0013%
R-D 1          2750 Associates                              1,273            84,018        0.0038%
- -------------------------------------------------------------------------------------------------
</TABLE>

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

               * Directly and through the following subsidiaries: Vornado
               Finance Corp., Vornado Investments Corporation, 40 East 14 Realty
               Associates General Partnership, 825 Seventh Avenue Holding
               Corporation, Menands Holding Corporation, Two Guys from Harrison,
               N.Y. Inc., Vornado Lending Corp. and West Windsor Holding
               Corporation.

               ** Pledged.  (See Section 11.3 F. of the Operating Partnership
               Agreement.)



                                       A-1
<PAGE>   75
                                    EXHIBIT A
                               VORNADO REALTY L.P.
                       PARTNERS AND PARTNERSHIP INTERESTS
                                 (as of 4/15/97)


<TABLE>
<CAPTION>
                                                                                               Class of Units
- -----------------------------------------------------------------------------------------------------------------------
                                                          Series A
Cert. No.                                             Preferred Units        A            C           D         E
=======================================================================================================================
<S>                                                   <C>               <C>            <C>           <C>       <C>

R-D 2          Abrams, Trust U/W/O Ralph                                                               3,622
R-D 3          Adler, Robert                                                                           1,248
R-D 4          Alpert, Vicki                                                                           2,614
R-D 5          Ambassador Construction Company,                                                       18,211
               Inc.
R-D 6          Aschendorf-Shasha, Ellen                                                                  855
R-D 7          Ash, Herbert                                                                               77
R-D 8          Aubert, Trust FBO Lysa UWO                                                              2,139
               Barbara Schwartz
R-D 9          Aubert, Trust FBO Lysa UWO Ellis                                                          128
               Schwartz
R-D 10         Barr, Thomas                                                                              922
R-D 11         Barkin, Leonard                                                                           481
R-D 12         Batkin, Estate of Jean                                                                  4,474
R-D 13         Batkin, Jean Trust                                                                        931
R-D 14         Batkin, Nancy                                                                             466
R-D 15         Berenson, David                                                                           517
R-D 16         Berenson, Joan                                                                            691
R-D 17         Berenson, Richard                                                                         421
R-D 18         Berenson, Robert                                                                          881
R-D 19         Bianculli, Louis                                                                        5,604
R-D 20         Bierman, Jacquin                                                                        2,688
R-D 21         Blumenthal, Joel Marie                                                                     77
R-D 22         Braverman, Madlyn                                                                      17,516
R-D 23         Carb, Sally                                                                             1,052
R-D 24         Carney, Thomas                                                                            678
R-D 25         Chambers, Robert                                                                        3,709
R-D 26         CHO Enterprises                                                                         2,682
R-D 27         Dembner, Shirley                                                                           39
R-D 28         Dembner, Shirley UGMA for Lindsey                                                       1,731
               Dembner
R-D 29         Doner, Max                                                                              1,682
- ---------------

<CAPTION>
- -------------------------------------------------------------------------------------------------
                                                                   Agreed Initial      Percentage
Cert. No.                                               Total      Capital Account      Interest
=================================================================================================
<S>                                                   <C>          <C>                 <C>

R-D 2          Abrams, Trust U/W/O Ralph                3,622           239,052          0.0107%
R-D 3          Adler, Robert                            1,248            82,368          0.0037%
R-D 4          Alpert, Vicki                            2,614           172,524          0.0077%
R-D 5          Ambassador Construction Company,        18,211         1,201,926          0.0540%
               Inc.
R-D 6          Aschendorf-Shasha, Ellen                   855            56,430          0.0025%
R-D 7          Ash, Herbert                                77             5,082          0.0002%
R-D 8          Aubert, Trust FBO Lysa UWO               2,139           141,174          0.0063%
               Barbara Schwartz
R-D 9          Aubert, Trust FBO Lysa UWO Ellis           128             8,448          0.0004%
               Schwartz
R-D 10         Barr, Thomas                               922            60,852          0.0027%
R-D 11         Barkin, Leonard                            481            31,746          0.0014%
R-D 12         Batkin, Estate of Jean                   4,474           295,284          0.0133%
R-D 13         Batkin, Jean Trust                         931            61,446          0.0028%
R-D 14         Batkin, Nancy                              466            30,756          0.0014%
R-D 15         Berenson, David                            517            34,122          0.0015%
R-D 16         Berenson, Joan                             691            45,606          0.0020%
R-D 17         Berenson, Richard                          421            27,786          0.0012%
R-D 18         Berenson, Robert                           881            58,146          0.0026%
R-D 19         Bianculli, Louis                         5,604           369,864          0.0166%
R-D 20         Bierman, Jacquin                         2,688           177,408          0.0080%
R-D 21         Blumenthal, Joel Marie                      77             5,082          0.0002%
R-D 22         Braverman, Madlyn                       17,516         1,156,056          0.0519%
R-D 23         Carb, Sally                              1,052            69,432          0.0031%
R-D 24         Carney, Thomas                             678            44,748          0.0020%
R-D 25         Chambers, Robert                         3,709           244,794          0.0110%
R-D 26         CHO Enterprises                          2,682           177,012          0.0079%
R-D 27         Dembner, Shirley                            39             2,574          0.0001%
R-D 28         Dembner, Shirley UGMA for Lindsey        1,731           114,246          0.0051%
               Dembner
R-D 29         Doner, Max                               1,682           111,012          0.0050%
- ---------------
</TABLE>



                                      A-2
<PAGE>   76
                                    EXHIBIT A
                               VORNADO REALTY L.P.
                       PARTNERS AND PARTNERSHIP INTERESTS
                                 (as of 4/15/97)


<TABLE>
<CAPTION>
                                                                                               Class of Units
- -----------------------------------------------------------------------------------------------------------------------
                                                          Series A
Cert. No.                                             Preferred Units        A            C           D         E
=======================================================================================================================
<S>                                                   <C>               <C>            <C>           <C>       <C>

R-C 5          Downey, Michael                                                            427
R-D 30         Dryfoos, Jacqueline                                                                       481
R-D 31         Dubrowski, Raymond                                                                      1,152
R-D 32         Evans, Ben                                                                                 52
R-D 33         Field, Walter L.                                                                          840
R-D 34         Jesse Fierstein & Co.                                                                   1,786
R-D 35         Fischer, Alan A.                                                                        1,682
R-D 36         Freedman, Robert                                                                        2,885
R-D 37         Gershon, Estate of Murray                                                               5,247
R-D 38         Getz, Howard                                                                              135
R-D 39         Getz, Sandra                                                                            3,522
R-D 40         Getz, Sandra & Howard                                                                     374
R-D 41         Gold, Frederica                                                                           207
R-D 42         Ginsberg, Benedict                                                                        466
R-D 43         Goldberg, Clarence                                                                        458
R-D 44         Goldring, Stanley                                                                       5,377
R-D 45         Goldschmidt, Beatrice                                                                  10,865
R-D 46         Goldschmidt, Charles                                                                    5,376
R-D 47         Goldschmidt, Edward                                                                     6,421
R-D 48         Goldschmidt, C. Trust U/A/D 7/11/90                                                     4,037
R-D 49         Goldschmidt, Lawrence                                                                  60,361
R-D 50         Gorfinkle, Alaine                                                                         332
R-D 51         Gorfinkle, Lawrence                                                                     1,915
R-D 52         Green, Bernard                                                                           VOID
R-D 148        Green, Bernard                                                                          4,274
R-D 149        Green, Barbara                                                                          4,273
R-D 53         Greif, Goldie                                                                           3,362
R-D 54         Gutenberg, Bernice                                                                        328
R-D 55         H L Silbert trustee U/W of H A                                                          8,097
               Goldman
R-D 56         Hagler, Philip                                                                          6,637
R-D 57         Harteveldt, Robert L.                                                                   2,564
- ---------------

<CAPTION>
- -------------------------------------------------------------------------------------------------
                                                                   Agreed Initial      Percentage
Cert. No.                                               Total      Capital Account      Interest
=================================================================================================
<S>                                                   <C>          <C>                 <C>

R-C 5          Downey, Michael                            427            28,182          0.0013%
R-D 30         Dryfoos, Jacqueline                        481            31,746          0.0014%
R-D 31         Dubrowski, Raymond                       1,152            76,032          0.0034%
R-D 32         Evans, Ben                                  52             3,432          0.0002%
R-D 33         Field, Walter L.                           840            55,440          0.0025%
R-D 34         Jesse Fierstein & Co.                    1,786           117,876          0.0053%
R-D 35         Fischer, Alan A.                         1,682           111,012          0.0050%
R-D 36         Freedman, Robert                         2,885           190,410          0.0085%
R-D 37         Gershon, Estate of Murray                5,247           346,302          0.0155%
R-D 38         Getz, Howard                               135             8,910          0.0004%
R-D 39         Getz, Sandra                             3,522           232,452          0.0104%
R-D 40         Getz, Sandra & Howard                      374            24,684          0.0011%
R-D 41         Gold, Frederica                            207            13,662          0.0006%
R-D 42         Ginsberg, Benedict                         466            30,756          0.0014%
R-D 43         Goldberg, Clarence                         458            30,228          0.0014%
R-D 44         Goldring, Stanley                        5,377           354,882          0.0159%
R-D 45         Goldschmidt, Beatrice                   10,865           717,090          0.0322%
R-D 46         Goldschmidt, Charles                     5,376           354,816          0.0159%
R-D 47         Goldschmidt, Edward                      6,421           423,786          0.0190%
R-D 48         Goldschmidt, C. Trust U/A/D 7/11/90      4,037           266,442          0.0120%
R-D 49         Goldschmidt, Lawrence                   60,361         3,983,826          0.1789%
R-D 50         Gorfinkle, Alaine                          332            21,912          0.0010%
R-D 51         Gorfinkle, Lawrence                      1,915           126,390          0.0057%
R-D 52         Green, Bernard
R-D 148        Green, Bernard                           4,274           282,084          0.0127%
R-D 149        Green, Barbara                           4,273           282,018          0.0127%
R-D 53         Greif, Goldie                            3,362           221,892          0.0100%
R-D 54         Gutenberg, Bernice                         328            21,648          0.0010%
R-D 55         H L Silbert trustee U/W of H A           8,097           534,402          0.0240%
               Goldman
R-D 56         Hagler, Philip                           6,637           438,042          0.0197%
R-D 57         Harteveldt, Robert L.                    2,564           169,224          0.0076%
- ---------------
</TABLE>



                                      A-3
<PAGE>   77
                                    EXHIBIT A
                               VORNADO REALTY L.P.
                       PARTNERS AND PARTNERSHIP INTERESTS
                                 (as of 4/15/97)


<TABLE>
<CAPTION>
                                                                                               Class of Units
- -----------------------------------------------------------------------------------------------------------------------
                                                          Series A
Cert. No.                                             Preferred Units        A            C           D         E
=======================================================================================================================
<S>                                                   <C>               <C>            <C>           <C>       <C>

R-D 58         Hirsch, Phillip J.                                                                        169
R-D 59         Hirsch, Judith                                                                            169
R-D 60         Hruska, Alan                                                                              922
R-D 61         Hutner, Anne Trust F/B/O                                                                 2,305
R-D 62         Hutner, Estate of Irwin                                                                 5,667
R-D 63         INS Realty Associates                                                                 134,758
R-D 64         Fierstein Co.                                                                          13,735
R-D 65         Jaffe, Elizabeth                                                                           38
R-D 66         Jones, Hazel                                                                            1,248
R-D 67         Kaufman, Robert M.                                                                        169
R-D 68         Klein, Robin                                                                            1,682
R-D 69         Knatten Inc.                                                                           59,024
R-C 6          Knight, Laureine                                                         5,121
R-D 70         Komaroff, Stanley                                                                         288
R-D 71         Kosloff, Andrea                                                                            39
R-D 72         Kosloff, Andrea UGMA for Adam                                                           1,058
               Kosloff
R-D 73         Kosloff, Andrea UGMA for Justin                                                         1,058
               Kosloff
R-D 74         Koven, Irving                                                                           5,604
R-D 75         Kowal, Myron                                                                              374
R-D 76         Kramer, Saul                                                                              326
R-C 7          Kuhn, James D.                                                          68,712
R-D 77         Kuhn, Leo                                                                                 451
R-D 78         Kurshan, Herbert                                                                        1,248
R-D 79         Lauder, Leonard                                                                         2,330
R-D 80         Lauder, Ronald                                                                          2,330
R-D 81         Leff, Joseph                                                                            1,682
R-D 82         Leff, Valerie                                                                           1,682
R-D 83         Lefkowitz, Howard                                                                         207
R-D 84         LeRoy Partners                                                                          4,274
R-D 85         Liroff, Harriett                                                                        6,004



<CAPTION>
- -----------------------------------------------------------------------------------------------
                                                                 Agreed Initial      Percentage
Cert. No.                                             Total      Capital Account      Interest
===============================================================================================
<S>                                                 <C>          <C>                 <C>

R-D 58         Hirsch, Phillip J.                       169            11,154          0.0005%
R-D 59         Hirsch, Judith                           169            11,154          0.0005%
R-D 60         Hruska, Alan                             922            60,852          0.0027%
R-D 61        Hutner, Anne Trust F/B/O                2,305           152,130          0.0068%
R-D 62         Hutner, Estate of Irwin                5,667           374,022          0.0168%
R-D 63         INS Realty Associates                134,758         8,894,028          0.3994%
R-D 64         Fierstein Co.                         13,735           906,510          0.0407%
R-D 65         Jaffe, Elizabeth                          38             2,508          0.0001%
R-D 66         Jones, Hazel                           1,248            82,368          0.0037%
R-D 67         Kaufman, Robert M.                       169            11,154          0.0005%
R-D 68         Klein, Robin                           1,682           111,012          0.0050%
R-D 69         Knatten Inc.                          59,024         3,895,584          0.1749%
R-C 6          Knight, Laureine                       5,121           337,986          0.0152%
R-D 70         Komaroff, Stanley                        288            19,008          0.0009%
R-D 71         Kosloff, Andrea                           39             2,574          0.0001%
R-D 72         Kosloff, Andrea UGMA for Adam          1,058            69,828          0.0031%
               Kosloff
R-D 73         Kosloff, Andrea UGMA for Justin        1,058            69,828          0.0031%
               Kosloff
R-D 74         Koven, Irving                          5,604           369,864          0.0166%
R-D 75         Kowal, Myron                             374            24,684          0.0011%
R-D 76         Kramer, Saul                             326            21,516          0.0010%
R-C 7          Kuhn, James D.                        68,712         4,534,992          0.2036%
R-D 77         Kuhn, Leo                                451            29,766          0.0013%
R-D 78         Kurshan, Herbert                       1,248            82,368          0.0037%
R-D 79         Lauder, Leonard                        2,330           153,780          0.0069%
R-D 80         Lauder, Ronald                         2,330           153,780          0.0069%
R-D 81         Leff, Joseph                           1,682           111,012          0.0050%
R-D 82         Leff, Valerie                          1,682           111,012          0.0050%
R-D 83         Lefkowitz, Howard                        207            13,662          0.0006%
R-D 84         LeRoy Partners                         4,274           282,084          0.0127%
R-D 85         Liroff, Harriett                       6,004           396,264          0.0178%
</TABLE>



                                      A-4
<PAGE>   78
                                    EXHIBIT A
                               VORNADO REALTY L.P.
                       PARTNERS AND PARTNERSHIP INTERESTS
                                 (as of 4/15/97)


<TABLE>
<CAPTION>
                                                                                             Class of Units
- -------------------------------------------------------------------------------------------------------------------------
                                                          Series A
Cert. No.                                             Preferred Units        A            C        D            E
=========================================================================================================================
<S>                                                   <C>               <C>            <C>        <C>          <C>

R-D 86         Liroff, Richard                                                                        766
R-D 87         Loewengart, Irene                                                                      832
R-D 88         Lovitz, David                                                                        1,122
R-D 89         Maayan Partners                                                                      4,808
R-D 90         Marvin, Morton                                                                         457
R-D 91         Marvin, Suzanne                                                                         38
R-D 92         Maynard, Jean                                                                        1,152
R-D 93         Mazer, David                                                                         3,362
R-D 94         Mazer, Richard                                                                       3,362
R-C 8          Mendik, Susan                                                              488
R-D 95         Migdal, L. & Kalmus, E. Trustees u/w/o
                  M Silberstein                                                                     5,128
R-D 96         Mil Equities                                                                         6,667
R-E 3          Nicardo Corporation*                                                                           102,860
R-E 4          Nicardo Corporation                                                                            194,769
R-D 97         Novick, Lawrence                                                                        77
R-D 98         Oestreich, David A.                                                                 19,404
R-D 99         Oestreich, Joan E.                                                                  19,401
R-D 100        Oestreich, Sophy                                                                     2,305
R-D 101        Oppenheimer, Martin J.                                                                 169
R-D 102        Oppenheimer, Suzanne                                                                   169
R-D 103        Phillips, Family Trust UWO Edith                                                     1,682
R-D 104        Phillips, Estate of John D.                                                          1,682
R-D 105        Plum Partners L.P.                                                                   4,808
R-D 106        Prentice Revocable Trust, 12/12/75                                                   1,261
R-E  1         Rcay S.A.*                                                                                      44,716
R-E  2         Rcay S.A.                                                                                       84,669
R-D 107        Reichler, Richard                                                                    2,700
- ---------------


<CAPTION>
- --------------------------------------------------------------------------------------------------
                                                                    Agreed Initial      Percentage
Cert. No.                                                Total      Capital Account      Interest
==================================================================================================
<S>                                                    <C>          <C>                 <C>

R-D 86         Liroff, Richard                             766            50,556          0.0023%
R-D 87         Loewengart, Irene                           832            54,912          0.0025%
R-D 88         Lovitz, David                             1,122            74,052          0.0033%
R-D 89         Maayan Partners                           4,808           317,328          0.0142%
R-D 90         Marvin, Morton                              457            30,162          0.0014%
R-D 91         Marvin, Suzanne                              38             2,508          0.0001%
R-D 92         Maynard, Jean                             1,152            76,032          0.0034%
R-D 93         Mazer, David                              3,362           221,892          0.0100%
R-D 94         Mazer, Richard                            3,362           221,892          0.0100%
R-C 8          Mendik, Susan                               488            32,208          0.0014%
R-D 95         Migdal, L. & Kalmus, E. Trustees u/w/o
                  M Silberstein                          5,128           338,448          0.0152%
R-D 96         Mil Equities                              6,667           440,022          0.0198%
R-E 3          Nicardo Corporation*                    102,860         6,788,760          0.3048%
R-E 4          Nicardo Corporation                     194,769        12,854,754          0.5771%
R-D 97         Novick, Lawrence                             77             5,082          0.0002%
R-D 98         Oestreich, David A.                      19,404         1,280,664          0.0575%
R-D 99         Oestreich, Joan E.                       19,401         1,280,466          0.0575%
R-D 100        Oestreich, Sophy                          2,305           152,130          0.0068%
R-D 101        Oppenheimer, Martin J.                      169            11,154          0.0005%
R-D 102        Oppenheimer, Suzanne                        169            11,154          0.0005%
R-D 103        Phillips, Family Trust UWO Edith          1,682           111,012          0.0050%
R-D 104        Phillips, Estate of John D.               1,682           111,012          0.0050%
R-D 105        Plum Partners L.P.                        4,808           317,328          0.0142%
R-D 106        Prentice Revocable Trust, 12/12/75        1,261            83,226          0.0037%
R-E  1         Rcay S.A.*                               44,716         2,951,256          0.1325%
R-E  2         Rcay S.A.                                84,669         5,588,154          0.2509%
R-D 107        Reichler, Richard                         2,700           178,200          0.0080%
- ---------------
</TABLE>



                                      A-5
<PAGE>   79
                                    EXHIBIT A
                               VORNADO REALTY L.P.
                       PARTNERS AND PARTNERSHIP INTERESTS
                                 (as of 4/15/97)


<TABLE>
<CAPTION>
                                                                                               Class of Units
- -----------------------------------------------------------------------------------------------------------------------
                                                          Series A
Cert. No.                                             Preferred Units        A            C           D         E
=======================================================================================================================
<S>                                                   <C>               <C>            <C>           <C>       <C>

R-D 108        Reingold, Suzy                                                                          2,444
R-D 109        Roberts, H. Richard                                                                    19,713
R-D 110        Roche, Sara                                                                             1,682
R-D 111        Rolfe, Ronald                                                                             922
R-D 112        Rosenberg, Ilse                                                                           288
R-D 113        Rosenheim Revocable Living Trust                                                          562
               of Edna
R-D 114        Rosenzveig, Abraham                                                                     1,872
R-D 115        Rubashkin, Martin                                                                         230
R-D 116        Rubin, Murray M.                                                                        1,682
R-D 117        Sahid, Joseph                                                                             922
R-D 118        Saunders, Paul                                                                            922
R-D 119        Saul, Andrew                                                                           10,098
R-D 120        Schacht Estate of Natalie                                                                  38
R-D 121        Schacht, Ronald                                                                           456
R-D 122        Schwartz, Trust FBO Samuel UWO                                                          2,139
               Barbara Schwartz
R-D 123        Schwartz, Trust FBO Samuel UWO Ellis                                                      128
               Schwartz
R-D 124        Schwartz, Trust FBO Carolynn UWO                                                        2,139
               Barbara Schwartz
R-D 125        Schwartz, Trust FBO Carolynn UWO                                                          128
               Ellis Schwartz
R-D 126        Shapiro, Howard                                                                           466
R-D 146        Shapiro, Howard A.                                                                        168
R-D 127        Shapiro, Robert I.                                                                      1,682
R-D 128        Shasha, Alfred                                                                          2,885
R-D 129        Shasha, Alfred A. & Hanina                                                              3,742
R-D 130        Shasha, Alfred & Hanina Trustees                                                        6,838
R-D 131        Shasha, Robert Y.                                                                         855
R-D 132        Shasha-Kupchick, Leslie                                                                 1,709
R-D 133        Sheridan Family Partners, L.P.                                                          7,972
- ---------------


<CAPTION>
- ------------------------------------------------------------------------------------------------
                                                                  Agreed Initial      Percentage
Cert. No.                                              Total      Capital Account      Interest
================================================================================================
<S>                                                  <C>          <C>                 <C>

R-D 108        Reingold, Suzy                          2,444           161,304          0.0072%
R-D 109        Roberts, H. Richard                    19,713         1,301,058          0.0584%
R-D 110        Roche, Sara                             1,682           111,012          0.0050%
R-D 111        Rolfe, Ronald                             922            60,852          0.0027%
R-D 112        Rosenberg, Ilse                           288            19,008          0.0009%
R-D 113        Rosenheim Revocable Living Trust          562            37,092          0.0017%
               of Edna
R-D 114        Rosenzveig, Abraham                     1,872           123,552          0.0055%
R-D 115        Rubashkin, Martin                         230            15,180          0.0007%
R-D 116        Rubin, Murray M.                        1,682           111,012          0.0050%
R-D 117        Sahid, Joseph                             922            60,852          0.0027%
R-D 118        Saunders, Paul                            922            60,852          0.0027%
R-D 119        Saul, Andrew                           10,098           666,468          0.0299%
R-D 120        Schacht Estate of Natalie                  38             2,508          0.0001%
R-D 121        Schacht, Ronald                           456            30,096          0.0014%
R-D 122        Schwartz, Trust FBO Samuel UWO          2,139           141,174          0.0063%
               Barbara Schwartz
R-D 123        Schwartz, Trust FBO Samuel UWO Ellis      128             8,448          0.0004%
               Schwartz
R-D 124        Schwartz, Trust FBO Carolynn UWO        2,139           141,174          0.0063%
               Barbara Schwartz
R-D 125        Schwartz, Trust FBO Carolynn UWO          128             8,448          0.0063%
               Ellis Schwartz
R-D 126        Shapiro, Howard                           466            30,756          0.0044%
R-D 146        Shapiro, Howard A.                        168            11,086          0.0005%
R-D 127        Shapiro, Robert I.                      1,682           111,012          0.0050%
R-D 128        Shasha, Alfred                          2,885           190,410          0.0085%
R-D 129        Shasha, Alfred A. & Hanina              3,742           246,972          0.0111%
R-D 130        Shasha, Alfred & Hanina Trustees        6,838           451,308          0.0203%
R-D 131        Shasha, Robert Y.                         855            56,430          0.0025%
R-D 132        Shasha-Kupchick, Leslie                 1,709           112,794          0.0051%
R-D 133        Sheridan Family Partners, L.P.          7,972           526,152          0.0236%
- ---------------
</TABLE>



                                      A-6
<PAGE>   80
                                    EXHIBIT A
                               VORNADO REALTY L.P.
                       PARTNERS AND PARTNERSHIP INTERESTS
                                 (as of 4/15/97)


<TABLE>
<CAPTION>
                                                                                               Class of Units
- ---------------------------------------------------------------------------------------------------------------------------
                                                          Series A
Cert. No.                                             Preferred Units        A            C           D           E
===========================================================================================================================
<S>                                                   <C>               <C>            <C>           <C>         <C>

R-D 134        Shine, William                                                                          1,383
R-C 9          Silberstein, John J.                                                        2,136
R-D 135        Sillbert, Harvey I.                                                                     8,097
R-D 136        Simons, Robert                                                                          1,682
R-C 10         Sims, David                                                                   427
R-D 137        Slaner, Estate of Alfred P.                                                            17,479
R-D 138        Steiner, Phillip Harry                                                                    562
R-D 139        Steiner, Richard Harris                                                                   562
R-D 140        Tannenbaum, Bernard                                                                       456
R-D 147        Tannenbaum, Bernice                                                                        38
R-D 141        Tartikoff Living Trust                                                                  1,682
R-D 142        Winik, Trust U/W/O Carolyn                                                              1,682
R-D 143        Watt, Emily                                                                               666
R-C 11         Wang, Kevin                                                                   427
R-D 144        Weissman, Sheila                                                                          332
R-D 145        Williams, John                                                                          1,122
===========================================================================================================================
                                         TOTAL        5,750,000         26,547,680     1,754,015     659,533     427,014
===========================================================================================================================


<CAPTION>
- -------------------------------------------------------------------------------------------------
                                                                   Agreed Initial      Percentage
Cert. No.                                               Total      Capital Account      Interest
=================================================================================================
<S>                                                   <C>          <C>                 <C>

R-D 134        Shine, William                              1,383          91,278         0.0041%
R-C 9          Silberstein, John J.                        2,136         140,976         0.0063%
R-D 135        Sillbert, Harvey I.                         8,097         534,402         0.0240%
R-D 136        Simons, Robert                              1,682         111,012         0.0050%
R-C 10         Sims, David                                   427          28,182         0.0013%
R-D 137        Slaner, Estate of Alfred P.                17,479       1,153,614         0.0518%
R-D 138        Steiner, Phillip Harry                        562          37,092         0.0017%
R-D 139        Steiner, Richard Harris                       562          37,092         0.0017%
R-D 140        Tannenbaum, Bernard                           456          30,096         0.0014%
R-D 147        Tannenbaum, Bernice                            38           2,508         0.0001%
R-D 141        Tartikoff Living Trust                      1,682         111,012         0.0050%
R-D 142        Winik, Trust U/W/O Carolyn                  1,682         111,012         0.0050%
R-D 143        Watt, Emily                                   666          43,956         0.0020%
R-C 11         Wang, Kevin                                   427          28,182         0.0013%
R-D 144        Weissman, Sheila                              332          21,912         0.0010%
R-D 145        Williams, John                              1,122          74,052         0.0033%
=================================================================================================
                                         TOTAL        35,138,242   2,227,123,972       100.0000%
=================================================================================================
</TABLE>



                                       A-7
<PAGE>   81
                                    EXHIBIT B
                           CAPITAL ACCOUNT MAINTENANCE



1.                Capital Accounts of the Partners

                  A.     The Partnership shall maintain for each Partner a 
separate Capital Account in accordance with the rules of Regulations Section
l.704-l(b)(2)(iv). Such Capital Account shall be increased by (i) the amount of
all Capital Contributions and any other deemed contributions made by such
Partner to the Partnership pursuant to this Agreement and (ii) all items of
Partnership income and gain (including income and gain exempt from tax) computed
in accordance with Section 1.B hereof and allocated to such Partner pursuant to
Section 6.1 of the Agreement and Exhibit C hereof, and decreased by (x) the
amount of cash or Agreed Value of all actual and deemed distributions of cash or
property made to such Partner pursuant to this Agreement and (y) all items of
Partnership deduction and loss computed in accordance with Section 1.B hereof
and allocated to such Partner pursuant to Section 6.1 of the Agreement and
Exhibit C hereof.

                  B.     For purposes of computing the amount of any item of 
income, gain, deduction or loss to be reflected in the Partners' Capital
Accounts, unless otherwise specified in this Agreement, the determination,
recognition and classification of any such item shall be the same as its
determination, recognition and classification for federal income tax purposes
determined in accordance with Section 703(a) of the Code (for this purpose all
items of income, gain, loss or deduction required to be stated separately
pursuant to Section 703(a)(1) of the Code shall be included in taxable income or
loss), with the following adjustments:

                  (1)    Except as otherwise provided in Regulations Section
                  1.704-1(b)(2)(iv)(m), the computation of all items of income,
                  gain, loss and deduction shall be made without regard to any
                  election under Section 754 of the Code which may be made by
                  the Partnership, provided that the amounts of any adjustments
                  to the adjusted bases of the assets of the Partnership made
                  pursuant to Section 734 of the Code as a result of the
                  distribution of property by the Partnership to a Partner (to
                  the extent that such adjustments have not previously been
                  reflected in the Partners' Capital Accounts) shall be
                  reflected in the Capital Accounts of the Partners in the
                  manner and subject to the limitations prescribed in
                  Regulations Section l.704-1(b)(2)(iv) (m)(4).

                  (2)    The computation of all items of income, gain, and
                  deduction shall be made without regard to the fact that items
                  described in Sections 705(a)(l)(B) or 705(a)(2)(B) of the Code
                  are not includable in gross income or are neither currently
                  deductible nor capitalized for federal income tax purposes.

                  (3)    Any income, gain or loss attributable to the taxable
                  disposition of any Partnership property shall be determined as
                  if the adjusted basis of such property as of such date of
                  disposition were equal in amount to the Partnership's Carrying
                  Value with respect to such property as of such date.

                  (4)    In lieu of the depreciation, amortization, and other 
                  cost recovery deductions taken into account in computing such
                  taxable income or loss, there shall be taken into account
                  Depreciation for such fiscal year.

                  (5)    In the event the Carrying Value of any Partnership 
                  Asset is adjusted pursuant to Section 1.D hereof, the amount
                  of any such adjustment shall be taken into account as gain or
                  loss from the disposition of such asset.
<PAGE>   82
                  (6)      Any items specially allocated under Section 2 of 
                  Exhibit C hereof shall not be taken into account.

                  C.       Generally, a transferee (including any Assignee) of a
Partnership Unit shall succeed to a pro rata portion of the Capital Account of
the transferor. The Capital Accounts of such reconstituted Partnership shall be
maintained in accordance with the principles of this Exhibit B.

                  D.       (1) Consistent with the provisions of Regulations
                           Section 1.704-1(b)(2)(iv)(f), and as provided in
                           Section 1.D(2), the Carrying Values of all
                           Partnership assets shall be adjusted upward or
                           downward to reflect any Unrealized Gain or Unrealized
                           Loss attributable to such Partnership property, as of
                           the times of the adjustments provided in Section
                           1.D(2) hereof, as if such Unrealized Gain or
                           Unrealized Loss had been recognized on an actual sale
                           of each such property and allocated pursuant to
                           Section 6.1 of the Agreement.

                  (2)      Such adjustments shall be made as of the following
                           times: (a) immediately prior to the acquisition of an
                           additional interest in the Partnership by any new or
                           existing Partner in exchange for more than a de
                           minimis Capital Contribution; (b) immediately prior
                           to the distribution by the Partnership to a Partner
                           of more than a de minimis amount of property as
                           consideration for an interest in the Partnership; and
                           (c) immediately prior to the liquidation of the
                           Partnership within the meaning of Regulations Section
                           1.704-l(b)(2)(ii)(g), provided, however, that
                           adjustments pursuant to clauses (a) and (b) above
                           shall be made only if the General Partner determines
                           that such adjustments are necessary or appropriate to
                           reflect the relative economic interests of the
                           Partners in the Partnership.

                  (3)      In accordance with Regulations Section 1.704-
                           l(b)(2)(iv)(e), the Carrying Value of Partnership
                           assets distributed in kind shall be adjusted upward
                           or downward to reflect any Unrealized Gain or
                           Unrealized Loss attributable to such Partnership
                           property, as of the time any such asset is
                           distributed.

                  (4)      In determining Unrealized Gain or Unrealized Loss for
                           purposes of this Exhibit B, the aggregate cash amount
                           and fair market value of all Partnership assets
                           (including cash or cash equivalents) shall be
                           determined by the General Partner using such
                           reasonable method of valuation as it may adopt, or in
                           the case of a liquidating distribution pursuant to
                           Article XIII of the Agreement, shall be determined
                           and allocated by the Liquidator using such reasonable
                           methods of valuation as it may adopt. The General
                           Partner, or the Liquidator, as the case may be, shall
                           allocate such aggregate fair market value among the
                           assets of the Partnership in such manner as it
                           determines in its sole and absolute discretion to
                           arrive at a fair market value for individual
                           properties.

                  E.       The provisions of the Agreement (including this
Exhibit B and the other Exhibits to the Agreement) relating to the maintenance
of Capital Accounts are intended to comply with Regulations Section 1.704-1(b),
and shall be interpreted and applied in a manner consistent with such
Regulations. In the event the General Partner shall determine that it is prudent
to modify the manner in which the Capital Accounts, or any debits or credits
thereto (including, without limitation, debits or credits relating to
liabilities which are secured by contributed or distributed property or which
are assumed by the Partnership, the General Partner, or the Limited Partners)
are computed in order to comply with such Regulations, the General Partner may
make such modification without regard to Article XIV of the Agreement, provided
that it is not likely to have a material effect on the amounts distributable to
any Person pursuant to Article XIII of the Agreement upon the dissolution of the
Partnership. The General Partner also shall (i) make any adjustments that are
necessary or appropriate to maintain equality between the Capital Accounts of
the Partners and the amount of Partnership capital reflected on the
Partnership's balance sheet, as computed for book purposes, in accordance with
Regulations Section l.704-l(b)(2)(iv)(q), and (ii) make any appropriate
modifications in the event unanticipated events might otherwise cause this
Agreement not to comply with Regulations Section l.704-1(b).


                                      B-2
<PAGE>   83
2.                No Interest

                  No interest shall be paid by the Partnership on Capital
Contributions or on balances in Partners' Capital Accounts.

3.                No Withdrawal

                  No Partner shall be entitled to withdraw any part of its
Capital Contribution or Capital Account or to receive any distribution from the
Partnership, except as provided in Articles IV, V, VII and XIII of the
Agreement.


                                      B-3
<PAGE>   84
                                    EXHIBIT C
                            SPECIAL ALLOCATION RULES

1.                Special Allocation Rules.

                  Notwithstanding any other provision of the Agreement or this
Exhibit C, the following special allocations shall be made in the following
order:

                  A.     Minimum Gain Chargeback. Notwithstanding the provisions
of Section 6.1 of the Agreement or any other provisions of this Exhibit C, if
there is a net decrease in Partnership Minimum Gain during any Partnership Year,
each Partner shall be specially allocated items of Partnership income and gain
for such year (and, if necessary, subsequent years) in an amount equal to such
Partner's share of the net decrease in Partnership Minimum Gain, as determined
under Regulations Section 1.704-2(g). Allocations pursuant to the previous
sentence shall be made in proportion to the respective amounts required to be
allocated to each Partner pursuant thereto. The items to be so allocated shall
be determined in accordance with Regulations Section 1.704-2(f)(6). This Section
1.A is intended to comply with the minimum gain chargeback requirements in
Regulations Section 1.704-2(f) and for purposes of this Section 1.A only, each
Partner's Adjusted Capital Account Deficit shall be determined prior to any
other allocations pursuant to Section 6.1 of this Agreement with respect to such
Partnership Year and without regard to any decrease in Partner Minimum Gain
during such Partnership Year.

                  B.     Partner Minimum Gain Chargeback. Notwithstanding any 
other provision of Section 6.1 of this Agreement or any other provisions of this
Exhibit C (except Section 1.A hereof), if there is a net decrease in Partner
Minimum Gain attributable to a Partner Nonrecourse Debt during any Partnership
Year, each Partner who has a share of the Partner Minimum Gain attributable to
such Partner Nonrecourse Debt, determined in accordance with Regulations Section
1.704-2(i) (5), shall be specially allocated items of Partnership income and
gain for such year (and, if necessary, subsequent years) in an amount equal to
such Partner's share of the net decrease in Partner Minimum Gain attributable to
such Partner Nonrecourse Debt, determined in accordance with Regulations Section
1.704-2(i) (5). Allocations pursuant to the previous sentence shall be made in
proportion to the respective amounts required to be allocated to each General
Partner and Limited Partner pursuant thereto. The items to be so allocated shall
be determined in accordance with Regulations Section 1.704-2(i) (4). This
Section 1.B is intended to comply with the minimum gain chargeback requirement
in such Section of the Regulations and shall be interpreted consistently
therewith. Solely for purposes of this Section 1.B, each Partner's Adjusted
Capital Account Deficit shall be determined prior to any other allocations
pursuant to Section 6.1 of the Agreement or this Exhibit with respect to such
Partnership Year, other than allocations pursuant to Section 1.A hereof.

                  C.     Qualified Income Offset. In the event any Partner
unexpectedly receives any adjustments, allocations or distributions described in
Regulations Sections 1.704-l(b)(2)(ii)(d)(4), l.704-1(b)(2)(ii)(d)(5), or 1.704-
l(b)(2)(ii)(d)(6), and after giving effect to the allocations required under
Sections 1.A and 1.B hereof with respect to such Partnership Year, such Partner
has an Adjusted Capital Account Deficit, items of Partnership income and gain
(consisting of a pro rata portion of each item of Partnership income, including
gross income and gain for the Partnership Year) shall be specially allocated to
such Partner in an amount and manner sufficient to eliminate, to the extent
required by the Regulations, its Adjusted Capital Account Deficit created by
such adjustments, allocations or distributions as quickly as possible. This
Section 1.C is intended to constitute a "qualified income offset" under
Regulations Section 1.704-1(b)(2)(ii)(d) and shall be interpreted consistently
therewith.

                  D.     Gross Income Allocation.  In the event that any Partner
has an Adjusted Capital Account Deficit at the end of any Partnership Year
(after taking into account allocations to be made under the preceding paragraphs
hereof with respect to such Partnership Year), each such Partner shall be
specially allocated items of Partnership income and gain (consisting of a pro
rata portion of each item of Partnership income, including gross income and gain
for the Partnership Year) in an amount and manner sufficient to eliminate, to
the extent required by the Regulations, its Adjusted Capital Account Deficit.


                                      C-1
<PAGE>   85
                  E.     Nonrecourse Deductions. Nonrecourse Deductions for any
Partnership Year shall be allocated to the Partners in accordance with their
respective Percentage Interests. If the General Partner determines in its good
faith discretion that the Partnership's Nonrecourse Deductions must be allocated
in a different ratio to satisfy the safe harbor requirements of the Regulations
promulgated under Section 704(b) of the Code, the General Partner is authorized,
upon notice to the Limited Partners, to revise the prescribed ratio for such
Partnership Year to the numerically closest ratio which would satisfy such
requirements.

                  F.     Partner Nonrecourse Deductions.  Any Partner 
Nonrecourse Deductions for any Partnership Year shall be specially allocated to
the Partner who bears the economic risk of loss with respect to the Partner
Nonrecourse Debt to which such Partner Nonrecourse Deductions are attributable
in accordance with Regulations Sections 1.704-2(b)(4) and 1.704-2(i).

                  G.     Code Section 754 Adjustments. To the extent an 
adjustment to the adjusted tax basis of any Partnership asset pursuant to
Section 734(b) or 743(b) of the Code is required, pursuant to Regulations
Section 1.704-l(b)(2)(iv)(m), to be taken into account in determining Capital
Accounts, the amount of such adjustment to the Capital Accounts shall be treated
as an item of gain (if the adjustment increases the basis of the asset) or loss
(if the adjustment decreases such basis), and such item of gain or loss shall be
specially allocated to the Partners in a manner consistent with the manner in
which their Capital Accounts are required to be adjusted pursuant to such
Section of the Regulations.

2.                Allocations for Tax Purposes

                  A.     Except as otherwise provided in this Section 2, for 
federal income tax purposes, each item of income, gain, loss and deduction shall
be allocated among the Partners in the same manner as its correlative item of
"book" income, gain, loss or deduction is allocated pursuant to Section 6.1 of
the Agreement and Section 1 of this Exhibit C.

                  B.     In an attempt to eliminate Book-Tax Disparities
attributable to a Contributed Property or Adjusted Property, items of income,
gain, loss, and deduction shall be allocated for federal income tax purposes
among the Partners as follows:

                  (1)    (a)      In the case of a Contributed Property,
                                  such items attributable thereto shall be
                                  allocated among the Partners consistent with
                                  the principles of Section 704(c) of the Code
                                  to take into account the variation between
                                  the 704(c) Value of such property and its
                                  adjusted basis at the time of contribution
                                  (taking into account Section 2.C of this
                                  Exhibit C); and

                         (b)      any item of Residual Gain or Residual Loss
                                  attributable to a Contributed Property shall
                                  be allocated among the Partners in the same
                                  manner as its correlative item of "book"
                                  gain or loss is allocated pursuant to
                                  Section 6.1 of the Agreement and Section 1
                                  of this Exhibit C.

                  (2)    (a)      In the case of an Adjusted Property, such 
                                  items shall

                         (i)      first, be allocated among the Partners in a
                         manner consistent with the principles of Section
                         704(c) of the Code to take into account the
                         Unrealized Gain or Unrealized Loss attributable to
                         such property and the allocations thereof pursuant to
                         Exhibit B;

                         (ii)     second, in the event such property was
                         originally a Contributed Property, be allocated among
                         the Partners in a manner consistent with Section
                         2.B(1) of this Exhibit C; and


                                      C-2
<PAGE>   86
                           (b)      any item of Residual Gain or Residual Loss
                                    attributable to an Adjusted Property shall
                                    be allocated among the Partners in the same
                                    manner its correlative item of "book" gain
                                    or loss is allocated pursuant to Section 6.1
                                    of the Agreement and Section 1 of this
                                    Exhibit C.

                  C.       To the extent Regulations promulgated pursuant to 
Section 704(c) of the Code permit a Partnership to utilize alternative methods
to eliminate the disparities between the Carrying Value of property and its
adjusted basis, the General Partner shall, subject to the following, have the
authority to elect the method to be used by the Partnership and such election
shall be binding on all Partners. With respect to the Contributed Properties
transferred to the Partnership in connection with the Consolidation, the
Partnership shall elect to use the "traditional method" set forth in Treasury
Regulation Section 1.704-3(b).


                                      C-3
<PAGE>   87
                                    EXHIBIT D
                              NOTICE OF REDEMPTION

                  The undersigned hereby irrevocably (i) elects to redeem
_________ Partnership Units in Vornado Realty L.P. in accordance with the terms
of the First Amended and Restated Agreement of Limited Partnership of Vornado
Realty L.P., as amended (the "Partnership Agreement"), and the Redemption Right
referred to therein, (ii) surrenders such Partnership Units and all right, title
and interest therein and (iii) directs that promptly after the Specified
Redemption Date the Cash Amount or Shares Amount (as determined by the General
Partner) deliverable upon exercise of the Redemption Right be delivered to the
address specified below, and if Shares are to be delivered, such Shares be
registered or placed in the name(s) and at the address(es) specified below. The
undersigned hereby represents, warrants, and certifies that the undersigned (a)
has marketable and unencumbered title to such Partnership Units, free and clear
of the rights of or interests of any other person or entity, (b) has the full
right, power and authority to redeem and surrender such Partnership Units as
provided herein and (c) has obtained the consent or approval of all persons or
entities, if any, having the right to consult or approve such redemption and
surrender. Capitalized terms used herein have the meanings assigned to them in
the Partnership Agreement.

Dated:_____________    Name of Limited Partner:_________________________________




                                                  ______________________________
                                                  (Signature of Limited Partner)




                                                  ______________________________
                                                  (Street Address)

                                                  ______________________________
                                                  (City)    (State)   (Zip Code)




                                 Signature Guaranteed by:_______________________






IF SHARES ARE TO BE ISSUED, ISSUE TO:

Name:

Please insert social security or identifying number:


                                      D-1
<PAGE>   88
                                    EXHIBIT E

                          VALUE OF CONTRIBUTED PROPERTY





                               (MENDIK PROPERTIES)


<TABLE>
<CAPTION>
 UNDERLYING PROPERTY              704(C) VALUE                    AGREED VALUE
 -------------------              ------------                    ------------
<S>                               <C>                             <C>
</TABLE>









                                      E-1
<PAGE>   89
                                    EXHIBIT F



                               RESTRICTED PARTNERS



FW/Mendik REIT, L.L.C.

Bernard H. Mendik

David R. Greenbaum

Any Mendik Owner

Mendik Realty Co., Inc.

The Mendik Partnership, L.P.

Mendik 1740 Corp.

Mendik RELP Corp.

20 Broad Street Company

Mendik 570 Corp.




                                      F-1
<PAGE>   90
                                    EXHIBIT G

                   DESIGNATION OF THE PREFERENCES, CONVERSION

                 AND OTHER RIGHTS, VOTING POWERS, RESTRICTIONS,

            LIMITATIONS AS TO DISTRIBUTIONS, QUALIFICATIONS AND TERMS

                          AND CONDITIONS OF REDEMPTION



                                     OF THE



                            SERIES A PREFERRED UNITS





1.                Definitions.


                  In addition to those terms defined in the Agreement, the
following definitions shall be for all purposes, unless otherwise clearly
indicated to the contrary, applied to the terms used in the Agreement and this
Exhibit G:

                  "Board of Trustees" shall mean the Board of Trustees of the
General Partner or any committee authorized by such Board of Trustees to perform
any of its responsibilities with respect to the Series A Preferred Shares.

                  "Unit Business Day" shall mean any day other than a Saturday,
Sunday or a day on which state or federally chartered banking institutions in
New York, New York are not required to be open.

                  "Common Shares" shall mean the common shares of beneficial
interest of the General Partner, par value $.04 per share.

                  "Conversion Price" shall mean the conversion price per Common
Share for which the Series A Preferred Shares are convertible, as such
Conversion Price may be adjusted pursuant to the terms of the Series A Preferred
Shares and the Declaration of Trust. The initial conversion price shall be
$72.75 (equivalent to a conversion rate of 0.68728 Common Shares for each Series
A Preferred Share).

                  "Current Market Price" of publicly traded Common Shares or any
other class of shares of beneficial interest or other security of the General
Partner or any other issuer for any day shall mean the last reported sales
price, regular way, on such day, or, if no sale takes place on such day, the
average of the reported closing bid and asked prices on such day, regular way,
in either case as reported on the New York Stock Exchange ("NYSE") or, if such
security is not listed or admitted for trading on the NYSE, on the principal
national securities exchange on which such security is listed or admitted for
trading or, if not listed or admitted for trading on any national securities
exchange, on the NASDAQ National Market or, if such security is not quoted on
such NASDAQ National Market, the average of the closing bid and asked prices on
such day in the over-the-counter market as reported by NASDAQ or, if bid and
asked prices for such security on such day shall not have been reported through
NASDAQ, the average of the bid and asked prices on such day as furnished by any
NYSE member firm regularly making a market in such security selected for such
purpose by the Chief Executive Officer of the General Partner or the Board of
Trustees.

                  "Distribution Payment Date" shall mean the first calendar day
of January, April, July and October, in each year, commencing on July 1, 1997;
provided, however, that if any Distribution Payment Date falls on any day other
than a Unit Business Day, the dividend payment due on such Distribution Payment
Date shall be paid on the first Unit Business Day immediately following such
Distribution Payment Date. 


                                      G-1
<PAGE>   91
                  "Distribution Periods" shall mean quarterly distribution
periods commencing on January 1, April 1, July 1 and October 1 of each year and
ending on and including the day preceding the first day of the next succeeding
Distribution Period (other than the initial Distribution Period, which shall
commence on April 9, 1997 and end on and include June 30, 1997).

                  "Dividend Payment Date" shall mean a dividend payment date
with respect to the Series A Preferred Shares.

                  "Dividend Periods" shall mean the quarterly dividend periods
with respect to the Series A Preferred Shares.

                  "Fair Market Value" shall mean the average of the daily
Current Market Prices per Common Share during the five (5) consecutive Trading
Days selected by the General Partner commencing not more than 20 Trading Days
before, and ending not later than, the earlier of the day in question and the
day before the "ex" date with respect to the issuance or distribution requiring
such computation. The term "'ex' date," when used with respect to any issuance
or distribution, means the first day on which the Common Shares trade regular
way, without the right to receive such issuance or distribution, on the exchange
or in the market, as the case may be, used to determine that day's Current
Market Price.

                  "Series A Preferred Shares" means the $3.25 Series A
Convertible Preferred Shares of Beneficial Interest (liquidation preference
$50.00 per share), no par value, issued by the General Partner.

                  "Series A Preferred Unit" means a Partnership Unit issued by
the Partnership to the General Partner in consideration of the contribution by
the General Partner to the Partnership of the entire net proceeds received by
the General Partner from the issuance of the Series A Preferred Shares. The
Series A Partnership Units shall constitute a series of Preference Units. The
Series A Preferred Units shall have the preferences, conversion and other
rights, voting powers, restrictions, limitations as to distributions,
qualifications and terms and conditions of redemption as are set forth in this
Exhibit G. It is the intention of the General Partner, in establishing the
Series A Preferred Units, that each Series A Preferred Unit shall be
substantially the economic equivalent of a Series A Preferred Share.

                  "set apart for payment" shall be deemed to include, without
any action other than the following, the recording by the Partnership or the
General Partner on behalf of the Partnership in its accounting ledgers of any
accounting or bookkeeping entry which indicates, pursuant to a declaration of a
distribution by the General Partner, the allocation of funds to be so paid on
any series or class of Partnership Units; provided, however, that if any funds
for any class or series of Junior Units or any class or series of Partnership
Units ranking on a parity with the Series A Preferred Units as to the payment of
distributions are placed in a separate account of the Partnership or delivered
to a disbursing, paying or other similar agent, then "set apart for payment"
with respect to the Series A Preferred Units shall mean placing such funds in a
separate account or delivering such funds to a disbursing, paying or other
similar agent.

                  "Trading Day" shall mean any day on which the securities in
question are traded on the NYSE, or if such securities are not listed or
admitted for trading on the NYSE, on the principal national securities exchange
on which such securities are listed or admitted, or if not listed or admitted
for trading on any national securities exchange, on the NASDAQ National Market,
or if such securities are not quoted on such NASDAQ National Market, in the
applicable securities market in which the securities are traded.

2.                Terms of the Series A Preferred Units.

                  A.     Number. The maximum number of authorized Series A 
Preferred Units shall be 5,750,000.

                  B.     Distributions. (i) The General Partner, in its capacity
as the holder of the then outstanding Series A Preferred Units, shall be
entitled to receive, when, as and if declared by the General Partner,
distributions payable in cash at the rate per annum of $3.25 per Series A
Preferred Unit (the "Annual Distribution Rate"). Such 


                                      G-2
<PAGE>   92
distributions shall be cumulative from the Effective Date and shall be payable
quarterly, when, as and if authorized and declared by the General Partner, in
arrears on Distribution Payment Dates, commencing on the first Distribution
Payment Date after the Effective Date. Distributions are cumulative from the
most recent Distribution Payment Date to which distributions have been paid.
Accrued and unpaid distribution for any past Distribution Periods may be
declared and paid at any time, without reference to any regular Distribution
Payment Date.

                  (ii)  The amount of dividends payable for each full
Distribution Period for the Series A Preferred Units shall be computed by
dividing the Annual Distribution Rate by four. The amount of distributions
payable for the initial Distribution Period, or any other period shorter or
longer than a full Distribution Period, on the Series A Preferred Units shall be
computed on the basis of twelve 30-day months and a 360-day year. The General
Partner, in its capacity as the holder of the then outstanding Series A
Preferred Units, shall not be entitled to any distributions, whether payable in
cash, property or securities, in excess of cumulative distributions, as herein
provided, on the Series A Preferred Units. No interest, or sum of money in lieu
of interest, shall be payable in respect of any distribution payment or payments
on the Series A Preferred Units that may be in arrears.

                  (iii) So long as any Series A Preferred Units are outstanding,
no distributions, except as described in the immediately following sentence,
shall be declared or paid or set apart for payment on any series or class or
classes of Parity Units for any period unless full cumulative distributions have
been or contemporaneously are declared and paid or declared and a sum sufficient
for the payment thereof set apart for such payment on the Series A Preferred
Units for all Distribution Periods terminating on or prior to the distribution
payment date on such class or series of Parity Units. When distributions are not
paid in full or a sum sufficient for such payment is not set apart, as
aforesaid, all distributions declared upon Series A Preferred Units and all
distributions declared upon any other series or class or classes of Parity Units
shall be declared ratably in proportion to the respective amounts of
distributions accumulated and unpaid on the Series A Preferred Units and such
Parity Units.

                  (iv)  So long as any Series A Preferred Units are outstanding,
no distributions (other than distributions paid solely in Junior Units or
options, warrants or rights to subscribe for or purchase Junior Units) shall be
declared or paid or set apart for payment or other distribution declared or made
upon Junior Units, nor shall any Junior Units be redeemed, purchased or
otherwise acquired (other than a redemption, purchase or other acquisition of
Junior Units made in respect of a redemption, purchase or other acquisition of
Common Shares made for purposes of and in compliance with requirements of an
employee incentive or benefit plan of the General Partner or any subsidiary, or
as permitted under Article VI of the Declaration of Trust of the General
Partner), for any consideration (or any moneys to be paid to or made available
for a sinking fund for the redemption of any such Junior Units) by the General
Partner, directly or indirectly (except by conversion into or exchange for
Junior Units), unless in each case (a) the full cumulative distributions on all
outstanding Series A Preferred Units and any other Parity Units of the
Partnership shall have been paid or set apart for payment for all past
Distribution Periods with respect to the Series A Preferred Units and all past
distribution periods with respect to such Parity Units and (b) sufficient funds
shall have been paid or set apart for the payment of the distribution for the
current Distribution Period with respect to the Series A Preferred Units and any
Parity Units.

                  C.     Liquidation Preference. (i) In the event of any
liquidation, dissolution or winding up of the Partnership or the General
Partner, whether voluntary or involuntary, before any payment or distribution of
the assets of the Partnership shall be made to or set apart for the holders of
Junior Units, the General Partner, in its capacity as the holder of the Series A
Preferred Units shall be entitled to receive Fifty Dollars ($50.00) per Series A
Preferred Unit (the "Liquidation Preference") plus an amount equal to all
distributions (whether or not earned or declared) accrued and unpaid thereon to
the date of final distribution to the General Partner, in its capacity as such
holder; but the General Partner, in its capacity as the holder of Series A
Preferred Units shall not be entitled to any further payment. If, upon any such
liquidation, dissolution or winding up of the Partnership or the General
Partner, the assets of the Partnership, or proceeds thereof, distributable to
the General Partner, in its capacity as the holder of Series A Preferred Units,
shall be insufficient to pay in full the preferential amount aforesaid and
liquidating payments on any other Parity Units, then such assets, or the
proceeds thereof, shall be distributed among the General Partner, in its
capacity as the holder of such Series A Preferred Units, and the holders of any
such other Parity Units ratably in accordance with the respective 


                                      G-3
<PAGE>   93
amounts that would be payable on such Series A Preferred Units and any such
other Parity Units if all amounts payable thereon were paid in full. For the
purposes of this Section C, (i) a consolidation or merger of the Partnership or
the General Partner with one or more entities, (ii) a statutory share exchange
by the Partnership or the General Partner and (iii) a sale or transfer of all or
substantially all of the Partnership's or the General Partner's assets, shall
not be deemed to be a liquidation, dissolution or winding up, voluntary or
involuntary, of the General Partner.

                  (ii)  Subject to the rights of the holders of Partnership 
Units of any series or class or classes of shares ranking on a parity with or
prior to the Series A Preferred Units upon any liquidation, dissolution or
winding up of the General Partner or the Partnership, after payment shall have
been made in full to the General Partner, in its capacity as the holder of the
Series A Preferred Units, as provided in this Section, any series or class or
classes of Junior Units shall, subject to any respective terms and provisions
applying thereto, be entitled to receive any and all assets remaining to be paid
or distributed, and the General Partner, in its capacity as the holder of the
Series A Preferred Units, shall not be entitled to share therein.

                  D.     Redemption of the Series A Preferred Units. (i) Except
in connection with the redemption of the Series A Preferred Shares by the
General Partner as permitted by Article VI of the Declaration of Trust, the
Series A Preferred Units shall not be redeemable prior to April 1, 2001. On and
after April 1, 2001, the General Partner may, at its option, cause the
Partnership to redeem the Series A Preferred Units for Class A Units, in whole
or in part, as set forth herein, subject to the provisions described below.

                  (ii)  The Series A Preferred Units may be redeemed, in whole 
or in part, at the option of the General Partner, in its capacity as the holder
of the Series A Preferred Units, at any time, provided that the General Partner
shall redeem an equivalent number of Series A Preferred Shares. Such redemption
of Series A Preferred Units shall occur substantially concurrently with the
redemption by the General Partner of such Series A Preferred Shares (the
"Redemption Date").

                  (iii) Upon redemption of Series A Preferred Units by the
General Partner on the Redemption Date, each Series A Preferred Unit so redeemed
shall be converted into a number of Class A Units equal to the aggregate
Liquidation Preference of the Series A Preferred Units being redeemed divided by
the Conversion Price as of the opening of business on the Redemption Date.

                  Upon any redemption of Series A Preferred Units, the
Partnership shall pay any accrued and unpaid distributions in arrears for any
Distribution Period ending on or prior to the Redemption Date. If the Redemption
Date falls after a Dividend Payment Record Date and prior to the corresponding
Dividend Payment Date, then the General Partner, in its capacity as the holder
of Series A Preferred Units, shall be entitled to distributions payable on the
equivalent number of Series A Preferred Units as the number of the Series A
Preferred Shares with respect to which the General Partner shall be required,
pursuant to the terms of the Declaration of Trust, to pay to the holders of
Series A Preferred Shares at the close of business on such Dividend Payment
Record Date for the Series A Preferred Shares who, pursuant to such Declaration
of Trust, are entitled to the dividend payable on such Series A Preferred Shares
on the corresponding Dividend Payment Date notwithstanding the redemption of
such Series A Preferred Shares before such Dividend Payment Date. Except as
provided above, the Partnership shall make no payment or allowance for unpaid
distributions, whether or not in arrears, on Series A Preferred Units called for
redemption or on the Class A Units issued upon such redemption.

                  (iv)  If full cumulative distributions on the Series A
Preferred Units and any other series or class or classes of Parity Units of the
Partnership have not been paid or declared and set apart for payment, except in
connection with a purchase, redemption or other acquisition of Series A
Preferred Shares or shares of beneficial interest ranking on a parity with such
Series A Preferred Shares as permitted under Article VI of the Declaration of
Trust, the Series A Preferred Units may not be redeemed in part and the
Partnership may not purchase, redeem or otherwise acquire Series A Preferred
Units or any Parity Units other than in exchange for Junior Units.


                                      G-4
<PAGE>   94
                  As promptly as practicable after the surrender of the
certificates for any such Series A Preferred Units so redeemed, such Series A
Preferred Units shall be exchanged for certificates of Class A Units and any
cash (without interest thereon) for which such Series A Preferred Units have
been redeemed. If fewer than all the Series A Preferred Units represented by any
certificate are redeemed, then new certificates representing the unredeemed
Series A Preferred Units shall be issued without cost to the holder thereof.

                  (vi)  No fractional Partnership Unit shall be issued upon
redemption of a Series A Preferred Unit. Instead of any fractional interest in a
Class A Unit that would otherwise be deliverable upon the redemption of a Series
A Preferred Unit, the Partnership shall pay to the General Partner, in its
capacity as the holder of such Series A Preferred Units, an amount in cash
(computed to the nearest cent) based upon the Current Market Price of Common
Shares of the General Partner on the Trading Day immediately preceding the
Redemption Date.

                  (vii) The Partnership covenants that any Class A Unit issued
upon redemption of the Series A Preferred Units shall be validly issued, fully
paid and non-assessable.

                  E. Conversion.

                  The General Partner, in its capacity as the holder of Series A
Preferred Units, shall have the right to convert all or a portion of such Series
A Preferred Units into Class A Units, provided that an equivalent number of
Series A Preferred Shares are substantially concurrently therewith being
converted into Common Shares, as follows:

                  (i)   Subject to and upon compliance with the provisions of 
this Section E, the General Partner, in its capacity as the holder of Series A
Preferred Units shall have the right, at its option, at any time to convert such
shares into the number of fully paid and non-assessable Class A Units obtained
by dividing the aggregate Liquidation Preference of such Series A Preferred
Units by the Conversion Price (as in effect at the time and on the date provided
for in the last paragraph of paragraph (ii) of this Section E) by surrendering
such Series A Preferred Units to the Partnership to be converted, such surrender
to be made in the manner provided in paragraph (ii) of this Section E; provided,
however, that the right to convert Series A Preferred Units called for
redemption pursuant to Section D hereof shall terminate at the close of business
on the Redemption Date fixed for such redemption, unless the Partnership shall
default in making payment of the Class A Units and any cash payable upon such
redemption under Section D hereof.

                  (ii)  In order to exercise the conversion right, the General
Partner, in its capacity as the holder of each Series A Preferred Unit to be
converted shall surrender the certificate representing such Series A Preferred
Unit to the Partnership.

                  The General Partner, in its capacity as the holder of Series A
Preferred Units, shall be entitled to receive the distribution payable on such
Series A Preferred Units on a Distribution Payment Date notwithstanding the
conversion thereof following such Dividend Payment Record Date and prior to such
Dividend Payment Date. However, Series A Preferred Units surrendered for
conversion during the period between the close of business on any Dividend
Payment Record Date and the opening of business on the corresponding Dividend
Payment Date (except Series A Preferred Units converted after the issuance of a
notice of redemption of the Common Shares with respect to a Redemption Date
during such period or coinciding with such Dividend Payment Date, such Series A
Preferred Units being entitled to a distribution on the corresponding
Distribution Payment Date) must be accompanied by payment of an amount equal to
the distribution payable on such Series A Preferred Units on such Distribution
Payment Date. No such amount need be included upon surrender of Seris A
Preferred Units in respect of the equivalent number of Series A Preferred Shares
as to which a holder of Series A Preferred Shares on a Dividend Payment Record
Date who (or whose transferees) tenders any such Series A Preferred Shares to
the General Partner for conversion into Common Shares on such Dividend Payment
Date, but the distribution payable on such date on Series A Preferred Units will
be made with respect to such Series A Preferred Units. Except as provided above,
the Partnership shall make no payment or allowance for unpaid distributions,
whether or not in arrears, on converted Series A Preferred Units or for
distributions on the Class A Units issued upon such conversion.


                                      G-5
<PAGE>   95
                  As promptly as practicable after the surrender of certificates
for Series A Preferred Units as aforesaid, the General Partner shall receive a
certificate or certificates for the number of full Class A Units issuable upon
the conversion of such Series A Preferred Units in accordance with the
provisions of this Section E, and any fractional interest in respect of a Class
A Unit arising upon such conversion shall be settled as provided in paragraph
(iii) of this Section E.

                  Each conversion shall be deemed to have been effected
immediately prior to the close of business on the date on which the certificates
for Series A Preferred Units shall have been surrendered (and if applicable,
payment of an amount equal to the distribution payable on such Series A
Preferred Units) and received by the Partnership as aforesaid, and the General
Partner shall be deemed to have become the holder or holders of record of the
Class A Units represented thereby at such time on such date, and such conversion
shall be at the Conversion Price in effect at such time and on such date unless
the stock transfer books of the Partnership shall be closed on that date, in
which event such person or persons shall be deemed to have become such holder or
holders of record at the close of business on the next succeeding day on which
such partnership transfer books are open, but such conversion shall be at the
Conversion Price in effect on the date on which such Series A Preferred Units
shall have been surrendered and received by the General Partner.

                  (iii) No fractional Partnership Unit shall be issued upon
conversion of the Series A Preferred Units. Instead of any fractional interest
in a Class A Unit that would otherwise be deliverable upon the conversion of a
Series A Preferred Unit, the Partnerships shall pay to the holder of such Series
A Preferred Unit an amount in cash based upon the Current Market Price of Common
Shares of the General Partner on the Trading Day immediately preceding the date
of conversion.

                  (iv)  The Conversion Price shall be adjusted from time to time
at the same time and in a like manner as set forth in the Declaration of Trust.

                  F.     Ranking. Any class or series of Partnership Units shall
be deemed to rank:

                  (a) prior to the Series A Preferred Units, as to the payment
of distributions and as to distribution of assets upon liquidation, dissolution
or winding up of the General Partner or the Partnership, if the holders of such
class or series of Preferred Units shall be entitled to the receipt of
distributions or of amounts distributable upon liquidation, dissolution or
winding up, as the case may be, in preference or priority to the holders of
Series A Preferred Units;

                  (b) on a parity with the Series A Preferred Units, as to the
payment of distributions and as to the distribution of assets upon liquidation,
dissolution or winding up of the General Partner or the Partnership, whether or
not the distribution rates, distribution payment dates or redemption or
liquidation prices per Partnership Unit be different from those of the Series A
Preferred Units, if the holders of such Partnership Units of such class or
series and the Series A Preferred Units shall be entitled to the receipt of
distributions and of amounts distributable upon liquidation, dissolution or
winding up in proportion to their respective amounts of accrued and unpaid
distributions per Partnership Unit or liquidation preferences, without
preference or priority one over the other ("Parity Units"); and

                  (c) junior to the Series A Preferred Units, as to the payment
of distributions or as to the distribution of assets upon liquidation,
dissolution or winding up of the General Partner or the Partnership, if such
class or series of Partnership Units shall be Common Partnership Units or if the
General Partner, in its capacity as the holder of Series A Preferred Units,
shall be entitled to receipt of distribution or of amounts distributable upon
liquidation, dissolution or winding up, as the case may be, in preference or
priority to the holders of Partnership Units of such class or series, and such
class or series of Partnership Units shall not in either case rank prior to the
Series A Preferred Units ("Junior Units").

                  G.     Voting. Except as required by law, the General Partner,
in its capacity as the holder of the Series A Preferred Units, shall not be
entitled to vote at any meeting of the Partners or for any other purpose or


                                      G-6
<PAGE>   96
otherwise to participate in any action taken by the Partnership or the Partners,
or to receive notice of any meeting of the Partners.

         So long as any Series A Preferred Units are outstanding, the General
Partner shall not authorize the creation of Partnership Units of any class or
series or any interest in the Partnership convertible into Partnership Units of
any class or series ranking prior to the Series A Preferred Units in the
distribution of assets on any liquidation, dissolution or winding up of the
General Partner or the Partnership or in the payment of distributions unless
such Partnership Units are issued to the General Partner and the distribution
and redemption (but not voting) rights of such Partnership Units are
substantially similar to the terms of securities issued by the General Partner
and the proceeds or other consideration from the issuance of such securities
have been or are concurrently with such issuance contributed to the Partnership.

                  H.     Restrictions on Ownership and Transfer. The Series A
Preferred Units shall be owned and held solely by the General Partner.

                  I.     General. (I) The rights of the General Partner, in its
capacity as the holder of the Series A Preferred Units, are in addition to and
not in limitation on any other rights or authority of the General Partner, in
any other capacity, under the Agreement. In addition, nothing contained in this
Exhibit G shall be deemed to limit or otherwise restrict any rights or authority
of the General Partner under the Agreement, other than in its capacity as the
holder of the Series A Preferred Units.

                  (ii)   Anything herein contained to the contrary
notwithstanding, the General Partner shall take all steps that it determines are
necessary or appropriate (including modifying the foregoing terms of the Series
A Preferred Units) to ensure that the Series A Preferred Units (including,
without limitation the redemption and conversion terms thereof) permit the
General Partner to satisfy its obligations (including, without limitation, its
obligations to make dividends payments on, and to issue Common Shares upon
redemption or conversion of, the Series A Preferred Shares) with respect to the
Series A Preferred Shares, it being the intention that the terms of the Series A
Preferred Units shall be substantially similar to the terms of the Series A
Preferred Shares.


                                      G-7
<PAGE>   97
                                    EXHIBIT H

                                 EXCLUDED UNITS

                                 CLASS "C" UNITS

<TABLE>
<S>                                                      <C>   
Bonk, Christopher G                                       49,004
Downey, Michael                                           44,314
Kuhn, James D                                             13,034
Silberstein, John J                                       39,266
Sims, David                                               29,170
Wang, Kevin                                               41,430
                                                         -------
                                                         216,218
</TABLE>                 

- ----------
*Pledged. (See Section 11.3 F. of the Operating Partnership Agreement.)

<PAGE>   1
                                                                     Exhibit 4.1


                  Certificate Evidencing Partnership Interests

                                       in

                               Vornado Realty L.P.

                                                                         R-[ ] #

IN RELIANCE UPON CERTAIN EXEMPTIONS FROM REGISTRATION, THE PARTNERSHIP INTERESTS
EVIDENCED HEREBY HAVE NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
AMENDED (THE "SECURITIES ACT"), OR ANY STATE SECURITIES LAWS. ACCORDINGLY, NO
PARTNERSHIP INTEREST MAY BE SOLD, PLEDGED, HYPOTHECATED OR OTHERWISE TRANSFERRED
UNLESS SUBSEQUENTLY REGISTERED UNDER THE SECURITIES ACT AND ANY APPLICABLE STATE
SECURITIES LAWS, OR UNLESS AN EXEMPTION FROM REGISTRATION IS AVAILABLE, AND
UNLESS THE OTHER TRANSFER RESTRICTIONS CONTAINED HEREIN HAVE BEEN SATISFIED.
INVESTORS SHOULD BE AWARE THAT THEY WILL BE REQUIRED TO BEAR THE FINANCIAL RISKS
OF THEIR INVESTMENT FOR AN INDEFINITE PERIOD OF TIME.

IN ADDITION TO THE FOREGOING, THIS CERTIFICATE IS SUBJECT TO RESTRICTIONS ON
TRANSFER DESCRIBED IN THE PARTNERSHIP AGREEMENT.

                  Vornado Realty L.P., a limited partnership formed under the
laws of the State of Delaware (the "Partnership"), hereby certifies that:

                         [Name of Holder] (the "Holder")

is the registered owner of a limited partner interest in the Partnership
comprised of [Number of Units] [Class __] Units (the "Units").

                  The powers, preferences and other special rights and
limitations of the Units (including limitations on transferability) are set
forth in, and this Certificate and the Units represented hereby are issued and
shall in all respects be subject to the terms and provisions of, the First
Amended and Restated Agreement of Limited Partnership of Vornado Realty L.P.,
dated as of April 15, 1997, as the same may be amended from time to time in
accordance with its terms (the "Partnership Agreement"), which agreement
authorizes the issuance of the Units and specifies the 
<PAGE>   2
powers, preferences and other special rights and limitations regarding
dividends, voting, return of capital and other matters relating to the Units.
The Partnership will furnish a copy of the Partnership Agreement to the Holder
without charge upon written request to the Partnership at its principal place of
business or registered office.

                  Upon delivery of this Certificate, the Partnership confirms
that the Holder is entitled to the benefits of a holder of [Class __] Units
under the Partnership Agreement. By accepting this Certificate the Holder
evidences that such Holder has agreed to be bound by the provisions of the
Partnership Agreement.

                  IN WITNESS WHEREOF, the Partnership has executed this
Certificate as of the 15th day of April, 1997.

                                            VORNADO REALTY L.P.

                                            By:   Vornado Realty Trust,
                                                  its general partner


                                                  By: __________________________
                                                      Name:  Susan D. Schmider
                                                      Title: Secretary


                                       2

<PAGE>   1

                                   EXHIBIT 11

                               VORNADO REALTY L.P.


                 STATEMENT RE COMPUTATION OF PER SHARE EARNINGS

<TABLE>
<CAPTION>
                                     Proforma         Vornado Realty          Proforma                Vornado Realty
                                      3 Mos.        Trust (Predecessor)        Year                 Trust (Predecessor)
                                      Ended       3 Months Ended March 31,     Ended               Year Ended December 31,
                                                 -------------------------                 ---------------------------------------
                                      Mar.31,                                 Dec.31,
                                       1997         1997          1996          1996          1996          1995           1994
                                   -----------   -----------   -----------   -----------   -----------   -----------   -----------
<S>                                <C>           <C>           <C>           <C>           <C>           <C>           <C>        
Weighted average number of
  Class A units                     26,087,910    26,087,910    24,274,053    24,427,416    24,427,416    23,382,809    21,619,312

Class A unit equivalents for
 options after applying treasury
 stock method                          461,788       461,788       190,425       176,026       176,026       196,860       234,408
                                   -----------   -----------   -----------   -----------   -----------   -----------   -----------

Weighted average number of
 Class A units and Class A unit
 equivalents                        26,549,698    26,549,698    24,464,478    24,603,442    24,603,442    23,579,669    21,853,720
                                   ===========   ===========   ===========   ===========   ===========   ===========   ===========

Net income applicable to
 Class A units                     $ 6,136,000   $ 9,690,000   $15,922,000   $51,721,000   $61,364,000   $53,008,000   $41,240,000
                                   ===========   ===========   ===========   ===========   ===========   ===========   ===========

Net income per Class A unit        $       .23   $       .36   $       .65   $      2.35   $      2.49   $      2.25   $      1.89
                                   ===========   ===========   ===========   ===========   ===========   ===========   ===========
</TABLE>


<PAGE>   1

                                   EXHIBIT 12

                               VORNADO REALTY L.P.

              CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES AND
        COMBINED FIXED CHARGES AND PREFERRED SHARE DIVIDEND REQUIREMENTS

(amounts in thousands except ratios)

<TABLE>
                                    Proforma     Vornado Realty       Proforma                     Vornado Realty
                                      3 Mos.    Trust (Predecessor)    Year                     Trust (Predecessor)
                                      Ended   3 Months Ended March 31, Ended                  Year Ended December 31,
                                              --------------------                ------------------------------------------------
                                     Mar.31,                           Dec.31,
                                      1997      1997        1996        1996        1996      1995      1994      1993      1992
                                    --------  --------    --------    --------    --------  --------  --------  --------  --------
<S>                                 <C>       <C>         <C>         <C>         <C>       <C>       <C>       <C>       <C>     
Income before income taxes          $  6,136  $  9,690    $ 15,922    $ 57,721    $ 61,364  $ 53,008  $ 41,240  $ 25,386  $  2,263
Fixed charges                         15,093     4,215       4,334      62,368      17,214    17,333    16,229    31,892    34,392
                                    --------  --------    --------    --------    --------  --------  --------  --------  --------
Income before income taxes and                                                  
    fixed charges                   $ 21,229  $ 13,905    $ 20,256    $120,089    $ 78,578  $ 70,341  $ 57,469  $ 57,278  $ 36,655
                                    ========  ========    ========    ========    ========  ========  ========  ========  ========
Fixed charges:                                                                  
    Interest and debt expense       $  7,413  $  4,078    $  4,223    $ 31,708    $ 16,726  $ 16,426  $ 14,209  $ 31,155  $ 33,910
    Preferential allocations           2,593        --          --      10,372          --        --        --        --        --
    Preferred unit distributions       4,950        --          --      19,800          --        --        --        --        --
    1/3 of rent expense -                                                       
      interest factor                    137       137         111         488         488       465       438       455       482
                                    --------  --------    --------    --------    --------  --------  --------  --------  --------
                                      15,093     4,215       4,334      62,368      17,214    16,891    14,647    31,610    34,392
    Capitalized interest                  --        --          --          --          --       442     1,582       282        --
                                    --------  --------    --------    --------    --------  --------  --------  --------  --------
                                    $ 15,093  $  4,215    $  4,334    $ 62,368    $ 17,214  $ 17,333  $ 16,229  $ 31,892  $ 34,392
                                    ========  ========    ========    ========    ========  ========  ========  ========  ========
Ratio of earnings to fixed charges      1.41      3.29        4.67        1.93        4.56      4.06      3.54      1.80      1.07

Note:    For purposes of this calculation, earnings before fixed charges consist
         of earnings before income taxes plus fixed charges. Fixed charges
         consist of interest expense on all indebtedness (including amortization
         of deferred debt issuance costs), preferential allocations, preferred
         unit distributions and the portion of operating lease rental expense
         that is representative of the interest factor (deemed to be one third
         of operating lease rentals).

         Rent Expense               $    411  $    411    $    332    $  1,465    $  1,465  $  1,395  $  1,313  $  1,366  $  1,446
                                    ========  ========    ========    ========    ========  ========  ========  ========  ========
                                                                              
</TABLE>


<PAGE>   1

                                   EXHIBIT 21

<TABLE>
<CAPTION>
                                                            STATE OF      PERCENTAGE
NAME OF SUBSIDIARY                                        ORGANIZATION   OF OWNERSHIP
- ------------------                                        ------------   ------------
<S>                                                       <C>            <C> 
40 East 14 Realty Associates L.L.C.                       New York          100%
330 Madison Company                                       New York         24.8%
570 Lexington Associates L.P.                             New York         11.2%
570 Lexington Company, L.P.                               New York          5.6%
825 Seventh Avenue Holding L.L.C.                         New York          100%
866 U.N Plaza Associates L.L.C.                           New York          100%
1740 Broadway Associates L.P.                             New York          100%
Amherst Holding L.L.C.                                    New York          100%
Amherst Industries L.L.C.                                 New York          100%
Atlantic City Holding L.L.C.                              New Jersey        100%
B&B Park Avenue L.P.                                      New York          100%
Bensalem Holding Company L.L.C.                           Pennsylvania      100%
Bensalem Holding Company L.P.                             Pennsylvania      100%
Bethlehem Holding Company L.L.C.                          Pennsylvania      100%
Bethlehem Holding Company L.P.                            Pennsylvania      100%
Bethlehem Properties Holding Company L.L.C.               Pennsylvania      100%
Bethlehem Properties Holding Company L.P.                 Pennsylvania      100%
Bordentown Holding L.L.C.                                 New Jersey        100%
Brentwood Development L.L.C.                              New York          100%
Bridgeland Warehouses L.L.C.                              New Jersey        100%
Camden Holding L.L.C.                                     New Jersey        100%
Chicopee Holding L.L.C.                                   Massachusetts     100%
Clementon Holding L.L.C.                                  New Jersey        100%
Cumberland Holding L.L.C.                                 New Jersey        100%
Delran Holding L.L.C.                                     New Jersey        100%
Dover Holding L.L.C.                                      New Jersey        100%
DSAC L.L.C.                                               Texas             100%
DUN L.L.C.                                                Maryland          100%
Durham Leasing L.L.C.                                     New Jersey        100%
EH L.L.C.                                                 Maryland          100%
Eleven Penn Plaza L.L.C.                                  New York          100%
Evesham Holding L.L.C.                                    New Jersey        100%
Gallery Market Holding Company L.L.C.                     Pennsylvania      100%
Gallery Market Holding Company L.P.                       Pennsylvania      100%
Gallery Market Properties Holding Company L.L.C.          Pennsylvania      100%
Gallery Market Properties Holding Company L.P.            Pennsylvania      100%
GBSPI L.L.C.                                              Maryland          100%
Hackbridge L.L.C.                                         New Jersey        100%
HHC L.L.C.                                                Maryland          100%
</TABLE>

                                      

                                      -1-
<PAGE>   2

<TABLE>
<CAPTION>
                                                         STATE OF         PERCENTAGE
NAME OF SUBSIDIARY                                     ORGANIZATION      OF OWNERSHIP
- ------------------                                     ------------      ------------
<S>                                                    <C>               <C> 
Hanover Holding L.L.C.                                 New Jersey           100%
Hanover Industries L.L.C.                              New Jersey           100%
Hanover Leasing L.L.C.                                 New Jersey           100%
Hanover Public Warehousing L.L.C.                      New Jersey           100%
Henrietta Holding L.L.C                                New York             100%
Jersey City Leasing L.L.C                              New Jersey           100%
Kearny Holding L.L.C                                   New Jersey           100%
Kearny Leasing L.L.C                                   New Jersey           100%
Lancaster Leasing Company L.L.C                        Pennsylvania         100%
Lancaster Leasing Company L.P.                         Pennsylvania         100%
Landthorp Enterprises L.L.C                            Delaware             100%
Lawnside Holding L.L.C                                 New Jersey           100%
Lawnwhite Holding L.L.C                                New Jersey           100%
Lewisville Centre L.P.                                 Texas                100%
Lewisville TC L.L.C                                    Texas                100%
Littleton Holding L.L.C                                New Jersey           100%
Lodi Industries L.L.C                                  New Jersey           100%
Lodi Leasing L.L.C                                     New Jersey           100%
M 330 Associates L.P.                                  New York              99%
M 393 Associates L.L.C                                 New York            99.9%
Manalapan Industries L.L.C                             New Jersey           100%
Marple Holding Company L.L.C                           Pennsylvania         100%
Marple Holding Company L.P.                            Pennsylvania         100%
Menands Holding L.L.C                                  New York             100%
Mesquite TC L.L.C                                      Texas                100%
Mesquite-Texas Crossing L.P.                           Texas                100%
Middletown Holding L.L.C                               New Jersey           100%
Montclair Holding L.L.C                                New Jersey           100%
Morris Plains Leasing L.L.C                            New Jersey           100%
National Hydrant L.L.C                                 New York             100%
New Hanover L.L.C                                      New Jersey           100%
Newington Connecticut Holding L.L.C                    Connecticut          100%
New Woodbridge L.L.C                                   New Jersey           100%
North Bergen Stores L.L.C                              New Jersey           100%
North Plainfield Holding L.L.C                         New Jersey           100%
Philadelphia Holding Company L.L.C                     Pennsylvania         100%
Philadelphia Holding Company L.P.                      Pennsylvania         100%
Phillipsburg Holding L.L.C                             New Jersey           100%
Pike Holding Company L.L.C                             Pennsylvania         100%
Pike Holding Company L.P.                              Pennsylvania         100%
</TABLE>


                                      -2-
<PAGE>   3

<TABLE>
<CAPTION>
                                                           STATE OF      PERCENTAGE
NAME OF SUBSIDIARY                                       ORGANIZATION   OF OWNERSHIP
- ------------------                                       ------------   ------------
<S>                                                      <C>            <C> 
Rahway Leasing L.L.C.                                    New Jersey         100%
Rochester Holding L.L.C.                                 New York           100%
Skillman Abrams Crossing L.P.                            Texas              100%
Springfield Holding L.L.C.                               Massachusetts      100%
Star Universal L.L.C.                                    New Jersey         100%
T.G. Hanover L.L.C.                                      New Jersey         100%
TGSI L.L.C.                                              Maryland           100%
The Second Lawnside L.L.C.                               New Jersey         100%
The Second Rochester Holding L.L.C.                      New York           100%
Turnersville Holding L.L.C.                              New Jersey         100%
Two Guys - Connecticut Holding L.L.C.                    Connecticut        100%
Two Guys - Mass L.L.C.                                   Massachusetts      100%
Two Guys From Harrison L.L.C.                            New Jersey         100%
Two Guys From Harrison Holding Company L.L.C.            Pennsylvania       100%
Two Guys From Harrison Holding Company L.P.              Pennsylvania       100%
Two Guys From Harrison N.Y. L.L.C.                       New York           100%
Two Park Company                                         New York            40% 
Two Penn Plaza REIT, Inc.                                New York          99.8%
Unado L.L.C.                                             New Jersey         100%
Upper Moreland Holding Company L.L.C.                    Pennsylvania       100%
Upper Moreland Holding Company L.P.                      Pennsylvania       100%
VFC Connecticut Holding L.L.C.                           Delaware           100%
VFC Massachusetts Holding L.L.C.                         Delaware           100%
VFC New Jersey Holding L.L.C.                            Delaware           100%
Vornado 570 Lexington L.L.C.                             New York           100%
Vornado 1740 Broadway L.L.C.                             New York           100%
Vornado B&B L.L.C.                                       New York           100%
Vornado Finance GP L.L.C.                                Delaware          99.5%
Vornado Finance L.P.                                     Delaware           100%
Vornado Investments L.L.C.                               Delaware           100%
Vornado Lending L.L.C.                                   New Jersey         100%
Vornado M 330 L.L.C.                                     New York           100%
Vornado M 393 L.L.C.                                     New York           100%
Vornado Montchicdra Acquisition L.L.C.                   Delaware            99%
Vornado Montehiedra Holding L.L.C.                       Delaware           100%
Vornado Montehiedra Holding L.P.                         Delaware          99.9%
Vornado Montehiedra OP LLC                               Delaware           100%
Vornado Montehiedra OP L.P.                              Delaware          99.9%
Vornado New York RR One L.L.C.                           New York           100%
Vornado New York RR Two L.L.C.                           New York           100%
Vornado Realty L.L.C.                                    Delaware           100%
Vornado Two Penn Plaza L.L.C.                            New York          99.9%
</TABLE>



                                      -3-
<PAGE>   4

<TABLE>
<CAPTION>
                                                           STATE OF      PERCENTAGE
NAME OF SUBSIDIARY                                       ORGANIZATION   OF OWNERSHIP
- ------------------                                       ------------   ------------
<S>                                                      <C>            <C> 
VRT Massachusetts Holding L.L.C.                          Delaware          100%
VRT New Jersey Holding Corporation L.L.C.                 Delaware          100%
Watchung Holding L.L.C.                                   New Jersey        100%
White Horse Lawnside L.L.C.                               New Jersey        100%
West Windsor Holding L.L.C.                               New Jersey        100%
York Holding Company L.L.C.                               Pennsylvania      100%
York Holding Company L.P.                                 Pennsylvania      100%
</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Operating Partnership's audited financial statements for the year ended
December 31, 1996 and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                  12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          89,696
<SECURITIES>                                    27,549
<RECEIVABLES>                                    9,786
<ALLOWANCES>                                       575
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                         397,298
<DEPRECIATION>                                 151,049
<TOTAL-ASSETS>                                 565,204
<CURRENT-LIABILITIES>                                0
<BONDS>                                        232,387
                                0
                                          0
<COMMON>                                         1,044
<OTHER-SE>                                     275,213
<TOTAL-LIABILITY-AND-EQUITY>                   565,204
<SALES>                                              0
<TOTAL-REVENUES>                               116,887
<CGS>                                                0
<TOTAL-COSTS>                                   36,412
<OTHER-EXPENSES>                                18,839
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              16,726
<INCOME-PRETAX>                                 61,364
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             61,364
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    61,364
<EPS-PRIMARY>                                     2.49
<EPS-DILUTED>                                     2.49
        

</TABLE>

<PAGE>   1

                                                                    EXHIBIT 99.1


INDEPENDENT AUDITORS' REPORT



Shareholders and Board of Trustees
Vornado Realty Trust
Saddle Brook, New Jersey

We have audited the accompanying consolidated balance sheets of Vornado Realty
Trust and subsidiaries as of December 31, 1996 and 1995, and the related
consolidated statements of income, shareholders' equity and cash flows for each
of the three years in the period ended December 31, 1996. Our audits also
included the financial statement schedules listed in the Index at Item 14. These
financial statements and financial statement schedules are the responsibility of
the Company's management. Our responsibility is to express an opinion on the
financial statements and financial statement schedules based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Vornado Realty Trust and
subsidiaries at December 31, 1996 and 1995, and the results of their operations
and their cash flows for each of the three years in the period ended December
31, 1996 in conformity with generally accepted accounting principles. Also, in
our opinion, such financial statement schedules, when considered in relation to
the basic consolidated financial statements taken as a whole, present fairly in
all material respects the information set forth therein.



DELOITTE & TOUCHE LLP
Parsippany, New Jersey
March 12, 1997


                                      -24-

<PAGE>   2
CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
===========================================================================================
(amounts in thousands except share amounts)           DECEMBER 31, 1996   December 31, 1995

- -------------------------------------------------------------------------------------------
<S>                                                   <C>                 <C>     
ASSETS:                                                                  
Real estate, at cost:                                                    
      Land                                                 $ 61,278           $ 61,278
      Buildings and improvements                            327,485            314,265
      Leasehold improvements and equipment                    8,535              6,933
- -------------------------------------------------------------------------------------------
            Total                                           397,298            382,476
- -------------------------------------------------------------------------------------------
      Less accumulated depreciation and                                     
         amortization                                       151,049            139,495
- -------------------------------------------------------------------------------------------
            Real estate, net                                246,249            242,981
- -------------------------------------------------------------------------------------------
Cash and cash equivalents, including U.S.                                   
  government obligations under                                              
  repurchase agreements of $17,036 and $12,575               89,696             19,127
Marketable securities                                        27,549             70,997
Investment in and advances to Alexander's, Inc.             107,628            109,686
Investment in and advances to Vornado                                       
  Management Corp.                                            5,193              5,074
Due from officer                                              8,418              8,418
Accounts receivable, net of allowance for                                   
  doubtful accounts of $575 and $578                          9,786              7,086
Officer's deferred compensation expense                      22,917               --
Mortgage note receivable                                     17,000               --
Receivable arising from the straight-lining of rents         17,052             14,376
Other assets                                                 13,716             13,751
                                                                            
                                                                            
                                                                            
                                                                            
- -------------------------------------------------------------------------------------------
                                                           $565,204           $491,496
===========================================================================================
</TABLE>
                                                                          


                                      -25-

<PAGE>   3
CONSOLIDATED BALANCE SHEETS (CONTINUED)

<TABLE>
<CAPTION>
=============================================================================================

(amounts in thousands except share amounts)            DECEMBER 31, 1996    December 31, 1995
- ---------------------------------------------------------------------------------------------
<S>                                                    <C>                  <C>      
LIABILITIES AND SHAREHOLDERS' EQUITY:
Notes and mortgages payable                                $ 232,387            $ 233,353
Due for U.S. Treasury Obligations                              9,636               43,875
Accounts payable and accrued expenses                          9,905                6,545
Deferred leasing fee income                                    8,373                8,888
Officer's deferred compensation payable                       25,000                 --
Other liabilities                                              3,646                4,561
                                                                            
- ---------------------------------------------------------------------------------------------
          Total liabilities                                  288,947              297,222

- ---------------------------------------------------------------------------------------------
Commitments and contingencies                                               
Shareholders' equity:                                                       
       Preferred shares of beneficial interest:                             
          no par value per share; authorized,                               
          1,000,000 shares; issued, none                                    
       Common shares of beneficial interest:                                
          $.04 par value per share; authorized,                             
          50,000,000 shares; issued, 26,547,680
          and 24,246,913 shares                                1,044                  970
       Additional capital                                    358,874              279,231
       Deficit                                               (77,574)             (79,380)
- ---------------------------------------------------------------------------------------------
                                                             282,344              200,821
       Unrealized (loss) on securities available                            
         for sale                                               (998)              (1,362)
       Due from officers for purchase of common                             
        shares of beneficial interest                         (5,089)              (5,185)
                                                                            
- ---------------------------------------------------------------------------------------------
          Total shareholders' equity                         276,257              194,274
                                                                            
                                                                            
                                                                            
                                                                            
                                                                            
                                                                            
- ---------------------------------------------------------------------------------------------
                                                            $565,204             $491,496

=============================================================================================
</TABLE>

See notes to consolidated financial statements.


                                      -26-

<PAGE>   4
CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
===============================================================================================

                                                   YEAR ENDED      Year  Ended       Year Ended
(amounts in thousands                             DECEMBER 31,     December 31,     December 31,
except share amounts)                                    1996             1995             1994
- -----------------------------------------------------------------------------------------------
<S>                                                 <C>              <C>              <C>      
Revenues:
       Property rentals                             $  87,424        $  80,429        $  70,755
       Expense reimbursements                          26,644           24,091           21,784
       Other income (including fee income
        from related parties of $2,569,
        $4,123 and $1,144)                              2,819            4,198            1,459
- -----------------------------------------------------------------------------------------------
Total revenues                                        116,887          108,718           93,998
- -----------------------------------------------------------------------------------------------
Expenses:
       Operating                                       36,412           32,282           30,223
       Depreciation and amortization                   11,589           10,790            9,963
       General and administrative                       5,167            6,687            6,495
       Amortization of officer's deferred
        compensation expense                            2,083             --               --
- -----------------------------------------------------------------------------------------------
Total expenses                                         55,251           49,759           46,681

- -----------------------------------------------------------------------------------------------
Operating income                                       61,636           58,959           47,317

- -----------------------------------------------------------------------------------------------
Income/(loss) applicable to Alexander's:
       Equity in income (loss)                          1,679           (1,972)            --
       Depreciation                                      (571)            (417)            --
       Interest income on loan                          6,848            6,343             --
Income from investment in and advances to
  Vornado Management Corp.                              1,855              788             --
Interest income on mortgage note receivable             2,579             --               --
Interest and dividend income                            3,151            5,439            7,489
Interest and debt expense                             (16,726)         (16,426)         (14,209)
Net gain on marketable securities                         913              294              643

- -----------------------------------------------------------------------------------------------
       NET INCOME                                   $  61,364        $  53,008        $  41,240
- -----------------------------------------------------------------------------------------------
NET INCOME PER SHARE based on 24,603,442,
23,579,669, and 21,853,720 shares outstanding       $    2.49        $    2.25        $    1.89

===============================================================================================
</TABLE>
See notes to consolidated financial statements.


                                      -27-

<PAGE>   5
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
=========================================================================================================================

                                                                                    Unrealized
                                                                                    Gain (loss)                     Total
(amounts in thousands                                                            on Securities          Due        Share-
except share amounts)                        Common     Additional                   Available         from      holders'
                                             Shares        Capital     Deficit        for Sale     Officers        Equity

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

<S>                                        <C>          <C>          <C>         <C>              <C>           <C>      
BALANCE, December 31, 1993                 $     864    $ 197,575    $ (77,517)    $    --        $  (5,185)    $ 115,737
Unrealized gains on securities
    available for sale at
    January 1, 1994                             --           --           --           8,565           --           8,565
Net income                                      --           --         41,240          --             --          41,240
Dividends paid ($2.00 per share)                --           --        (43,236)         --             --         (43,236)
Common shares issued under
    employees' share plans                         2          609         --            --             --             611
Change in unrealized gains (losses)
    on securities available for sale            --           --           --          (6,229)          --          (6,229)
- -------------------------------------------------------------------------------------------------------------------------
BALANCE, December 31, 1994                       866      198,184      (79,513)        2,336         (5,185)      116,688
Net income                                      --           --         53,008          --             --          53,008
Net proceeds from issuance of
    common shares                                100       79,731         --            --             --          79,831
Dividends paid ($2.24 per share)                --           --        (52,875)         --             --         (52,875)
Common shares issued under
    employees' share plans                         4        1,316         --            --             --           1,320
Change in unrealized gains (losses)
    on securities available for sale            --           --           --          (3,698)*         --          (3,698)
- -------------------------------------------------------------------------------------------------------------------------

BALANCE, December 31, 1995                       970      279,231      (79,380)       (1,362)        (5,185)      194,274
Net income                                      --           --         61,364          --             --          61,364
Net proceeds from issuance of
    common shares                                 60       73,000         --            --             --          73,060
Dividends paid ($2.44 per share)                --           --        (59,558)         --             --         (59,558)
Common shares issued under
    employee's share plans                        14        6,643         --            --             --           6,657
Change in unrealized gains (losses)
    on securities available for sale            --           --           --             364           --             364
Forgiveness of amount due from officers         --           --           --            --               96            96
- -------------------------------------------------------------------------------------------------------------------------

BALANCE, DECEMBER 31, 1996                 $   1,044    $ 358,874    $ (77,574)    $    (998)     $  (5,089)    $ 276,257
=========================================================================================================================
</TABLE>


*   Includes $3,435 in unrealized gains attributable to the Company's investment
    in the common stock of Alexander's, Inc. (see Note 3).

See notes to consolidated financial statements.


                                      -28-

<PAGE>   6
CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
===========================================================================================================

                                                                    YEAR ENDED    Year Ended     Year Ended
                                                                   DECEMBER 31,  December 31,   December 31,
(amounts in thousands)                                                    1996          1995           1994
- -----------------------------------------------------------------------------------------------------------
<S>                                                                  <C>           <C>            <C>      

CASH FLOWS FROM OPERATING ACTIVITIES:
    Net income                                                       $  61,364     $  53,008      $  41,240

    Adjustments to reconcile income to net cash
       provided by continuing operations:
       Depreciation and amortization (including
         debt issuance costs)                                           12,586        11,779         10,839
       Amortization of officer's deferred
         compensation expense                                            2,083          --             --
       Straight-lining of rental income                                 (2,676)       (2,569)        (2,181)
       Equity in (income) loss of Alexander's
         including depreciation of $571 and $417                        (1,108)        2,389           --
       Net gain on marketable securities                                  (913)         (294)          (643)
    Changes in assets and liabilities:
       Trading securities                                               (2,009)       (2,069)         1,485
       Accounts receivable                                              (2,700)       (2,188)          (699)
       Accounts payable and accrued expenses                             3,360         2,270         (3,920)
       Other                                                               716           556            827
- -----------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                               70,703        62,882         46,948
- -----------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Investment in mortgage note receivable                             (17,000)         --             --
    Additions to real estate                                           (14,822)      (16,644)       (25,417)
    Investment in and advances to Alexander's                             --        (100,482)          --
    Investment in and advances to Vornado
       Management Corp.                                                   --          (5,074)          --
    Purchases of securities available for sale                            --          (4,027)          --
    Proceeds from sale or maturity of securities
       available for sale                                               46,734        22,336          9,983
- -----------------------------------------------------------------------------------------------------------

Net cash provided by (used by) investing activities                     14,912      (103,891)       (15,434)
- -----------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net proceeds from issuance of common shares                         73,060        79,831           --
    Proceeds from borrowings on U.S. Treasury obligations               10,000        40,000         11,428
    Repayment of borrowings on U.S. Treasury obligations               (44,239)      (30,400)          --
    Proceeds from borrowings on revolving credit facility               10,000        60,000           --
    Repayments on mortgages and revolving credit facility              (10,966)      (60,807)          (877)
    Costs of refinancing debt                                             --            (492)          --
    Dividends paid                                                     (59,558)      (52,875)       (43,236)
    Exercise of share options                                            6,657         1,320            611
- -----------------------------------------------------------------------------------------------------------
Net cash (used in) provided by financing activities                    (15,046)       36,577        (32,074)

- -----------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                    70,569        (4,432)          (560)
Cash and cash equivalents at beginning of year                          19,127        23,559         24,119

- -----------------------------------------------------------------------------------------------------------
Cash and cash equivalents at end of year                             $  89,696     $  19,127      $  23,559

- -----------------------------------------------------------------------------------------------------------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
    Cash payments for interest                                       $  15,695     $  15,881      $  14,915

- -----------------------------------------------------------------------------------------------------------
NON-CASH TRANSACTIONS:
    Deferred officer's compensation expense and related liability    $  25,000          --             --
    Unrealized (loss)gain on securities
       available for sale                                            $     364     $  (3,698)*    $   2,336

===========================================================================================================
</TABLE>


*   Reflects a reduction of $3,435 to the Company's investment in Alexander's as
    a result of the change from fair value to the equity method of accounting.

See notes to consolidated financial statements.


                                      -29-

<PAGE>   7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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


1.  ORGANIZATION AND BUSINESS

On May 6, 1993, Vornado, Inc. merged into Vornado Realty Trust, a Maryland real
estate investment trust ("REIT"). Vornado Realty Trust was formed on March 29,
1993, as a wholly-owned subsidiary of Vornado, Inc., specifically for the
purpose of the merger.

The Company is a fully-integrated REIT which owns, leases, develops, redevelops
and manages retail and industrial properties primarily located in the
Midatlantic and Northeast regions of the United States. In addition, the Company
owns 29.3% of the common stock of Alexander's, Inc. which has nine properties in
the New York City region.

2.  SUMMARY OF SIGNIFICANT
    ACCOUNTING POLICIES

BASIS OF PRESENTATION: The accompanying consolidated financial statements
include the accounts of Vornado Realty Trust and its subsidiaries, all of which
are wholly-owned. All significant intercompany balances and transactions have
been eliminated.

The consolidated financial statements are prepared in conformity with generally
accepted accounting principles. Management has made estimates and assumptions
that affect the reported amounts of assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during
the reporting periods. Actual results could differ from those estimates.

REAL ESTATE: Real estate is carried at cost, net of accumulated depreciation and
amortization. Betterments, major renewals and certain costs directly related to
the acquisition, improvement and leasing of real estate are capitalized.
Maintenance and repairs are charged to operations as incurred. Depreciation is
provided on a straight-line basis over the assets, estimated useful lives.
Additions to real estate include interest expense capitalized during
construction of $442,000 and $1,582,000 for the years ended December 31, 1995
and 1994.

The Company's policy is to assess any impairment in value by making a comparison
of the current and projected operating cash flows of each of its properties into
the foreseeable future on an undiscounted basis, to the carrying amount of such
property. Such carrying amount would be adjusted, if necessary, to reflect an
impairment in the value of the asset.

CASH AND CASH EQUIVALENTS: Cash and cash equivalents consist of highly liquid
investments purchased with original maturities of three months or less.

MARKETABLE SECURITIES: Marketable securities are carried at fair market value.
The Company has classified debt and equity securities which it intends to hold
for an indefinite period of time as securities available for sale and equity
securities it intends to buy and sell on a short term basis as trading
securities. Unrealized gains and losses are included in earnings for trading
securities and as a component of shareholder's equity for securities available
for sale. Realized gains or losses on the sale of securities are recorded based
on average cost.

REVENUE RECOGNITION: Base rents, additional rents based on tenants' sales volume
and reimbursement of the tenants' share of certain operating expenses are
generally recognized when due from tenants. The straight-line basis is used to
recognize base rents under leases entered into after November 14, 1985 which
provide for varying rents over the lease terms.

INCOME TAXES: The Company operates in a manner intended to enable it to continue
to qualify as a REIT under Sections 856-860 of the Internal Revenue Code of 1986
as amended. Under those sections, a REIT which distributes at least 95% of its
REIT taxable income as a dividend to its shareholders each year and which meets
certain other conditions will not be taxed on that portion of its taxable income
which is distributed to its shareholders. The Company has distributed to
shareholders an amount greater than its taxable income. Therefore, no provision
for Federal income taxes is required.


                                      -30-

<PAGE>   8
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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


2.  SUMMARY OF SIGNIFICANT
    ACCOUNTING POLICIES - CONTINUED

The net basis of the Company's assets and liabilities for both financial
reporting purposes and tax purposes is approximately the same.

AMOUNTS PER SHARE: Amounts per share are computed based upon the weighted
average number of shares outstanding during the year and the dilutive effect of
stock options. 


3.  INVESTMENT IN AND ADVANCES TO
    ALEXANDER'S

In March 1995, the Company purchased all of the 1,353,468 shares of common stock
of Alexander's then owned by Citibank, N.A. ("Citibank"), representing 27.1% of
the outstanding shares of common stock of Alexander's for $40.50 per share in
cash or $56,615,000 (including $1,800,000 of costs incurred in the purchase). As
a result of the acquisition, the Company owns 29.3% of the common stock of
Alexander's and has changed its accounting for its investment in Alexander's to
the equity method. This required a reduction of its investment by the unrealized
gain recorded in shareholders' equity at December 31, 1994, of $3,435,000. Prior
years' financial statements were not restated as a result of the change in
accounting for the Company's investment in Alexander's due to it not being
material. In accordance with purchase accounting, Vornado's investment in
Alexander's in excess of carrying amounts has been allocated two-thirds to land
and one-third to building. The building allocation in excess of Alexander's
carrying amount is being depreciated over a 35 year period.

Also, in March 1995, the Company lent Alexander's $45 million, the subordinated
tranche of a $75 million secured financing, the balance of which was funded by a
bank. The Company's loan has a three-year term and bears interest at 16.43% per
annum for the first two years and at a fixed rate for the third year of 992
basis points over the one-year Treasury bill rate. In addition, the Company
received a loan origination fee of $1,500,000 from Alexander's to be amortized
over the term of the loan.


Investment in and advances to Alexander's consists of:

<TABLE>
<CAPTION>
========================================================================================================
                                                                  December 31, 1996    December 31, 1995

- --------------------------------------------------------------------------------------------------------
<S>                                                                 <C>                   <C>          
   Common stock, net of $989,000 and $417,000 of
      accumulated depreciation of buildings (at fair value)         $  56,952,000         $  58,693,000
   Loan receivable                                                     45,000,000            45,000,000
   Deferred loan origination income                                      (583,000)           (1,083,000)
   Leasing fees and other receivables                                   5,901,000             8,182,000
   Equity in loss since March 2, 1995                                   (293,000)            (1,972,000)
   Deferred expenses                                                      651,000               866,000
- -------------------------------------------------------------------------------------------------------
                                                                    $ 107,628,000         $ 109,686,000
- -------------------------------------------------------------------------------------------------------
</TABLE>


                                      -31-

<PAGE>   9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

3.  INVESTMENT IN AND ADVANCES TO ALEXANDER'S - CONTINUED


Below are summarized Balance Sheets and Statements of Operations of Alexander's:

<TABLE>
<CAPTION>
==============================================================================================================
                                                                              December 31,        December 31,
                                                                                  1996               1995
- --------------------------------------------------------------------------------------------------------------
<S>                                                                          <C>                 <C>          
Balance Sheets:
    Assets:
      Real estate, net                                                       $ 181,005,000       $ 150,435,000
      Cash                                                                       5,480,000           8,471,000
      Other assets                                                              25,100,000          39,635,000
                                                                             -------------       -------------
                                                                             $ 211,585,000       $ 198,541,000
                                                                             =============       =============
                                                                                                
    Liabilities and Stockholders' Equity:                                                       
      Debt                                                                   $ 192,347,000       $ 182,883,000
      Other liabilities                                                         13,674,000          34,794,000
      Stockholders' equity                                                       5,564,000         (19,136,000)
                                                                             -------------       -------------
                                                                             $ 211,585,000       $ 198,541,000
                                                                             =============       =============
</TABLE>

<TABLE>
<CAPTION>
==============================================================================================================
                                                                               Year Ended       Period from
                                                                              December 31,    March 2, 1995 to
                                                                                  1996       December 31, 1995
                                                                            
- --------------------------------------------------------------------------------------------------------------

<S>                                                                          <C>             <C>         
Statements of Operations:                                                   
    Revenues                                                                 $ 21,833,000        $ 11,734,000
    Expenses                                                                   12,092,000           9,255,000
                                                                             ------------        ------------
    Operating income                                                            9,741,000           2,479,000
    Interest and debt expense                                                 (13,934,000)        (11,330,000)
    Interest and other income                                                   2,918,000           1,651,000
    Gain on reversal of liability for post-retirement                                           
      healthcare benefits                                                      14,372,000                --
                                                                             ------------        ------------
    Income (loss) from continuing operations before income tax benefit         13,097,000          (7,200,000)
    Reversal of deferred taxes                                                       --               469,000
                                                                             ------------        ------------
    Income (loss) from continuing operations                                 $ 13,097,000        $ (6,731,000)
                                                                             ============        ============
                                                                                                
    Vornado's 29.3% equity in income (loss) before adjustment                $  3,837,000        $ (1,972,000)
    Adjustment for the portion of the reversal of a liability 
      previously considered in its purchase price allocation                   (2,158,000)               --
                                                                             ------------        ------------
    Vornado's 29.3% equity in income (loss)                                  $  1,679,000        $ (1,972,000)
                                                                             ============        ============
                                                                                                
- -------------------------------------------------------------------------------------------------------------
</TABLE>


                                      -32-

<PAGE>   10
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

3.  INVESTMENT IN AND ADVANCES TO
      ALEXANDER'S - CONTINUED

In March 1995, the Company and Alexander's entered into a three-year management
and development agreement (the "Management Agreement"). The annual management
fee payable to the Company by Alexander's is $3,000,000, plus 6% of development
costs with a minimum guaranteed fee for the development portion of $1,650,000 in
the first year and $750,000 in each of the second and third years. On July 6,
1995, the Company assigned this Management Agreement to Vornado Management Corp.

The fee pursuant to the Management Agreement is in addition to the leasing fee
the Company receives from Alexander's under the leasing agreement (the "Leasing
Agreement") which has been in effect since 1992 and was extended to be
coterminous with the term of the Management Agreement. The Company recognized
leasing fee income of $695,000 and $1,448,000 in 1996 and 1995. The Leasing
Agreement provides for the Company to generally receive a fee of (i) 3% of sales
proceeds and (ii) 3% of lease rent for the first ten years of a lease term, 2%
of lease rent for the eleventh through the twentieth years of a lease term and
1% of lease rent for the twenty-first through thirtieth year of a lease term.
Subject to the payment of rents by Alexander's tenants, the Company is due
$5,565,000 at December 31, 1996. Such amount is receivable annually in an amount
not to exceed $2,500,000 until the present value of such installments
(calculated at a discount rate of 9% per annum) equals the amount that would
have been paid had it been paid on September 21, 1993, or at the time the
transactions which gave rise to the commissions occurred, if later.

During 1996, leasing fees receivable and deferred leasing fee income were
adjusted to reflect (i) a decrease of $1,717,000 resulting from the rejection of
a lease by an Alexander's tenant in March 1996 and (ii) an increase of
$1,738,000 resulting from the releasing of a portion of this space.

As of December 31, 1996, Interstate Properties owned 24.4% of the common shares
of the Company and 27.1% of Alexander's common stock. Steven Roth is the
Chairman of the Board and Chief Executive Officer of the Company, the Managing
General Partner of Interstate Properties and the Chief Executive Officer and a
director of Alexander's. Effective March 2, 1995, for a three-year period, the
Company and Interstate agreed not to own in excess of two-thirds of Alexander's
common stock or to enter into certain other transactions with Alexander's, other
than the transactions described above, without the consent of Alexander's
independent directors.


                                      -33-

<PAGE>   11
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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


4.  MARKETABLE SECURITIES

    The aggregate cost and market value of securities held at December 31, 1996
and 1995 were as follows:


<TABLE>
<CAPTION>
===============================================================================================

                                           December 31, 1996             December 31, 1995
                                           -----------------             -----------------

                                          Cost           Market         Cost           Market

- -----------------------------------------------------------------------------------------------
<S>                                    <C>            <C>            <C>            <C>        
Securities available for sale:
   U.S.treasury obligations            $10,228,000    $10,247,000    $56,065,000    $56,621,000
   Other equity and debt securities     10,811,000      9,794,000     10,802,000      8,884,000
- -----------------------------------------------------------------------------------------------
                                        21,039,000     20,041,000     66,867,000     65,505,000

Trading securities - equity              7,260,000      7,508,000      5,384,000      5,492,000
- -----------------------------------------------------------------------------------------------

Total                                  $28,299,000    $27,549,000    $72,251,000    $70,997,000
===============================================================================================
</TABLE>


Gross unrealized gains and losses at December 31, 1996 and 1995 were as follows:

<TABLE>
<CAPTION>
==================================================================================================

                                            December 31, 1996                December 31, 1995
                                            -----------------                -----------------

                                          Gains          (Losses)          Gains         (Losses)

- --------------------------------------------------------------------------------------------------
<S>                                    <C>             <C>             <C>             <C>         
Securities available for sale:
   U.S.treasury obligations            $    19,000            --       $   556,000            --
   Other equity and debt securities        339,000     $(1,356,000)         90,000     $(2,008,000)
- --------------------------------------------------------------------------------------------------
                                           358,000      (1,356,000)        646,000      (2,008,000)

Trading securities - equity                248,000            --           108,000            --
- --------------------------------------------------------------------------------------------------

Total                                  $   606,000     $(1,356,000)    $   754,000     $(2,008,000)

==================================================================================================
</TABLE>

The U.S. treasury obligations at December 31, 1996, $10,228,000 (market value
$10,247,000) mature in the fourth quarter of 1997.

U.S. treasury obligations with a fair market value of $10,247,000 and
$56,621,000 were held as collateral for amounts due for U.S. treasury
obligations at December 31, 1996 and 1995. Amounts due for U.S. treasury
obligations bear variable interest rates which averaged 5.79% and 6.08% for the
years ended December 31, 1996 and 1995.


                                      -34-

<PAGE>   12
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

5.  MORTGAGE NOTE RECEIVABLE

In January 1996, the Company provided $17 million of debtor-in-possession
financing to Rickel Home Centers, Inc. ("Rickel"), which is operating under
Chapter 11 of the Bankruptcy Code. The loan is secured by 27 of Rickel's
leasehold properties and has a remaining term through January 1998, plus a one
year extension, but is due not later than the date on which Rickel's plan of
reorganization is confirmed. The loan bears interest at 13.2% per annum and at a
fixed rate of LIBOR plus 7.50% for the extension period. In addition, the
Company receives a loan origination fee of 2% for each year the loan is
outstanding.

6.  FAIR VALUE OF FINANCIAL
    INSTRUMENTS

The Company estimated the fair value of its financial instruments using the
following methods and assumptions: (1) quoted market prices are used to estimate
the fair value of marketable securities; (2) discounted cash flows at the
current rate at which similar loans would be made to borrowers with similar
credit ratings for the remaining term are used to estimate the fair value of the
loans receivable from Alexander's, the mortgage note receivable and mortgages
payable and (3) carrying amounts in the balance sheet approximate fair value for
cash and cash equivalents, marketable securities, due from officer and amounts
due for U.S. Treasury obligations.

<TABLE>
<CAPTION>
============================================================================================

                                       December 31, 1996             December 31, 1995
                                       -----------------             -----------------
                                     Carrying          Fair        Carrying          Fair
                                        Value         Value           Value         Value

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

<S>                                 <C>            <C>            <C>            <C>       
Loan receivable from Alexander's    $45,000,000    $45,100,000    $45,000,000    $46,100,000
Mortgage note receivable             17,000,000     17,000,000           --             --
Notes and mortgages payable         232,387,000    227,100,000    233,353,000    233,900,000
============================================================================================
</TABLE>


7. NOTES AND MORTGAGES PAYABLE

Notes and mortgages payable at December 31, 1996 are comprised of $227,000,000
of secured notes due December 1, 2000, with interest at a fixed rate of 6.36%
per annum and three other mortgages aggregating $5,387,000.

Notes and mortgages by range of interest rates are as follows:

<TABLE>
<CAPTION>
================================================================================
Interest rate                                               Principal amount
                                                    
- --------------------------------------------------------------------------------
<S>                                                         <C>         
         5.25%                                                $  3,635,000
         6.36%                                                 227,000,000
         8.00%                                                     826,000
         8.25%                                                     926,000
================================================================================
</TABLE>


                                      -35-

<PAGE>   13
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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


The net carrying value of properties securing the notes and mortgages amounted
to $166,833,000 at December 31, 1996. As at December 31, 1996, the maturities
for the next five years are as follows:


<TABLE>
<CAPTION>
================================================================================
 Year ending December 31:                                            Amount
- --------------------------------------------------------------------------------
<S>                                                             <C>         
             1997                                               $  1,046,000
             1998                                                    870,000
             1999                                                    535,000
             2000                                                227,295,000
             2001                                                    310,000
================================================================================
</TABLE>

On February 27, 1995, the Company entered into a three-year unsecured revolving
credit facility with a bank providing for borrowings of up to $75,000,000.
Borrowings bear annual interest, at the Company's election, at LIBOR plus 1.35%
or the higher of the federal funds rate plus .50% or the prime rate. At December
31, 1996 the Company had no borrowings outstanding under the facility.

8.  EMPLOYEES' SHARE OPTION PLAN

Under the Omnibus Share Plan (the "Plan"), various officers and key employees
have been granted incentive share options and non-qualified options to purchase
common shares. Options granted are at prices equal to 100% of the market price
of the Company's shares at the date of grant, vest on a graduated basis,
becoming fully vested 27 months after grant (with the exception of 1,750,000
shares granted in connection with Mr. Fascitelli's employment agreement which
becomes fully vested after 60 months), and expire ten years after grant.

The Plan also provides for the award of Stock Appreciation Rights, Performance
Shares and Restricted Stock, as defined, none of which have been awarded as of
December 31, 1996.

In October 1995, the Financial Accounting Standards Board issued Statement No.
123, "Accounting for Stock-Based Compensation" (SFAS 123). SFAS 123 requires
expanded disclosures of stock-based compensation arrangements with employees,
and encourages, but does not require compensation cost to be measured based on
the fair value of the equity instrument awarded. Companies are permitted,
however, to continue to apply Accounting Principles Board Opinion No. 25 ("APB
25"), which recognizes compensation cost based on the intrinsic value of the
equity instrument awarded. The Company will continue to apply APB 25 to its
stock-based compensation awards to employees.

If compensation cost for Plan awards had been determined based on fair value at
the grant dates, net income and income per share would have been reduced to the
pro-forma amounts below, for the years ended December 31, 1996 and 1995:


<TABLE>
<CAPTION>
==============================================================================

                                                 DECEMBER 31,      December 31,
                                                        1996              1995
- ------------------------------------------------------------------------------
<S>                                              <C>               <C>        
                                                                 
Net income:                                                      
   As reported                                   $61,364,000       $53,008,000
   Pro-forma                                      60,613,000        52,875,000
                                                                 
Net income per share:                                            
   As reported                                   $      2.49       $      2.25
   Pro-forma                                            2.46              2.24
==============================================================================
</TABLE>
                                            

The pro-forma effect of applying SFAS 123 is not necessarily indicative of the
effect on reported net income for future years.


                                      -36-

<PAGE>   14
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

The fair value of each option grant is estimated on the date of grant using the
Binomial option-pricing model with the following weighted-average assumptions
used for grants in the periods ending December 31, 1996 and 1995.

<TABLE>
<CAPTION>
==============================================================================
                                                   DECEMBER 31,    December 31,
                                                          1996            1995
- ------------------------------------------------------------------------------
                                                                      
<S>                                                <C>             <C>
Expected volatility                                         26%             26%
Expected life                                           5 years         5 years
Risk-free interest rate                                    5.6%            7.1%
Expected dividend yield                                    5.1%            6.0%

==============================================================================
</TABLE>

A summary of the Plan's status, and changes during the years then ended, is
presented below:

<TABLE>
<CAPTION>
===================================================================================================================================

                                                                            DECEMBER 31, 1996               December 31, 1995
                                                                          ---------------------           -------------------
                                                                                   Weighted-Average                Weighted-Average
                                                                       Shares      Exercise Price      Shares      Exercise Price

- -----------------------------------------------------------------------------------------------------------------------------------
<S>                    <C>                                          <C>            <C>                <C>          <C>   
Outstanding at January 1                                               539,940        $24.53           557,568        $21.35
Granted                                                              1,870,750         46.27            75,000         35.50
Exercised                                                             (340,997)        19.51           (92,628)        14.30
- -----------------------------------------------------------------------------------------------------------------------------------

Outstanding at December 31                                           2,069,693        $45.01           539,940        $24.53
- -----------------------------------------------------------------------------------------------------------------------------------

Options exercisable at December 31                                     210,385                         442,506

Weighted-average fair value of options granted during the
   year ended December 31 (per option)                              $     9.50                        $   7.24

===================================================================================================================================
</TABLE>

The following table summarizes information about options outstanding under the
Plan at December 31, 1996:

<TABLE>
<CAPTION>
============================================================================================================================

                                            Options Outstanding                                  Options Exercisable
                      -------------------------------------------------------------      -----------------------------------
                           Number             Weighted-Average                                Number
    Range of           Outstanding at             Remaining        Weighted-Average       Exercisable at    Weighted-Average
   Exercise Prices    December 31, 1996       Contractual Life      Exercise Price       December 31, 1996   Exercise Price

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

<S>                   <C>                     <C>                  <C>                   <C>                <C>
   $12 to $23               26,434                6.0 Years              $22                  26,434               $22
    34 to 38               293,259                8.1 Years               36                 183,951                35
       47                1,750,000               10.0 Years               47                    -                   -
- ----------------------------------------------------------------------------------------------------------------------------

   $12 to $47            2,069,693                8.0 Years              $45                 210,385               $34

============================================================================================================================
</TABLE>

Shares available for future grant at December 31, 1996 were 882,066.


                                      -37-

<PAGE>   15
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

9.  RETIREMENT PLAN

The Company's qualified retirement plan covers all full-time employees. The Plan
provides annual pension benefits that are equal to 1% of the employee's annual
compensation for each year of participation.

The funding policy is in accordance with the minimum funding requirements of
ERISA.

Pension expense includes the following components:


<TABLE>
<CAPTION>
==================================================================================================================

                                                                            YEAR             Year             Year
                                                                           ENDED            Ended            Ended
                                                                    DECEMBER 31,     December 31,     December 31,
                                                                            1996             1995             1994
- ------------------------------------------------------------------------------------------------------------------

<S>                                                                 <C>              <C>              <C>      
Service cost -- benefits earned during the period                      $ 108,000        $  70,000        $  81,000
Interest cost on projected benefit obligation                            544,000          573,000          558,000
Actual return on assets                                                 (179,000)        (307,000)         130,000
Net amortization and deferral                                            (59,000)          66,000         (359,000)
- ------------------------------------------------------------------------------------------------------------------
   Net pension expense                                                 $ 414,000        $ 402,000        $ 410,000

- ------------------------------------------------------------------------------------------------------------------
Assumptions used in determining the net pension expense were:

==================================================================================================================
Discount rate                                                             7-1/2%           7-1/4%           8-1/2%
Rate of increase in compensation levels                                   5-1/2%           6-1/2%           6-1/2%
Expected rate of return on assets                                             8%               8%               8%

- ------------------------------------------------------------------------------------------------------------------
</TABLE>


The following table sets forth the Plan's funded status and the amount
recognized in the Company's balance sheet:

<TABLE>
<CAPTION>
====================================================================================

                                                        DECEMBER 31,    December 31,
                                                                1996            1995

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

<S>                                                      <C>             <C>        
Actuarial present value of benefit obligations:
   Vested benefit obligation                             $ 7,590,000     $ 7,652,000
- ------------------------------------------------------------------------------------

   Accumulated benefit obligation                        $ 7,657,000     $ 7,717,000
- ------------------------------------------------------------------------------------

   Projected benefit obligation                          $ 8,028,000     $ 8,066,000
   Plan assets at fair value                               3,915,000       3,494,000
- ------------------------------------------------------------------------------------

Projected benefit obligation in excess of plan assets      4,113,000       4,572,000
Unrecognized net obligations                              (2,135,000)     (2,122,000)
Adjustment required to recognize minimum liability         1,764,000       1,773,000
- ------------------------------------------------------------------------------------
Accrued pension costs                                    $ 3,742,000     $ 4,223,000
====================================================================================
</TABLE>


Plan assets are invested in U.S. government obligations and securities backed by
U.S. government guaranteed mortgages.
- --------------------------------------------------------------------------------


                                      -38-

<PAGE>   16
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

10.  LEASES

As lessor:

The Company leases properties to tenants. The lease terms range from less than
five years for smaller tenant spaces to as much as thirty years for major
tenants. Most of the leases provide for the payment of fixed base rentals
payable monthly in advance, and for the payment by the lessee of additional
rents based on a percentage of the tenants' sales as well as reimbursements of
real estate taxes, insurance and maintenance. As of December 31, 1996, future
base rental revenue under noncancellable operating leases, excluding rents for
leases with an original term of less than one year and rents resulting from the
exercise of renewal options, is as follows:


<TABLE>
<CAPTION>
================================================================================

Year ending December 31:                                              Amount

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

<S>                                                              <C>         
   1997                                                          $ 85,477,000
   1998                                                            84,678,000
   1999                                                            80,532,000
   2000                                                            75,029,000
   2001                                                            70,697,000
   Thereafter                                                     522,152,000
- --------------------------------------------------------------------------------
</TABLE>


These amounts do not include rentals based on tenants' sales. These percentage
rents approximated $936,000, $959,000 and $887,000 for the years ended December
31, 1996, 1995 and 1994. Bradlees accounted for 22% of property rentals for the
year ended December 31, 1996. In June 1995, Bradlees filed for protection under
Chapter 11 of the U.S. Bankruptcy Code. The Company currently leases 17
locations to Bradlees. Of these locations, 14 are fully guaranteed by Stop &
Shop Companies, Inc. ("Stop & Shop"), a wholly-owned subsidiary of Royal Ahold
NV, a leading international food retailer, and one is guaranteed as to 70% of
the rent. During 1996, Bradlees rejected three leases and assigned one lease to
Kohl's Department Stores, Inc. These four leases are fully guaranteed by Stop &
Shop. In January 1997, Bradlees received Bankruptcy Court approval to close one
of the two stores whose leases are not guaranteed by Stop & Shop. Montgomery
Ward & Co., Inc. remains liable with respect to the rent it was obligated to pay
as a previous lessor on eight of the leases guaranteed by Stop & Shop -
approximately 70% of current rent.


As lessee:

The Company is a tenant under leases for certain properties. These leases will
expire principally during the next twenty years. Future minimum lease payments
under operating leases at December 31, 1996, are as follows:

<TABLE>
<CAPTION>
================================================================================

Year ending December 31:                                              Amount

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

<S>                                                               <C>        
   1997                                                           $ 1,808,000
   1998                                                             1,819,000
   1999                                                             1,743,000
   2000                                                             1,578,000
   2001                                                             1,567,000
   Thereafter                                                      28,261,000
================================================================================
</TABLE>

Rent expense was $1,465,000, $1,395,000 and $1,313,000 for the years ended
December 31, 1996, 1995 and 1994.


                                      -39-

<PAGE>   17
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

11. CONTINGENCIES

In order to comply with environmental laws and with relevant health-based
standards, the Company has an active monitoring and maintenance program for
asbestos-containing materials ("ACMs") on its properties. The Company's program
to remove friable ACMs has been completed, except for one location. Pursuant to
the lease for this location, it is the tenant's responsibility to remove such
ACMs. The Company has received an estimate of $500,000 to remove such ACMs; if
the Company has to make such expenditure, it will not have a material adverse
effect on the Company's financial condition or results of operations.

The Company also has certain other existing and potential environmental
liabilities with respect to compliance costs relating to underground storage
tanks and cleanup costs relating to tanks at three Company sites at which
preexisting contamination was found.

The Company believes that known and potential environmental liabilities will not
have a material adverse effect on the Company's business, assets or results of
operation. However, there can be no assurance that the identification of new
areas of contamination, change in the extent or known scope of contamination,
the discovery of additional sites, or changes in cleanup requirements would not
result in significant costs to the Company.

At December 31, 1996, the Company had outstanding $600,000 of real estate
related standby letters of credit which were drawn under a $5,000,000 unsecured
line of credit with a bank bearing interest at prime.

From time-to-time, the Company has disposed of substantial amounts of real
estate to third parties for which, as to certain properties, it remains
contingently liable for rent payments or mortgage indebtedness.

There are various legal actions against the Company in the ordinary course of
business. In the opinion of management, after consultation with legal counsel,
the outcome of such matters will not have a material effect on the Company's
financial condition or results of operations.

12. REPURCHASE AGREEMENTS

The Company enters into agreements for the purchase and resale of U.S.
government obligations for periods of up to one week. The obligations purchased
under these agreements are held in safekeeping in the name of the Company by
various money center banks. The Company has the right to demand additional
collateral or return of these invested funds at any time the collateral value is
less than 102% of the invested funds plus any accrued earnings thereon.


                                      -40-

<PAGE>   18
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

13.   VORNADO MANAGEMENT CORP.

In July 1995, the Company assigned its Management Agreement with Alexander's
(see Note 3) to Vornado Management Corp. ("VMC"). In exchange, the Company
received 100% of the non-voting preferred stock of VMC which entitles it to 95%
of the distributions by VMC to its shareholders. Steven Roth and Richard West,
Trustees of the Company, own the common stock of VMC. In addition, the Company
lent $5,000,000 to VMC for working capital purposes under a three-year term loan
bearing interest at the prime rate plus 2%. VMC is responsible for its pro-rata
share of compensation and fringe benefits of employees and 30% of other expenses
which are common to both Vornado and VMC. This entity is not consolidated and
accordingly, the Company accounts for its investment in VMC on the equity
method. Below is a summarized Statement of Operations of VMC:

<TABLE>
<CAPTION>
===================================================================================
                                                                        Period from
                                                     Year Ended     July 6, 1995 to
                                              December 31, 1996   December 31, 1995

- -----------------------------------------------------------------------------------
<S>                                           <C>                 <C>        
Revenues:
   Management fees from Alexander's                 $ 5,343,000         $ 2,250,000
Expenses:                                                              
   General and administrative                        (2,691,000)         (1,130,000)
   Interest, net                                       (282,000)           (115,000)
- -----------------------------------------------------------------------------------
Income before income taxes                            2,370,000           1,005,000
Income taxes                                           (968,000)           (411,000)
- -----------------------------------------------------------------------------------
   Net income                                         1,402,000             594,000
Preferred dividends                                  (1,332,000)           (565,000)
- -----------------------------------------------------------------------------------
Net income available to common shareholders         $    70,000         $    29,000
===================================================================================
Vornado's 95% equity in income                      $ 1,332,000         $   565,000
===================================================================================
</TABLE>
                                                                     
14.   RELATED PARTY TRANSACTIONS

On December 2, 1996, Michael D. Fascitelli became the President of the Company
and was elected to the Company's Board. Mr. Fascitelli signed a five-year
employment contract under which, in addition to his annual salary, he received a
deferred payment consisting of $5,000,000 in cash and a $20,000,000 convertible
obligation payable at the Company's option in 459,770 of its Common Shares or
the cash equivalent of their appreciated value. Accordingly, cash of $5,000,000 
and 459,770 Common Shares (which are not considered outstanding for accounting 
purposes) are being held in an irrevocable trust. The deferred payment 
obligation to Mr. Fascitelli vests as of December 2, 1997.  Further, 
Mr. Fascitelli was granted options for 1,750,000 Common Shares of the Company.

At December 31, 1996, the loans due from Mr. Roth ($13,122,500), Mr. Rowan
($299,000) and Mr. Macnow ($268,000) in connection with their stock option
exercises aggregated $13,599,000 ($5,089,000 of which is shown as a reduction in
shareholders' equity). The loans bear interest at a


                                      -41-

<PAGE>   19
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

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

rate equal to the broker call rate (7.0% at December 31, 1996) but not less than
the minimum applicable federal rate provided under the Internal Revenue Code.
Interest on the loan to Mr. Roth is payable quarterly. Mr. Roth's loan is due on
December 29, 1997. The Company has agreed that on each January 1st (commencing
January 1, 1997) to forgive one-fifth of the amounts due from Mr. Rowan and Mr.
Macnow, provided that they remain employees of the Company.

The Company currently manages and leases the real estate assets of Interstate
Properties pursuant to a Management Agreement for which the Company receives a
quarterly fee equal to 4% of base rent and percentage rent and certain other
commissions. The Management Agreement has a term of one year and is
automatically renewable unless terminated by either of the parties on sixty
days' notice at the end of the term. Although the Management Agreement was not
negotiated at arms length, the Company believes based upon comparable fees
charged by other real estate companies, that its terms are fair to the Company.
For the years ended December 31, 1996, 1995 and 1994, $2,074,000, $1,150,000 and
$894,000 of management fees were earned by the Company pursuant to the
Management Agreement.

See Notes 3 and 13 for details on the Company's investment in and advances to
Alexander's and VMC.

15.  SUMMARY OF QUARTERLY RESULTS (UNAUDITED)

The following summary represents the results of operations for each quarter in
1996 and 1995:

<TABLE>
<CAPTION>
================================================================================
                                                                       Net
                                                    Net              Income
                               Revenue            Income           Per Share
- --------------------------------------------------------------------------------
<S>                           <C>               <C>                <C>  
1996 *
March 31                      $28,610,000       $15,922,000          $ .65
June 30                        29,245,000        15,120,000            .62
September 30                   29,063,000        14,939,000            .61
December 31                    29,969,000        15,383,000**          .62**

1995
March 31                      $26,216,000       $11,837,000          $ .54
June 30                        27,056,000        13,185,000            .56
September 30                   26,630,000        13,567,000            .56
December 31                    28,816,000        14,419,000            .59
</TABLE>

*   The total for the year differs from the sum of the quarters as a result of
    weighting.

**  In December 1996, the Company recognized an expense of $2,083,000, 
    representing one month's amortization of the $25,000,000 deferred payment
    due to the Company's President. Also, the Company recognized $2,053,000 of
    non-recurring income as a result of the reversal of a liability which is no
    longer required by Alexander's (which Vornado accounts for on the equity 
    method).

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

16.  DIVIDEND DISTRIBUTIONS

Dividends are characterized for Federal income tax purposes as follows:

<TABLE>
<CAPTION>
================================================================================
                                                  1996          1995       1994
- --------------------------------------------------------------------------------
<S>                                              <C>           <C>         <C>  
Ordinary income                                  100.0%        100.0%      96.0%
Return of capital (generally non-taxable)         --            --          4.0
- --------------------------------------------------------------------------------
Total                                            100.0%        100.0%     100.0%
- --------------------------------------------------------------------------------
</TABLE>

17.  SUBSEQUENT EVENT
                                            
On March 12, 1997, the Company entered into a definitive agreement 
(the "Agreement") to acquire interests in all or a portion of seven Manhattan 
office buildings and certain management and leasing assets held by the Mendik 
Company and certain of its affiliates. In conjunction with this transaction, 
the Company will convert to an Umbrella Partnership REIT (UPREIT).

The estimated consideration for the transaction is approximately $654,000,000, 
including $269,000,000 in cash, $168,000,000 in UPREIT limited partnership 
units and $217,000,000 in indebtedness. Pro forma revenue of the Mendik Company 
and affiliates' interests being acquired was approximately $109,000,000 for the 
year ended December 31, 1996.

The Agreement is subject to the consent of third parties and other customary
conditions. It is currently expected that the proposed transaction would be
consummated in the second quarter, but there can be no assurance that the
proposed transaction will be completed.


                                      -42-


<PAGE>   1

                                                                    EXHIBIT 99.2



PART I.  FINANCIAL INFORMATION

                              VORNADO REALTY TRUST

                           CONSOLIDATED BALANCE SHEETS
                   (AMOUNTS IN THOUSANDS EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                       MARCH 31,       DECEMBER 31,                                           
                                                         1997              1996                                              
                                                       ---------        ---------
<S>                                                    <C>              <C>      
 ASSETS:

 Real estate, at cost:
     Land                                              $  61,278        $  61,278
     Buildings and improvements                          327,677          327,485
     Leasehold improvements and equipment                  8,708            8,535
                                                       ---------        ---------
          Total                                          397,663          397,298
     Less accumulated depreciation and
       amortization                                     (154,016)        (151,049)
                                                       ---------        ---------
     Real estate, net                                    243,647          246,249


 Cash and cash equivalents, including U.S. 
     government obligations under repurchase
     agreements of $15,812 and $17,036                    92,427           89,696
 Marketable securities                                    28,389           27,549
 Investment in and advances to Alexander's, Inc.         109,884          107,628
 Investment in and advances to Vornado
     Management Corp.                                      5,215            5,193
 Due from officers                                         8,623            8,634
 Accounts receivable, net of allowance for
     doubtful accounts of $641 and $575                    9,861            9,786
 Officer's deferred compensation expense                  16,668           22,917
 Mortgage note receivable                                 16,918           17,000
 Receivable arising from the
     straight-lining of rents                             17,721           17,052
 Other assets                                             12,132           13,500
                                                       ---------        ---------




 TOTAL ASSETS                                          $ 561,485        $ 565,204
                                                       =========        =========
</TABLE>

<TABLE>
<CAPTION>
                                                       MARCH 31,       DECEMBER 31,
                                                         1997             1996 
                                                       ---------        ---------
<S>                                                    <C>              <C>      
LIABILITIES AND SHAREHOLDERS' EQUITY:

Notes and mortgages payable                            $ 232,197        $ 232,387
Due for U.S. treasury obligations                          9,778            9,636
Accounts payable and accrued expenses                      9,942            9,905
Deferred leasing fee income                               11,575            8,373
Officer's deferred compensation payable                   25,000           25,000
Other liabilities                                          3,731            3,646
                                                       ---------        ---------
         Total liabilities                               292,223          288,947
                                                       ---------        ---------

Commitments and contingencies
Shareholders' equity:
 Preferred shares of beneficial interest:
  no par value per share;
  authorized, 1,000,000 shares;
  issued, none
 Common shares of beneficial interest:
   $.04 par value per share;
   authorized, 50,000,000 shares;
   issued, 26,547,680
   shares in each period                                   1,044            1,044
 Additional capital                                      358,874          358,874
 Accumulated deficit                                     (84,575)         (77,574)
                                                       ---------        ---------
                                                         275,343          282,344
 Unrealized loss on securities
   available for sale                                     (1,023)            (998)
 Due from officers for purchase of common
   shares of beneficial interest                          (5,058)          (5,089)
                                                       ---------        ---------
         Total shareholders' equity                      269,262          276,257
                                                       ---------        ---------

TOTAL LIABILITIES AND
  SHAREHOLDERS' EQUITY                                 $ 561,485        $ 565,204
                                                       =========        =========
</TABLE>

                See notes to consolidated financial statements.


                                      3

<PAGE>   2
                              VORNADO REALTY TRUST

                        CONSOLIDATED STATEMENTS OF INCOME

(amounts in thousands except share amounts)

<TABLE>
<CAPTION>
                                                     FOR THE THREE MONTHS ENDED
                                                  --------------------------------
                                                    MARCH 31,           MARCH 31,
                                                      1997                1996
                                                  ------------        ------------
<S>                                               <C>                 <C>         
Revenues:
    Property rentals                              $     22,467        $     21,337
    Expense reimbursements                               6,210               6,881
    Other income (including fee income from
      related parties of $314 and $392)                    620                 392
                                                  ------------        ------------
Total revenues                                          29,297              28,610
                                                  ------------        ------------

Expenses:
    Operating                                            8,507               8,914
    Depreciation and amortization                        2,967               2,835
    General and administrative                           1,845               1,189
    Amortization of officer's deferred
       compensation expense                              6,249                  --
                                                  ------------        ------------
Total expenses                                          19,568              12,938
                                                  ------------        ------------

Operating income                                         9,729              15,672

Income/(loss) applicable to Alexander's:
    Equity in loss                                         (61)               (136)
    Depreciation                                          (150)               (157)
    Interest income on loan                              1,616               1,802
Income from investment in and advances
    to Vornado Management Corp.                            217               1,141
Interest income on mortgage
    note receivable                                        612                 594
Interest and dividend income                             1,518                 871
Interest and debt expense                               (4,078)             (4,223)
Net gain on marketable securities                          287                 358
                                                  ------------        ------------

NET INCOME                                        $      9,690        $     15,922
                                                  ============        ============

Net Income Per Share                              $        .36        $        .65
                                                  ============        ============


Weighted average number of common
  shares and common share equivalents
  outstanding during period                         26,549,698          24,464,478

Dividends per share                               $        .64        $        .61
</TABLE>


                See notes to consolidated financial statements.


                                      4

<PAGE>   3
                              VORNADO REALTY TRUST

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
(amounts in thousands)

<TABLE>
<CAPTION>
                                                                  FOR THE THREE MONTHS ENDED
                                                                  --------------------------
                                                                   MARCH 31,       MARCH 31,
                                                                     1997            1996
                                                                   --------        --------
<S>                                                                <C>             <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income                                                    $  9,690        $ 15,922
     Adjustments to reconcile net income to net
       cash provided by operations:
         Depreciation and amortization
          (including debt issuance costs)                             3,228           3,090
         Amortization of officer's deferred
          compensation expense                                        6,249              --
         Straight-lining of rental income                              (669)           (642)
         Equity in loss of Alexander's,
          including depreciation of $150 and $157                       211             293
         Net gain on marketable securities                             (287)           (358)
     Changes in assets and liabilities:
       Trading securities                                              (578)            831
       Accounts receivable                                              (75)         (1,761)
       Accounts payable and accrued expenses                             37             381
       Other                                                          1,947             446
                                                                   --------        --------
Net cash provided by operating activities                            19,753          18,202
                                                                   --------        --------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Investment in mortgage note receivable                              82         (17,000)
     Additions to real estate                                          (365)         (1,501)
     Proceeds from sale or maturity of securities
       available for sale                                                --          41,192
                                                                   --------        --------
Net cash (used in) provided by investing activities                    (283)         22,691
                                                                   --------        --------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Repayment of borrowings on U.S. treasury obligations                --         (40,036)
     Proceeds from borrowings on U.S. treasury obligations              142          10,000
     Proceeds from revolving credit facility                             --          10,000
     Repayments on mortgages                                           (190)           (175)
     Dividends paid                                                 (16,691)        (14,813)
     Exercise of stock options                                           --             676
                                                                   --------        --------
Net cash used in financing activities                               (16,739)        (34,348)
                                                                   --------        --------

Net increase in cash and cash equivalents                             2,731           6,545
Cash and cash equivalents at beginning of period                     89,696          19,127
                                                                   --------        --------

Cash and cash equivalents at end of period                         $ 92,427        $ 25,672
                                                                   ========        ========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
     Cash payments for interest                                    $  3,817        $  3,968
                                                                   ========        ========

NON-CASH TRANSACTIONS:
     Unrealized (loss) gain on securities available for sale       $    (25)       $     24
                                                                   ========        ========
</TABLE>


                See notes to consolidated financial statements.


                                      5

<PAGE>   4
                              VORNADO REALTY TRUST

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.    CONSOLIDATED FINANCIAL STATEMENTS

      The consolidated balance sheet as of March 31, 1997, the consolidated
statements of income for the three months ended March 31, 1997 and March 31,
1996 and the consolidated statements of changes in cash flows for the three
months ended March 31, 1997 and March 31, 1996 are unaudited. In the opinion of
management, all adjustments (which include only normal recurring adjustments)
necessary to present fairly the financial position, results of operations and
changes in cash flows have been made.

      Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted. These condensed consolidated
financial statements should be read in conjunction with the financial statements
and notes thereto included in the Company's 1996 Annual Report to Shareholders.
The results of operations for the period ended March 31, 1997 are not
necessarily indicative of the operating results for the full year.

2.    INVESTMENTS IN AND ADVANCES TO ALEXANDER'S (A RELATED PARTY):

      Below are summarized Statements of Operations of Alexander's:

<TABLE>
<CAPTION>
                                              Three Months       Three Months
                                                 Ended              Ended
                                             March 31, 1997     March 31, 1996
                                             --------------     --------------
<S>                                          <C>                <C>  
Statement of Operations:
  Revenues                                    $ 5,998,000        $ 4,684,000
  Expenses                                     (3,164,000)        (2,451,000)
                                              -----------        -----------
  Operating income                              2,834,000          2,233,000
  Interest and debt expense                    (3,294,000)        (3,317,000)
  Other income and interest income, net           252,000            622,000
                                              -----------        -----------
  Net loss from continuing operations         $  (208,000)       $  (462,000)
                                              ===========        ===========

Vornado's 29.3% equity in loss                $   (61,000)       $  (136,000)
                                              ===========        ===========
</TABLE>

      The Company recognized leasing fee income under a leasing agreement (the
"Leasing Agreement") with Alexander's of $171,000 and $110,000 for the three
months ended March 31, 1997 and 1996. Subject to the payment of rents by
Alexander's tenants, the Company is due $8,318,000 at March 31, 1997 under such
agreement. In addition to the leasing fees received by the Company, Vornado
Management Corp. receives management fees from Alexander's (see Note 3).


                                      6

<PAGE>   5
                              VORNADO REALTY TRUST

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3.    VORNADO MANAGEMENT CORP.

      The Company previously assigned its management and development agreement
(the "Management Agreement") with Alexander's to Vornado Management Corp.
("VMC"), an affiliate. Below are summarized Statements of Operations of VMC:

<TABLE>
<CAPTION>
                                    Three Months     Three Months
                                       Ended            Ended
                                   March 31, 1997   March 31, 1996
                                   --------------   --------------
<S>                                <C>              <C>
Revenues:
   Management fees from
     Alexander's                     $ 937,000        $ 2,430,000

Expenses:
   General and administrative          703,000            563,000
   Interest, net                        75,000             69,000
                                     ---------        -----------

Income before income taxes             159,000          1,798,000
Income taxes                            65,000            735,000
                                     ---------        -----------
   Net income                           94,000          1,063,000
Preferred dividends to Vornado         (89,000)        (1,010,000)
                                     ---------        -----------
Net income available to
   common shareholders               $   5,000        $    53,000
                                     =========        ===========
</TABLE>

      The fee income in the three months ended March 31, 1996, includes
$1,343,000 of fees related to the substantial completion of the redevelopment of
Alexander's Rego Park I property. In addition to the preferred dividends the
Company received, it also earned interest income on its loan to VMC of $128,000
and $131,000 for the three months ended March 31, 1997 and 1996.


4.    OTHER RELATED PARTY TRANSACTIONS

      The Company currently manages and leases the real estate assets of
Interstate Properties pursuant to a management agreement. Management fees earned
by the Company pursuant to the management agreement were $193,000 and $331,000
for the three months ended March 31, 1997 and 1996.


                                      7

<PAGE>   6
                              VORNADO REALTY TRUST

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



5.    SUBSEQUENT EVENTS

         Mendik Transaction

      On April 15, 1997, the Company consummated the acquisition, through an
operating partnership, of interests in all or a portion of seven Manhattan
office buildings and certain management and leasing assets held by the Mendik
Group (Bernard H. Mendik, David R. Greenbaum and certain entities controlled by 
them) and certain of its affiliates. Simultaneously with the closing of this
transaction, and in connection therewith, the Company converted to an Umbrella
Partnership REIT (UPREIT) by transferring (by contribution, merger or
otherwise) all or substantially all of the interests in its properties and
other assets to The Mendik Company, L.P., a Delaware limited partnership which
has been renamed Vornado Realty L.P. (the "Operating Partnership"), of which
the Company is the sole general partner. As a result of such conversion, the
Company's activities will be conducted through the Operating Partnership.

      The consideration for the transaction was approximately $656,000,000,
including $264,000,000 in cash, $177,000,000 in the limited partnership units of
the Operating Partnership and $215,000,000 in indebtedness.

      The Company financed the cash portion of this transaction with the
proceeds of a public offering completed on April 9, 1997, of 5,750,000
Convertible Preferred Shares of Beneficial Interest, liquidation preference
$50.00 per share. The preferred shares bear a coupon of 6-1/2% and are
convertible into common shares at $72-3/4 per share. The offering, net of
expenses, generated approximately $276,000,000.

      The unaudited proforma revenues for the Company were $53,200,000 for the
three months ended March 31, 1997, assuming the Mendik transaction had occurred
on January 1, 1997.

      In connection with the transaction, Bernard Mendik, the Chairman of the
Board of Directors of Mendik Realty, has become Co-Chairman of the Board of
Trustees and Chief Executive Officer of the Mendik Division of the Company.
David Greenbaum has become President of the Mendik Division of the Company.
Steven Roth continues as the Company's Chairman and Chief Executive Officer.

         Term Loan

      On April 15, 1997, the Company entered into a Credit Agreement with Union
Bank of Switzerland pursuant to which the Company borrowed $400,000,000. The
loan bears interest at the rate of LIBOR plus .625% (6.31% at April 15, 1997)
and matures, assuming exercise of extension options, on April 14, 1998.


                                      8

<PAGE>   7
                              VORNADO REALTY TRUST

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


6.    SUBSEQUENT EVENTS - CONTINUED


         Puerto Rico Transactions

      On April 18, 1997, the Company announced that it acquired The Montehiedra
Town Center located in San Juan, Puerto Rico, from Kmart Corporation ("Kmart")
for approximately $74,000,000, of which $63,000,000 is newly-issued ten year
indebtedness. The Montehiedra shopping center, which opened in 1994, contains
525,000 square feet, including a 135,000 square foot Kmart store. In addition,
the Company agreed to acquire Kmart's 50% interest in the Caguas Centrum
Shopping Center, which is currently under construction, located in Caguas,
Puerto Rico. This acquisition is expected to close in 1998.

         Purchase of a Mortgage

      On May 7, 1997, the Company acquired a mortgage loan from a bank secured
by a mortgage on the office building located at 90 Park Avenue, New York, New
York. The purchase price of the mortgage loan was approximately $185,000,000.
The mortgage loan, which is in default, has a face value of $193,000,000.


                                       9


<PAGE>   1

                                                                    EXHIBIT 99.3


                                INDEX TO ANNEXES



Annex                         Financial Statements                          Page
- -----                         --------------------                          ----

  A        Financial statements for the years ended December 31, 1996,
           1995 and 1994 for Two Penn Plaza Associates L.P. (a Limited
           Partnership) (including independent auditors' report)

  B        Combined financial statements for the years ended December 31,
           1996, 1995 and 1994 for M Eleven Associates, M 393 Associates
           and Eleven Penn Plaza Company (General Partnerships)
           (including independent auditors' report)

  C        Financial statements for the years ended December 31, 1996,
           1995 and 1994 for 1740 Broadway Associates, L.P. (a Limited
           Partnership) (including independent auditors' report)

  D        Financial statements for the years ended December 31, 1996,
           1995 and 1994 for 866 U.N. Plaza Associates LLC (a Limited
           Liability Company) (including independent auditors' report)

  E        Financial statements for the years ended December 31, 1996,
           1995 and 1994 for Two Park Company (a New York general
           partnership) (including independent auditors' report)

  F        Financial statements for the years ended December 31, 1996,
           1995 and 1994 for B&B Park Avenue L.P. (a Limited Partnership)
           (including independent auditors' report)

  G        Condensed consolidated pro forma financial statements for the
           Company for the year ended December 31, 1996


                                    Page 17

<PAGE>   2
                                                                         ANNEX A


                         TWO PENN PLAZA ASSOCIATES L.P.
                             (A LIMITED PARTNERSHIP)

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                       AND

                          INDEPENDENT AUDITORS' REPORT

<PAGE>   3

                         TWO PENN PLAZA ASSOCIATES L.P.

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



                                TABLE OF CONTENTS



Independent Auditors' Report                                              1

Financial Statements

   Balance Sheet                                                          2

   Statement of Income                                                    3

   Statement of Cash Flows                                                4

   Statement of Changes in Partners' Capital Deficiency                   5

   Notes to Financial Statements                                        6-14

<PAGE>   4

FRIEDMAN                                                    1700 BROADWAY     
ALPREN &                                                    NEW YORK, NY 10019
GREEN LLP                                                   212-582-1600      
CERTIFIED PUBLIC ACCOUNTANTS                                FAX 212-265-4761  

                          INDEPENDENT AUDITORS' REPORT


TO THE PARTNERS OF TWO PENN PLAZA ASSOCIATES L.P.

     We have audited the accompanying balance sheet of TWO PENN PLAZA ASSOCIATES
L.P. (a limited partnership) as of December 31, 1996 and 1995, and the related
statements of income, cash flows and changes in partners' capital deficiency for
each of the three years in the period ended December 31, 1996. These financial
statements are the responsibility of the managing general partner. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of TWO PENN PLAZA ASSOCIATES
L.P. as of December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996 in
conformity with generally accepted accounting principles.

     As discussed in Note 4(a) to the financial statements, the financial
statements as of December 31, 1995 and for the years ended December 31, 1995 and
1994 have been restated to reflect adjustments to water and sewer expense
previously recorded entirely in 1995.



                                        /s/ FRIEDMAN ALPREN & GREEN LLP





January 15, 1997, except for
   Note 2, as to which the date
   is March 12, 1997


                                      -1-
<PAGE>   5

                         TWO PENN PLAZA ASSOCIATES L.P.

                                  BALANCE SHEET

                           DECEMBER 31, 1996 AND 1995


<TABLE>
<CAPTION>
                                                                  1996                  1995
                                                             -------------         -------------
<S>                                                          <C>                   <C>          
ASSETS

Property and improvements - at cost, less accumulated
   depreciation and amortization of $ $84,044,177 and
   $80,050,988 - Note 5                                      $  40,249,466         $  40,362,894

Cash and short-term investments                                  7,822,176             5,435,297
Investment in U.S. Treasury obligations - Note 4(e)              8,118,765             5,628,317

Receivables - Note 6                                            14,954,965            16,610,622

Prepaid leasing costs                                            3,089,007             3,047,294
Other prepayments                                                   58,131                55,879
Mortgage costs                                                   3,061,956             3,892,110

Tenants' security deposits (cash in bank and
   U.S. Treasury Bills)                                            773,859               807,929
                                                             -------------         -------------

                                                             $  78,128,325         $  75,840,342
                                                             =============         =============

LIABILITIES AND PARTNERS' CAPITAL DEFICIENCY

Liabilities
   Mortgages payable - Note 7                                $ 159,100,000         $ 159,100,000
   Accrued interest payable                                        839,805             2,503,874
   Accounts payable and accrued expenses                         1,418,962               915,259
   Improvements payable                                            181,542               121,008
   Deferred income                                                 179,885               150,190
   Tenants' security deposits payable                              866,659               900,729
                                                             -------------         -------------

                                                               162,586,853           163,691,060

Commitments - Notes 7 and 10                                          --                    --

Partners' capital deficiency                                   (84,458,528)          (87,850,718)
                                                             -------------         -------------

                                                             $  78,128,325         $  75,840,342
                                                             =============         =============
</TABLE>

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

                                      -2-
<PAGE>   6
                         TWO PENN PLAZA ASSOCIATES L.P.

                               STATEMENT OF INCOME

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                         1996               1995               1994
                                                     -----------        -----------        -----------
<S>                                                  <C>                <C>                <C>        
Revenues

   Rental income                                     $41,885,873        $43,350,856        $43,067,969
   Interest                                              560,595            438,668            334,670
                                                     -----------        -----------        -----------

                                                      42,446,468         43,789,524         43,402,639
                                                     -----------        -----------        -----------

Expenses

   Renting                                                79,104            123,260            174,830
   Administrative                                        951,479          1,283,034          1,159,659
   Operating                                          12,347,504         12,815,854         12,651,141
   Real estate taxes                                   8,081,435          8,612,906          8,463,386
                                                     -----------        -----------        -----------

                                                      21,459,522         22,835,054         22,449,016
                                                     -----------        -----------        -----------

           Income before interest expense and
              depreciation and amortization           20,986,946         20,954,470         20,953,623

Interest expense                                      11,932,302         11,982,814         11,840,999
                                                     -----------        -----------        -----------

           Income before depreciation and
              amortization                             9,054,644          8,971,656          9,112,624

Depreciation and amortization                          5,642,317          5,505,290          5,089,126
                                                     -----------        -----------        -----------

           Net income                                $ 3,412,327        $ 3,466,366        $ 4,023,498
                                                     ===========        ===========        ===========
</TABLE>

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


                                      -3-
<PAGE>   7

                                          TWO PENN PLAZA ASSOCIATES L.P.

                                              STATEMENT OF CASH FLOWS

                                   YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                                1996                 1995                 1994
                                                            ------------         ------------         ------------
<S>                                                         <C>                  <C>                  <C>         
Cash flows from operating activities
   Net income                                               $  3,412,327         $  3,466,366         $  4,023,498
   Adjustments to reconcile net income to net cash
     provided by operating activities
       Depreciation and amortization of fixed assets           3,993,189            4,043,699            4,051,144
       Amortization of leasing and mortgage costs              1,649,128            1,461,591            1,037,982
       (Gain) loss on sale of marketable securities               29,155          (    13,936)                --
       Changes in assets and liabilities
         Interest receivable                                 (    19,869)         (    42,896)              21,389
         Receivables                                           1,655,657            1,050,799               88,712
         Prepaid leasing costs                               (   780,677)         (   433,087)         (   466,182)
         Other prepayments                                   (     2,252)              92,881               93,009
         Accrued interest payable                            ( 1,664,069)              35,175          (     7,927)
         Accounts payable and accrued expenses                   503,702          (    25,106)             222,079
         Leasing costs payable                                      --                   --            (    76,136)
         Deferred income                                          29,695          (       485)         (    79,876)
         Tenants' security deposits                               34,070          (    79,001)         (   303,956)
         Tenants' security deposits payable                  (    34,070)              79,001              303,956
                                                            ------------         ------------         ------------
           Net cash provided by operating activities           8,805,986            9,635,001            8,907,692
                                                            ------------         ------------         ------------
Cash flows from investing activities
   Acquisition of improvements and equipment                 ( 3,819,227)         ( 5,887,833)         ( 5,104,459)
   Acquisition of U.S. Treasury obligations                  (11,370,611)         (10,699,760)         ( 7,619,101)
   Redemption of U.S. Treasury obligations                     8,850,741            7,345,019            9,084,207
   Due from partner                                                 --            (    69,371)         (   127,788)
                                                            ------------         ------------         ------------
           Net cash used in investing activities             ( 6,339,097)         ( 9,311,945)         ( 3,767,141)
                                                            ------------         ------------         ------------
Cash flows from financing activities
   Mortgage costs                                            (    80,010)         ( 3,941,591)         (    22,372)
   Escrow for mortgage costs                                        --              3,600,000          ( 3,600,000)
   Distributions to partners                                        --                   --            ( 2,324,062)
                                                            ------------         ------------         ------------
           Net cash used in financing activities             (    80,010)         (   341,591)         ( 5,946,434)
                                                            ------------         ------------         ------------
Net increase (decrease) in cash and short-term
   investments                                                 2,386,879          (    18,535)         (   805,883)

Cash and short-term investments, beginning of year             5,435,297            5,453,832            6,259,715
                                                            ------------         ------------         ------------
Cash and short-term investments, end of year                $  7,822,176         $  5,435,297         $  5,453,832
                                                            ============         ============         ============
Supplemental cash flow disclosures
   Interest paid                                            $ 13,596,371         $ 11,947,639         $ 11,848,926
                                                            ============         ============         ============
</TABLE>

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


                                      -4-
<PAGE>   8

                         TWO PENN PLAZA ASSOCIATES L.P.

              STATEMENT OF CHANGES IN PARTNERS' CAPITAL DEFICIENCY

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                                      General Partners                       Limited Partners
                                                       --------------------------------------------    ----------------------------
                                                                                                        Union Bank
                                                                                                      of Switzerland,
                                                                                                      New York Branch,
                                                                          Mendik                        as Successor
                                                                          Realty                         Trustee for              
                                                         Bernard H.      Company,         Nancy          Account No.   Carborundum
                                           Total          Mendik           Inc.         Creek, Inc.       P-34742     Joint Venture
                                       ------------    ------------    ------------    ------------    ------------    ------------
<S>                                    <C>             <C>             <C>             <C>             <C>             <C>          
Balance, December 31, 1993             $(93,037,094)   $(16,003,268)   $   (161,648)   $   (225,822)   $(41,494,642)   $(22,359,053)

  Net income                              4,023,498         951,622           9,612           8,997       1,652,346         890,545

  Distributions                         ( 2,324,062)    (   626,485)       (  6,328)       (  4,968)    (   912,569)    (   491,837)

  Unrealized loss on U.S. 
    Treasury obligations                (    21,199)    (     4,481)       (     45)       (     49)    (     8,997)    (     4,849)
                                       ------------    ------------    ------------    ------------    ------------    ------------
Balance, December 31, 1994              (91,358,857)    (15,682,612)       (158,409)       (221,842)    (40,763,862)    (21,965,194)

  Transfers of interest
    January 1, 1995                            --              --              --              --        24,170,114            -- 

  Net income                              3,466,366         968,387           9,782           7,309         542,166         723,598

  Reversal of prior year unrealized
    loss on U.S. Treasury obligations        21,199           4,481              45              49           8,997           4,849

  Unrealized gain on U.S. Treasury
    obligations                              20,574           5,748              58              43           3,218           4,294
                                       ------------    ------------    ------------    ------------    ------------    ------------
Balance, December 31, 1995              (87,850,718)    (14,703,996)       (148,524)       (214,441)    (16,039,367)    (21,232,453)

  Transfers of interest
    January 2, 1996                            --              --              --              --        16,039,367            --   

  Transfers of interest
    December 13, 1996                          --              --              --           207,584            --              --   

  Transfers of interest
    December 17, 1996                          --              --              --              --              --              --   

  Net income                              3,412,327         925,310           9,349           6,899            --           720,537

  Reversal of prior year
    unrealized gain on U.S. 
    Treasury obligations                (    20,574)    (     5,748)       (     58)       (     43)           --       (     4,294)

  Unrealized gain on U.S. 
    Treasury obligations                        437             120               1               1            --                92
                                       ------------    ------------    ------------    ------------    ------------    ------------
Balance, December 31, 1996             $(84,458,528)   $(13,784,314)   $   (139,232)   $      -0-      $      -0-      $(20,516,118)
                                       ============    ============    ============    ============    ============    ============
</TABLE>


<TABLE>
<CAPTION>
                                                                          Limited Partners
                                       --------------------------------------------------------------------------------------------
                                         
                                         
                                         
                                         
                                                                                       Portfolio U
                                          Penby           Knatten       Bernard H.       Holdings         UBSCO           Nancy
                                        Associates          Inc.          Mendik        Corporation     Corporation     Creek, Inc.
                                       ------------    ------------    ------------    ------------    ------------    ------------
<S>                                    <C>             <C>             <C>             <C>             <C>             <C>       
Balance, December 31, 1993             $ (6,396,328)   $ (5,117,056)   $ (1,279,277)   $       --      $       --      $       --

  Net income                                255,190         204,148          51,038            --              --              --

  Distributions                          (  140,937)     (  112,750)     (   28,188)           --              --              --

  Unrealized loss on U.S. 
    Treasury obligations                 (    1,389)     (    1,111)     (      278)           --              --              --
                                       ------------    ------------    ------------    ------------    ------------    ------------
Balance, December 31, 1994               (6,283,464)     (5,026,769)     (1,256,705)           --              --

  Transfers of interest
    January 1, 1995                            --              --              --       (24,170,114)           --              --

  Net income                                207,351         165,882          41,469         800,422            --              --

  Reversal of prior year unrealized
    loss on U.S. Treasury obligations         1,389           1,111             278            --              --              --

  Unrealized gain on U.S. Treasury
    obligations                               1,231             985             246           4,751            --              --
                                       ------------    ------------    ------------    ------------    ------------    ------------
Balance, December 31, 1995               (6,073,493)     (4,858,791)     (1,214,712)    (23,364,941)           --              --

  Transfers of interest
    January 2, 1996                            --              --              --       (16,039,367)           --              --

  Transfers of interest
    December 13, 1996                          --              --              --              --              --          (207,584)

  Transfers of interest
    December 17, 1996                          --              --              --        38,130,147     (38,130,147)           --

  Net income                                206,473         165,180          41,293       1,281,966          54,941             379

  Reversal of prior year
    unrealized gain on U.S. 
    Treasury obligations                 (    1,231)     (      985)     (      246)    (     7,969)           --              --

  Unrealized gain on U.S. 
    Treasury obligations                         26              21               5             164               7            --
                                       ------------    ------------    ------------    ------------    ------------    ------------
Balance, December 31, 1996             $ (5,868,225)   $ (4,694,575)   $ (1,173,660)   $      -0-      $(38,075,199)   $   (207,205)
                                       ============    ============    ============    ============    ============    ============
</TABLE>

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


                                      -5-
<PAGE>   9

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 1 - ORGANIZATION AND GENERAL

          The Partnership, originally named Two Penn Plaza Associates, was
     organized in December 1978 to acquire, maintain and operate the property
     located at Two Penn Plaza, New York, New York. On December 21, 1993, the
     name of the Partnership was changed to Two Penn Plaza Associates L.P.


 2 - TRANSFER OF OWNERSHIP

          Pursuant to a solicitation contained in a private placement memorandum
     dated November 11, 1996, the Partnership obtained the consent of its
     partners to participate in an offering of shares of common stock in
     accordance with a preliminary registration statement filed with the
     Securities and Exchange Commission on December 18, 1996. On March 12, 1997,
     the managing general partner entered into an agreement with Vornado Realty
     Trust, a publicly traded real estate investment trust ("REIT"). The
     partners will be resolicited to obtain their consents to participate in
     this transaction, under terms and conditions similar to those stated in the
     private placement memorandum dated November 11, 1996. The REIT is a fully
     integrated, self-administered and self-managed real estate company which
     has qualified as a real estate investment trust for Federal income tax
     purposes. Upon completion of the transaction, it is anticipated that the
     Partnership will be owned by a company controlled by the REIT.


 3 - THE PARTNERSHIP AGREEMENT

     (a)  Allocation of Distributions and Net Income and Loss

               As defined in the agreement, distributions are generally as
          follows: first, $210,000 to Bernard H. Mendik and Mendik Realty
          Company, Inc. (the "Mendik Group") and then, 20% to the Mendik Group
          and 80% to the other partners in proportion to their respective
          partnership interests.

               Net income and net loss are generally allocated as follows:
          first, gross income is allocated in the same ratio as an equal amount
          of cash would have been distributed and then, deductions are allocated
          in the same ratio as the gross income.

               As described in the agreement, certain adjustments in the
          distributions and income and loss allocations are made among the
          partners for financing costs incurred to return the partners' original
          capital contributions.

                                   (Continued)


                                      -6-
<PAGE>   10

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 3 - THE PARTNERSHIP AGREEMENT (Continued)

     (b)  Transfers of Interests

               On January 1, 1995, Union Bank of Switzerland, New York Branch,
          as Successor Trustee for Account P-34742, assigned 25.735% of its
          partnership interest to Portfolio U Holdings Corporation. On January
          2, 1996, the balance of its interest (17.432%) was assigned to
          Portfolio U Holdings Corporation.

               On December 17, 1996, Portfolio U Holdings Corporation assigned
          its partnership interest to UBSCO Corporation, a Delaware corporation.

               Effective December 13, 1996, Nancy Creek, Inc. withdrew as a
          general partner and its general partnership interest was transferred
          to that of a limited partner.


 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a)  Restatement of Financial Statements

               The accompanying financial statements as of December 31, 1995 and
          for the years ended December 31, 1995 and 1994 have been restated to
          reflect adjustments to prior years' water and sewer expense for
          amounts previously recorded entirely in 1995. Restated amounts reflect
          an increase in partners' capital deficiency of $321,709 at December
          31, 1994. In addition, expenses for the years ended December 31, 1995
          and 1994 have been increased (decreased) by $(321,709) and $78,940,
          respectively.

     (b)  Use of Estimates

               The managing general partner uses estimates and assumptions in
          preparing financial statements. Those estimates and assumptions affect
          the reported amounts of assets and liabilities, the disclosure of
          contingent assets and liabilities, and the reported revenues and
          expenses.

     (c)  Rental Income

               Leases are classified as operating leases in accordance with the
          provisions of Financial Accounting Standards Board (FASB) Statement
          No. 13. One of these provisions requires the recognition of scheduled
          rent increases and rent concessions on a straight-line basis over the
          lease term. Included in rental income for the years ended December 31,
          1996, 1995 and 1994 is $(562,614), $(925,432) and $(87,863),
          respectively, representing reductions in rental income required under
          this provision.

                                   (Continued)


                                      -7-
<PAGE>   11

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (d)  Depreciation and Amortization

               Property and improvements are stated at cost. Depreciation and
          amortization charges are computed over the following estimated useful
          asset lives or periods, primarily on the straight-line basis:

<TABLE>
<CAPTION>
                        Asset                            Asset Lives
               -----------------------           ------------------------------
<S>                                              <C> 
               Building                          Lives of the existing building
                                                   components, ranging from
                                                   15 to 30 years
               Building improvements             10 to 39 years
               Furniture and equipment           5 to 7 years
               Tenant improvements               Term of related lease
               Leasing costs                     Term of related lease
               Mortgage costs                    Term of mortgage
</TABLE>

     (e)  Investment in U.S. Treasury Obligations

               The Partnership has adopted the provisions of Statement of
          Financial Accounting Standards (SFAS) No. 115, "Accounting for Certain
          Investments in Debt and Equity Securities". U.S. Treasury obligations
          are classified as available-for-sale in accordance with the provisions
          of SFAS No. 115, and carried at fair value. Net unrealized gains
          (losses) at December 31, 1996, 1995 and 1994 (presented as a component
          of partners' capital deficiency) are $437, $20,574 and $(21,199),
          respectively.

               Contractual maturities (including accrued interest) of the
          securities at December 31, 1996 are as follows:

<TABLE>
<S>                                                <C>       
                Within 1 year                      $2,133,690
                1-2 years                           5,985,075
                                                   ----------
                                                   $8,118,765
                                                   ==========
</TABLE>

               Included in the investment in U.S. Treasury obligations is
          accrued interest of $94,581 and $74,712 at December 31, 1996 and 1995,
          respectively.

                                   (Continued)


                                      -8-
<PAGE>   12

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (f)  Fair Value of Financial Instruments

               Effective for years ended after December 15, 1995, Statement of
          Financial Accounting Standards No. 107, "Disclosures about Fair Value
          of Financial Instruments", as amended, requires certain entities to
          disclose the fair value of specified financial instruments for which
          it is practicable to estimate that value. The fair value of the
          investment in U.S. Treasury obligations is presented in Note 4(e). It
          was not practicable to estimate the fair value of the mortgages
          payable and interest rate exchange agreements because quoted market
          prices do not exist and estimates could not be made through other
          means without incurring excessive costs.

     (g)  Income Taxes

               The Partnership is not a taxpaying entity for income tax purposes
          and, accordingly, no provision has been made for income taxes. The
          partners' allocable shares of the Partnership's taxable income or loss
          are reportable on their income tax returns.

     (h)  Cash and Short-Term Investments

               The Partnership considers all highly liquid investments with a
          maturity of three months or less when purchased to be short-term
          investments.

               Cash balances and certificates of deposit of approximately
          $6,194,000 and $4,706,000 at December 31, 1996 and 1995, respectively,
          are maintained in two banks and are insured by the Federal Deposit
          Insurance Corporation up to a maximum of $100,000 for each bank.

                                   (Continued)


                                      -9-
<PAGE>   13

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 5 - PROPERTY AND IMPROVEMENTS
<TABLE>
<CAPTION>
                                                        1996            1995
                                                    ------------    ------------
<S>                                                 <C>             <C>         
          Land                                      $  6,014,574    $  6,014,574
          Building                                    53,707,119      53,707,119
          Building improvements                       21,800,688      17,287,884
          Tenant improvements                         41,206,093      38,839,925
          Furniture and equipment                      1,268,843       1,240,753
          Improvements in progress                       296,326       3,323,627
                                                    ------------    ------------
                                                     124,293,643     120,413,882
            Less - Accumulated depreciation
               and amortization                       84,044,177      80,050,988
                                                    ------------    ------------
                                                    $ 40,249,466    $ 40,362,894
                                                    ============    ============
</TABLE>

 6 - RECEIVABLES

<TABLE>
<CAPTION>
                                                        1996            1995
                                                    ------------    ------------
<S>                                                 <C>             <C>         
          Receivable from tenants
            Billed and not collected                $    447,346    $  1,598,274
            Escalation accruals                           80,208         168,376
            Accrual required by FASB
               Statement No. 13 - Note 4(c)           14,017,851      14,580,465
                                                    ------------    ------------
                                                      14,545,405      16,347,115
          Due from maintenance services
            company - Note 8(b)                          185,000          25,407
          Due from partner                               197,159         197,159
          Other                                           27,401          40,941
                                                    ------------    ------------
                                                    $ 14,954,965    $ 16,610,622
                                                    ============    ============
</TABLE>

                                   (Continued)


                                      -10-
<PAGE>   14

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 7 - MORTGAGES PAYABLE

          On May 11, 1988, the Partnership entered into a loan agreement
     pursuant to which National Bank of Kuwait S.A.K., Grand Cayman Island
     branch ("NBK") agreed to lend the Partnership up to $225,000,000 to be used
     for, but not limited to, the partial or full payment of prior mortgages,
     distributions to partners, payment of loan costs, and establishing
     revolving credit and working capital facilities. At this time, it is
     believed that because of a decline in the property's market value,
     additional borrowings may not be available.

          The loans mature on May 10, 2000 and require payment of interest at a
     floating rate, as defined in the agreement. In addition, the Partnership
     has entered into interest rate exchange agreements as follows:

          On November 8, 1989, the Partnership entered into interest rate
          exchange agreements with various commercial banks (the "Banks") and
          NBK, as agent for the Banks, for an aggregate principal amount of
          $40,000,000, to expire on November 8, 1999.

          On October 6, 1992, the Partnership entered into an interest rate
          exchange agreement for $115,000,000 until October 6, 1999.

          The fixed interest was paid semiannually at the rate of 9.3625% on the
          $40,000,000 mortgage and 6.7475% on the $115,000,000 mortgage.
          Beginning November 8, 1996 and October 6, 1996, respectively, the
          interest is paid monthly at the rate of 9.2525% on the $40,000,000
          mortgage and 6.6725% on the $115,000,000 mortgage.

          Interest rates vary on the remaining $4,100,000 of the mortgages
     payable balance. The effective rates were approximately 6.2%, 6.75% and
     6.5% for the years ended December 31, 1996, 1995 and 1994, respectively.
     The overall effective interest rate paid by the Partnership was
     approximately 7.5% for each of the years ended December 31, 1996 and 1995
     and 7.4% for the year ended December 31, 1994.

                                   (Continued)


                                      -11-
<PAGE>   15

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 7 - MORTGAGES PAYABLE (Continued)

          The partners and NBK had agreed that NBK would not record the new
     mortgages arising as borrowings were made, but that NBK would have the
     option to do so upon giving notice to the Partnership, with the Partnership
     being responsible for payment of the mortgage recording tax. If for any
     reason NBK could not record the mortgage notes, then certain partners
     agreed to guarantee the debt. The partners also could voluntarily record
     the mortgage. In 1994, at the voluntary request of the Partnership, the
     Partnership paid $3,600,000 into a mortgage escrow deposit account. In
     1995, NBK recorded mortgages of $131,000,000, requiring a total payment of
     $3,941,591 for mortgage recording taxes, title insurance, and other costs.
     The Partnership paid the additional amount due in excess of the balance in
     the escrow account. Total costs were charged to mortgage costs and are
     being amortized over the remaining term of the loans.


 8 - RELATED PARTY TRANSACTIONS

     (a)  Management Services

               Management services are provided to the Partnership by Mendik
          Realty Company, Inc., a general partner of the Partnership. The annual
          management fee is 1-1/2% of rental receipts, as defined. Management
          fees for the years ended December 31, 1996, 1995 and 1994 were
          $645,539, $667,048 and $651,203, respectively.

     (b)  Maintenance Services

               Maintenance services for the property are provided at cost plus
          an allocable share of overhead expenses by a company that is
          controlled by a general partner of the Partnership. Services of the
          building engineers are provided at cost. Profits earned from direct
          tenant services are shared with the Partnership.

               For the years ended December 31, 1996, 1995 and 1994, cleaning
          and related expenses were $4,209,139, $4,167,915 and $4,009,013,
          engineering and preventive maintenance was $780,007, $902,157 and
          $747,694, and the Partnership's share of profits from tenant services
          was $326,549, $359,293 and $417,077, respectively. Amounts receivable
          from the maintenance services company were $185,000 and $25,407 at
          December 31, 1996 and 1995, respectively.

                                   (Continued)


                                      -12-
<PAGE>   16

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 8 - RELATED PARTY TRANSACTIONS (Continued)

     (b)  Maintenance Services (Continued)

               The maintenance services company occupied space in the building
          under leases which were terminated on February 1, 1995. The leases,
          for approximately 9,000 square feet, required base rent (including
          electric) of $191,819 and provided for additional rent based on
          increases in real estate taxes and operating expenses. Rental income
          from the company for the years ended December 31, 1995 and 1994 was
          $18,659 and $206,153, respectively.

     (c)  Security Services

               Security services for the property are provided at cost plus an
          allocable share of overhead expenses by a company whose controlling
          stockholder is a general partner of the Partnership. Profits earned
          from direct tenant services are shared equally with the Partnership.
          The cost of security services provided by this company for the years
          ended December 31, 1996, 1995 and 1994 was $621,709, $708,366 and
          $637,048, respectively.

     (d)  Construction Services

               Ambassador Construction Co., Inc., a partner of a partner in the
          Partnership, provides construction and related services for the
          property. Costs for the years ended December 31, 1996, 1995 and 1994
          were $110,399, $1,433,418 and $645,341, respectively.


 9 - LEASE ARRANGEMENTS

          Space in the building is rented to a large number of tenants under
     various lease agreements. These leases, which are classified as operating
     leases, include renewal options and provisions for additional rent based on
     increases in property taxes, operating expenses or porter wage rates, and
     utilities over base period amounts.

                                   (Continued)


                                      -13-
<PAGE>   17

                         TWO PENN PLAZA ASSOCIATES L.P.

                          NOTES TO FINANCIAL STATEMENTS


 9 - LEASE ARRANGEMENTS (Continued)

          Approximate minimum future rentals required under operating leases,
     excluding rentals that are cancelable at the tenant's option, are as
     follows:

<TABLE>
<CAPTION>
                Year Ending
               December 31,
               ------------
<S>                                                   <C>         
                   1997                               $ 26,667,000
                   1998                                 19,979,000
                   1999                                 19,616,000
                   2000                                 16,574,000
                   2001                                 13,959,000
                   Thereafter                           65,691,000
                                                      ------------
                                                      $162,486,000
                                                      ============
</TABLE>

          Escalations (contingent rentals) included in rental income were
     $2,752,775, $3,696,514 and $3,881,091 for the years ended December 31,
     1996, 1995 and 1994, respectively.

          Approximately 43% of total rental income was derived from two tenants
     whose leases expire between October 31, 1996 and January 31, 1998. The
     lease which expired October 31, 1996 represented approximately 30% of total
     rental income and approximately $9,920,000 of annual base rents. The other
     lease represented approximately $4,672,000 of annual base rents.


10 - COMMITMENTS

          Pursuant to the terms of leases with various tenants, the Partnership
     is obligated to pay approximately $2,050,000 of the cost of initial
     alterations to be made to the leased premises. As of December 31, 1996,
     approximately $121,000 of these costs have been incurred.

                                      -14-
<PAGE>   18

                                                                        ANNEX B


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY
                             (GENERAL PARTNERSHIPS)

                          COMBINED FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                       AND

                          INDEPENDENT AUDITORS' REPORT




<PAGE>   19


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                          COMBINED FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



                                TABLE OF CONTENTS



Independent Auditors' Report                                              1

Combined Financial Statements

   Balance Sheet at December 31, 1996 and 1995                            2

   Statement of Income                                                    3

   Statement of Cash Flows                                                4

   Statement of Changes in Partners' Capital Deficiency                   5

   Notes to Combined Financial Statements                               6-15


<PAGE>   20


FRIEDMAN                                                     1700 BROADWAY
ALPREN &                                                     NEW YORK, NY 10019
GREEN LLP                                                    212-582-1600
CERTIFIED PUBLIC ACCOUNTANTS                                 FAX 212-265-4761


                          INDEPENDENT AUDITORS' REPORT


TO THE PARTNERS OF M ELEVEN ASSOCIATES, M 393 ASSOCIATES
   AND ELEVEN PENN PLAZA COMPANY


     We have audited the accompanying combined balance sheet of M ELEVEN
ASSOCIATES, M 393 ASSOCIATES AND ELEVEN PENN PLAZA COMPANY (general
partnerships) as of December 31, 1996 and 1995, and the related combined
statements of income, cash flows and changes in partners' capital deficiency for
each of the three years in the period ended December 31, 1996. These financial
statements are the responsibility of the Partnerships' management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

     In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the combined financial position of M ELEVEN
ASSOCIATES, M 393 ASSOCIATES AND ELEVEN PENN PLAZA COMPANY as of December 31,
1996 and 1995, and the results of their operations and their cash flows for each
of the three years in the period ended December 31, 1996, in conformity with
generally accepted accounting principles.


                                             /s/ FRIEDMAN ALPREN & GREEN LLP
                                             -------------------------------


January 14, 1997, except for
   Note 2, as to which the date
   is March 12, 1997


<PAGE>   21



                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                             COMBINED BALANCE SHEET

                           DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                                          1996               1995
                                                                     --------------     --------------
<S>                                                                  <C>                <C>           
ASSETS

Property and improvements - at cost, less accumulated
   depreciation and amortization of $46,520,422 and
   $43,201,381 - Note 4                                              $   36,266,165     $   34,271,529

Cash                                                                        716,244            952,032
Restricted cash - Note 7                                                  1,062,888          3,556,630

Receivables - Note 5                                                     21,810,111         21,857,329

Escrow deposits, real estate taxes - Note 7                                 374,822            330,821
Escrow deposits, tenant costs - Note 6                                      147,341            140,119
Prepaid real estate taxes                                                 2,037,886          1,984,926
Prepaid leasing costs                                                     3,758,264          3,629,698
Other prepayments                                                            86,491             87,201

Unamortized mortgage costs                                                  293,594             31,844

Tenants' security deposits - Note 10                                        679,995            666,797
                                                                     --------------     --------------

                                                                     $   67,233,801     $   67,508,926
                                                                     ==============     ==============

LIABILITIES AND PARTNERS' CAPITAL DEFICIENCY

Liabilities
   Mortgages payable - Note 7                                        $   74,968,471     $   76,963,344
   Accrued interest payable                                                 199,778            193,468
   Accounts payable and accrued expenses                                    407,327            417,942
   Improvements payable                                                     112,262             25,989
   Leasing costs payable                                                    604,163              -
   Deferred income                                                           86,389            176,882
   Tenants' security deposits payable                                       663,764            651,074
                                                                     --------------     --------------
                                                                         77,042,154         78,428,699
Commitment - Note 11                                                          --                  --

Partners' capital deficiency                                             (9,808,353)       (10,919,773)
                                                                     --------------     --------------
                                                                     $   67,233,801     $   67,508,926
                                                                     ==============     ==============
</TABLE>


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

                                       -2-

<PAGE>   22


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                          COMBINED STATEMENT OF INCOME

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



<TABLE>
<CAPTION>
                                                                  1996                 1995                 1994
                                                            ----------------     ----------------     ----------------
<S>                                                         <C>                  <C>                  <C>             
Revenues

   Rental income                                            $     24,374,745     $     24,270,234     $     24,478,684
   Lease cancellation income                                           --               7,479,701                --
   Interest                                                          574,153              201,451               73,147
                                                            ----------------     ----------------     ----------------

                                                                  24,948,898           31,951,386           24,551,831
                                                            ----------------     ----------------     ----------------

Expenses

   Renting                                                            28,782               29,778               41,930
   Administrative                                                    840,638              991,813              865,893
   Operating                                                       7,644,611            7,397,211            6,755,338
   Real estate taxes                                               4,071,360            4,156,110            4,623,700
                                                            ----------------     ----------------     ----------------
                                                                  12,585,391           12,574,912           12,286,861
                                                            ----------------     ----------------     ----------------
           Income before interest expense and
              depreciation and amortization                       12,363,507           19,376,474           12,264,970

Interest expense                                                   7,099,948            7,222,720            7,003,505
                                                            ----------------     ----------------     ----------------

           Income before depreciation and
              amortization                                         5,263,559           12,153,754            5,261,465

Depreciation and amortization                                      4,152,139            4,654,746            3,737,260
                                                            ----------------     ----------------     ----------------

           Net income                                       $      1,111,420     $      7,499,008     $      1,524,205
                                                            ================     ================     ================
</TABLE>


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

                                       -3-
<PAGE>   23




                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                        COMBINED STATEMENT OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                         1996                1995                 1994
                                                                    -----------          -----------          -----------
<S>                                                                 <C>                  <C>                  <C>        
Cash flows from operating activities
   Net income                                                       $ 1,111,420          $ 7,499,008          $ 1,524,205
   Adjustments to reconcile net income to net
     cash provided by operating activities
       Depreciation and amortization of fixed assets                  3,319,040            3,558,110            2,721,099
       Amortization of leasing and mortgage costs                       833,099            1,096,636            1,016,161
       Changes in assets and liabilities
         Restricted cash                                              2,493,742          ( 3,004,182)         (   552,448)
         Receivables                                                    522,218          ( 5,435,467)         ( 1,479,172)
         Escrow deposits, real estate taxes                         (    44,001)         (   330,821)                --
         Prepaid real estate taxes                                  (    52,960)             215,022          ( 2,199,948)
         Prepaid leasing costs                                      (   800,639)         (   396,916)         (   381,705)
         Other prepayments                                                  710                  483              330,359
         Other assets                                                      --                   --                 16,000
         Accrued interest payable                                         6,310          (   444,521)              29,185
         Accounts payable and accrued expenses                          (10,615)              73,576          (    63,874)
         Leasing costs payable                                          604,163          (   106,546)         (   354,901)
         Lease cancellation obligation                                     --            (    13,523)         (    54,866)
         Deferred income                                            (    90,493)             176,882                 --
         Tenants' security deposits                                 (    13,198)         (    89,980)              23,045
         Tenants' security deposits payable                              12,690               74,257          (    23,045)
                                                                    -----------          -----------          -----------

           Net cash provided by operating activities                  7,891,486            2,872,018              550,095
                                                                    -----------          -----------          -----------

Cash flows from investing activities
   Acquisition of improvements                                      ( 5,227,403)         (   708,698)         ( 2,389,987)
   Con Edison rebate receivable                                     (   475,000)                --                   --
   Escrow deposits, tenant costs                                    (     7,222)         (     7,666)             842,287
   Due from partners                                                       --                   --                111,000
                                                                    -----------          -----------          -----------

           Net cash used in investing activities                    ( 5,709,625)         (   716,364)         ( 1,436,700)
                                                                    -----------          -----------          -----------

Cash flows from financing activities
   Principal payments on mortgage                                   ( 1,994,873)          (2,199,041)         (   984,017)
   Mortgage costs                                                   (   422,776)             (16,628)         (   659,994)
                                                                    -----------          -----------          -----------

           Net cash used in financing activities                    ( 2,417,649)          (2,215,669)         ( 1,644,011)
                                                                    -----------          -----------          -----------

Net decrease in cash                                                (   235,788)          (   60,015)         ( 2,530,616)

Cash, beginning of year                                                 952,032            1,012,047            3,542,663
                                                                    -----------          -----------          -----------

Cash, end of year                                                   $   716,244          $   952,032          $ 1,012,047
                                                                    ===========          ===========          ===========

Supplemental cash flow disclosures
   Interest paid                                                    $ 7,093,638          $ 7,667,241          $ 6,969,600
                                                                    ===========          ===========          ===========
</TABLE>


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

                                       -4-

<PAGE>   24

                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

          COMBINED STATEMENT OF CHANGES IN PARTNERS' CAPITAL DEFICIENCY

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994




Balance, January 1, 1994                        $ (19,942,986)

Net income                                          1,524,205
                                                -------------
Balance, December 31, 1994                        (18,418,781)

Net income                                          7,499,008
                                                -------------
Balance, December 31, 1995                        (10,919,773)

Net income                                          1,111,420
                                                -------------
Balance, December 31, 1996                      $ ( 9,808,353)
                                                =============


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

                                       -5-


<PAGE>   25


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS




1  - ORGANIZATION

          Eleven Penn Plaza Company (the "Partnership") was organized in 1980
     and acquired the property located at Eleven Penn Plaza (formerly 393
     Seventh Avenue), New York, New York on July 1, 1980. M Eleven Associates
     and M 393 Associates each own a 50% interest in Eleven Penn Plaza Company.
     All three entities (the "Partnerships") are general partnerships.


2 -  TRANSFER OF OWNERSHIP

          Pursuant to a solicitation contained in a private placement memorandum
     dated November 11, 1996, the Partnerships obtained the consent of their
     partners to participate in an offering of shares of common stock in
     accordance with a preliminary registration statement filed with the
     Securities and Exchange Commission on December 18, 1996. On March 12, 1997,
     the Partnerships entered into an agreement with Vornado Realty Trust, a
     publicly traded real estate investment trust ("REIT"). The partners will be
     resolicited to obtain their consents to participate in this transaction,
     under terms and conditions similar to those stated in the private placement
     memorandum dated November 11, 1996. The REIT is a fully integrated,
     self-administered and self-managed real estate company which has qualified
     as a real estate investment trust for Federal income tax purposes. Upon
     completion of the transaction, it is anticipated that the Partnerships will
     be owned by a company controlled by the REIT.


3 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a)  Principles of Combination

               The accompanying combined financial statements include the
          accounts of the Partnerships. All material intercompany transactions
          have been eliminated.

     (b)  Use of Estimates

               Management uses estimates and assumptions in preparing financial
          statements. Those estimates and assumptions affect the reported
          amounts of assets and liabilities, the disclosure of contingent assets
          and liabilities, and the reported revenues and expenses.


                                  (Continued)

                                      -6-

<PAGE>   26


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS



3 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (c)  Rental Income

               Leases are classified as operating leases in accordance with the
          provisions of Financial Accounting Standards Board (FASB) Statement
          No. 13. One of these provisions requires the recognition of scheduled
          rent increases and deferred rent concessions on a straight-line basis
          over the lease term. Included in rental income for the years ended
          December 31, 1996, 1995 and 1994 is $648,901, $399,100 and $1,366,630,
          respectively, representing the amounts required to be accrued under
          this provision.

     (d)  Depreciation and Amortization

               Property and improvements are stated at cost. Depreciation and
          amortization is computed over estimated useful asset lives or periods,
          primarily on the straight-line basis.

              Details are as follows:

                        Asset                    Asset Lives or Periods
                -----------------------    --------------------------------
                Building                   Lives of the building's components,
                                            ranging from 8-1/2 to 23-1/2 years
                Building improvements      15 to 39 years
                Furniture and equipment    4 to 7 years
                Tenant improvements        Term of related lease
                Leasing costs              Term of related lease
                Mortgage costs             Term of mortgage



                                  (Continued)

                                      -7-


<PAGE>   27


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS


3  - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (e)  Fair Value of Financial Instruments

               Effective for years ended after December 15, 1995, Statement of
          Financial Accounting Standards No. 107, "Disclosures about Fair Value
          of Financial Instruments", as amended, requires certain entities to
          disclose the fair value of specified financial instruments for which
          it is practicable to estimate that value. It was not practicable to
          estimate the fair value of the mortgages payable at December 31, 1996
          because quoted market prices do not exist and an estimate could not be
          made through other means without incurring excessive costs.

     (f)  Income Taxes

               The Partnerships are not taxpaying entities for income tax
          purposes and, accordingly, no provision has been made for income
          taxes. The partners' allocable shares of the Partnerships' taxable
          income or loss are reportable on their income tax returns.

     (g)  Concentrations of Credit Risk for Cash

               At December 31, 1996 and 1995, cash balances, maintained in two
          banks by the Partnership and one bank by each of the other entities,
          are insured by the Federal Deposit Insurance Corporation up to a
          maximum of $100,000 in each bank for each entity.


                                  (Continued)

                                      -8-


<PAGE>   28


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS




4 - PROPERTY AND IMPROVEMENTS

<TABLE>
<CAPTION>
                                                                1996                 1995
                                                          ----------------     ----------------

<S>                                                       <C>                  <C>             
           Land                                           $      6,213,802     $      6,213,802
           Building                                             32,123,817           32,123,817
           Building improvements                                17,047,344           16,555,076
           Tenant improvements                                  24,611,011           21,113,133
           Furniture and equipment                                 800,756              758,888
           Building improvements in progress                     1,786,072              446,250
           Tenant improvements in progress                         203,785              261,944
                                                          ----------------     ----------------

                                                                82,786,587           77,472,910
             Less - Accumulated depreciation
                and amortization                                46,520,422           43,201,381
                                                          ----------------     ----------------

                                                          $     36,266,165     $     34,271,529
                                                          ================     ================
</TABLE>


5 - RECEIVABLES

<TABLE>
<CAPTION>
                                                                1996                 1995
                                                          ----------------     ----------------
<S>                                                       <C>                  <C>             
           Receivable from tenants
             Billed and not collected                     $        347,511     $         75,783
             Accruals                                              271,101              577,981
             Lease cancellation (a)                              5,259,514            6,315,744
           Accruals required by FASB
             Statement No. 13 - Note 3(c)                       15,368,413           14,719,512
           Con Edison rebate - chiller replacement                 475,000                -
           Due from maintenance services
             and security services companies,
             net - Notes 8(b) and 8(c)                              23,547              163,673
           Insurance claims                                         64,114                4,092
           Other                                                       911                  544
                                                          ----------------     ----------------

                                                          $     21,810,111     $     21,857,329
                                                          ================     ================
</TABLE>

                                  (Continued)

                                      -9-


<PAGE>   29


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS


5 - RECEIVABLES (Continued)

     (a)  In 1995, the Partnership entered into an agreement with a tenant to
          terminate, effective October 1, 1995, the tenant's obligations under a
          lease covering certain space in the property. The present value of
          total principal payments to be received, allocable to this
          transaction, was $6,528,000. Interest has been imputed at 8%. Monthly
          payments will range from approximately $9,000 to $138,000 from October
          1, 1995 through June 1, 2001. Additionally, payments of approximately
          $253,000 and $1,188,000 were received in October 1995 and January
          1996, respectively. Income recognized in 1995, net of an adjustment of
          approximately $1,409,000 for rent income previously recognized on the
          straight-line basis (see Note 3(c)), was approximately $5,119,000. In
          addition, related prepaid leasing costs and unamortized tenant
          improvements of approximately $181,000 and $669,000, respectively,
          were written off at October 1, 1995.

          An agreement with the same tenant provides for the surrender of
          additional space in 1997. The present value of principal payments to
          be received, allocable to this transaction, total $17,938,000, and
          monthly payments will be required through June 1, 2001. Interest will
          also be imputed at 8%. Income to be recognized in 1997, net of an
          adjustment of approximately $3,691,000 for rent income previously
          recognized on the straight-line basis (see Note 3(c)), will be
          approximately $14,247,000. In addition, related prepaid leasing costs
          and unamortized tenant improvements of approximately $578,000 and
          $2,100,000, respectively, will be written off in 1997.


6 - ESCROW DEPOSITS, TENANT COSTS

          Payments required to be made by the Partnership for tenant improvement
     and leasing costs for a tenant are held in escrow. The funds are released
     as invoices are approved.


                                  (Continued)

                                      -10-


<PAGE>   30


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS



7 - MORTGAGES PAYABLE

<TABLE>
<CAPTION>
                                                             1996                 1995
                                                       ----------------     ----------------
<S>                                                    <C>                  <C>             
          The Equitable Life Assurance
            Society of the United States (a)           $     53,835,471     $     55,830,344
          Citicorp Real Estate, Inc. (b)                     21,133,000           21,133,000
                                                       ----------------     ----------------
                                                       $     74,968,471     $     76,963,344
                                                       ================     ================
</TABLE>


     (a)  The Partnership borrowed $60,000,000 from The Equitable Life Assurance
          Society of the United States, secured by a first mortgage on the
          property. The mortgage agreement required monthly payments of $540,956
          from January 2, 1994 through January 1, 1995 and $614,723 through
          January 1, 1996, including interest at 9.25% a year. Effective January
          30, 1996, monthly payments of $604,829 including interest at 9.25% a
          year are required through January 31, 1999, the extended maturity
          date, at which time the principal balance of approximately $48,850,000
          will be payable. The Partnership can prepay the principal balance, in
          full, but not in part, without penalty at any time during the last
          three months prior to maturity, with 30 days' written notice. At any
          other time, prepayment of principal can be made, in full, but not in
          part, by giving 30 days' written notice and paying a 2% prepayment
          penalty.

          Annual maturities of principal at December 31, 1996 are approximately
          as follows:

           Year Ending
           December 31,
           ------------
               1997                          $   2,200,000
               1998                              2,500,000
               1999                             49,100,000
                                             -------------
                                             $  53,800,000
                                             =============
                             

          The Partnership is also required to make monthly payments into a real
          estate tax escrow account.


                                  (Continued)

                                      -11-

<PAGE>   31


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS


7 -  MORTGAGES PAYABLE (Continued)

     (b)  A second mortgage loan with Citicorp Real Estate, Inc. matured on
          March 30, 1994 and was extended to February 1, 1996. Interest only was
          paid at a variable base rate, as defined. The effective rates for the
          period January 1, 1996 through January 29, 1996 and for the years
          ended December 31, 1995 and 1994 were 8.75%, 9.20% and 7.50%,
          respectively. Effective January 30, 1996, the maturity date was
          extended to January 31, 1999, and payments of interest only at 9.25% a
          year are required. The mortgage principal balance can be prepaid, in
          full or in part, at any time without penalty.

     (c)  An agreement for the collection of rents was entered into during 1994
          between the mortgagees and the Partnership, pursuant to which all
          rents are deposited into an account directly controlled by the
          mortgagees. Any cash required by the Partnership to fund operations
          must be requisitioned from the mortgagees.


8 - RELATED PARTY TRANSACTIONS

     (a)  Management Services

               Management services are provided by Mendik Realty Company, Inc.,
          a corporation which is a general partner of a partner in the
          Partnership. The annual management fee is 2% of gross rental income.
          Total management fees for the years ended December 31, 1996, 1995 and
          1994 were $503,935, $533,029 and $462,395, respectively. The amounts
          payable at December 31, 1996 and 1995 were $11,015 and $23,174,
          respectively.

     (b)  Maintenance Services

               Maintenance services for the property are provided at cost plus
          an allocable share of overhead expenses by a company controlled by the
          managing partner of the Partnership. Services of building engineers
          are provided at cost. Profits earned from direct tenant services are
          shared with the Partnership.


                                  (Continued)

                                      -12-

<PAGE>   32


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS



8 -  RELATED PARTY TRANSACTIONS (Continued)

     (b)  Maintenance Services (Continued)

               Cleaning and related expenses for the years ended December 31,
          1996, 1995 and 1994 were $2,685,969, $2,476,880 and $2,238,451,
          respectively, engineering and preventive maintenance services were
          $668,513, $764,855 and $675,818, respectively, and the Partnership's
          share of the profits from tenant services was $178,788, $153,797 and
          $171,871, respectively. The net amounts receivable from the
          maintenance services company at December 31, 1996 and 1995 were
          $36,009 and $162,697, respectively.

     (c)  Security Services

               Security services for the property are provided at cost plus an
          allocable share of overhead expenses by a company whose stockholder is
          the managing partner of the Partnership. Profits earned from direct
          tenant services are shared with the Partnership. Security services
          provided by this company for the years ended December 31, 1996, 1995
          and 1994 were $374,641, $343,271 and $358,783, respectively. The net
          amount payable at December 31, 1996 was $12,462, and the amount
          receivable at December 31, 1995 was $976.


9 -  LEASE ARRANGEMENTS

          Space in the building is rented by the Partnership to a large number
     of tenants under various lease agreements. These leases, which are
     classified as operating leases, include renewal options and provisions for
     additional rent based on increases in real estate taxes, operating expenses
     or porter wage rates, and utilities over base period amounts.



                                  (Continued)

                                      -13-


<PAGE>   33


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS



9 -  LEASE ARRANGEMENTS (Continued)

          Approximate minimum future rentals required under operating leases at
     December 31, 1996, excluding rentals that are cancelable at the tenant's
     option, are as follows:

           Year Ending
            December 31,
            ------------
              1997                           $  15,382,000
              1998                              16,379,000
              1999                              15,581,000
              2000                              14,446,000
              2001                              14,928,000
              Thereafter                        54,998,000
                                             -------------

                                            $  131,714,000
                                            ==============

          Escalations (contingent rentals) included in rental income were
     $2,414,610, $2,468,169 and $2,461,280 for the years ended December 31,
     1996, 1995 and 1994, respectively.

          At December 31, 1996, a tenant with an annual base rent of
     approximately $4,147,000 under a lease expiring December 31, 2002 provided
     22% of base rental income. Another tenant, who is surrendering its lease as
     of January 1, 1997, provided approximately $4,387,000, or 23%, of annual
     base rental income. The surrender agreement is described in Note 5(a).

          The maintenance services company occupies space in the building under
     a 10-year lease which began on February 1, 1995. The lease, for
     approximately 12,300 square feet, requires annual base rent (including
     electric) of $98,400 and provides for additional rent based on increases in
     real estate taxes. The lease provided for a 16-month rent abatement until
     August 1996. Included in the amount required to be accrued by FASB
     Statement No. 13 at December 31, 1996 is $131,097 for this lease.



                                  (Continued)

                                      -14-


<PAGE>   34


                              M ELEVEN ASSOCIATES,
                              M 393 ASSOCIATES AND
                            ELEVEN PENN PLAZA COMPANY

                     NOTES TO COMBINED FINANCIAL STATEMENTS



10 - TENANTS' SECURITY DEPOSITS

          In addition to cash deposits, the Partnership is holding letters of
     credit of $102,795 at December 31, 1996 and 1995 as tenants' security
     deposits pursuant to lease agreements.


11 - COMMITMENT

          The Partnership has entered into a contract for a chiller replacement
     project. The total cost of the project will be approximately $2,500,000, of
     which approximately $475,000 will be funded by a Con Edison rebate program.
     At December 31, 1996, approximately $2,256,000 of these costs have been
     incurred, of which approximately $2,247,000 has been paid. The rebate
     receivable from Con Edison of $475,000 has been recorded at December 31,
     1996.



                                      -15-

<PAGE>   35
                                                                       ANNEX C


                         1740 BROADWAY ASSOCIATES, L.P.
                             (A LIMITED PARTNERSHIP)

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                       AND

                          INDEPENDENT AUDITORS' REPORT

<PAGE>   36

                         1740 BROADWAY ASSOCIATES, L.P.

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



                                TABLE OF CONTENTS



Independent Auditors' Report                                                1

Financial Statements

   Balance Sheet at December 31, 1996 and 1995                              2

   Statement of Income                                                      3

   Statement of Cash Flows                                                  4

   Statement of Changes in Partners' Capital                                5

   Notes to Financial Statements                                          6-13

<PAGE>   37


FRIEDMAN                                                    1700 BROADWAY     
ALPREN &                                                    NEW YORK, NY 10019
GREEN LLP                                                   212-582-1600      
CERTIFIED PUBLIC ACCOUNTANTS                                FAX 212-265-4761  


                          INDEPENDENT AUDITORS' REPORT


TO THE PARTNERS OF 1740 BROADWAY ASSOCIATES, L.P.


     We have audited the accompanying balance sheet of 1740 BROADWAY ASSOCIATES,
L.P. (a limited partnership) as of December 31, 1996 and 1995, and the related
statements of income, cash flows and changes in partners' capital for each of
the three years in the period ended December 31, 1996. These financial
statements are the responsibility of the managing general partner. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of 1740 BROADWAY ASSOCIATES,
L.P. as of December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996 in
conformity with generally accepted accounting principles.



                                        /S/ FRIEDMAN ALPREN & GREEN LLP




January 16, 1997, except for
   Note 2, as to which the date
   is March 12, 1997


                                      -1-
<PAGE>   38

                         1740 BROADWAY ASSOCIATES, L.P.

                                  BALANCE SHEET

                           DECEMBER 31, 1996 AND 1995


<TABLE>
<CAPTION>
                                                                   1996                1995
                                                               ------------        ------------
<S>                                                            <C>                 <C>         
ASSETS

Property and improvements - at cost, less
   accumulated depreciation and amortization of
   $18,085,937 and $14,957,089 - Note 5                        $ 96,741,899        $ 99,017,284

Cash and short-term investments                                   4,557,595           2,320,557
Investment in U.S. Treasury obligations - Note 4(d)               2,119,196           4,890,481

Receivables - Note 6                                             12,110,468           9,680,435

Prepaid leasing costs, less accumulated amortization
   of $623,857 and $478,844                                       5,128,964           1,668,658
Tenant acquisition costs, less accumulated amortization
   of $2,547,797 and $2,062,988                                   6,907,943           7,669,918
Other prepayments                                                    19,145              19,456

Tenants' security deposits - Note 10                                525,158             527,123
                                                               ------------        ------------

                                                               $128,110,368        $125,793,912
                                                               ============        ============

LIABILITIES AND PARTNERS' CAPITAL

Liabilities
   Tenant acquisition costs payable - Note 7                   $  4,524,761        $  6,290,088
   Accounts payable and accrued expenses                            267,325             224,930
   Leasing costs payable                                          1,301,115                --
   Improvements payable                                             130,279                --
   Deferred income                                                     --                28,118
   Tenants' security deposits payable                               525,158             527,123
                                                               ------------        ------------

                                                                  6,748,638           7,070,259

Commitments - Note 11                                                  --                  --

Partners' capital                                               121,361,730         118,723,653
                                                               ------------        ------------

                                                               $128,110,368        $125,793,912
                                                               ============        ============
</TABLE>

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


                                      -2-
<PAGE>   39

                         1740 BROADWAY ASSOCIATES, L.P.

                               STATEMENT OF INCOME

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



<TABLE>
<CAPTION>
                                                     1996               1995               1994
                                                 -----------        -----------        -----------
<S>                                              <C>                <C>                <C>        
Revenues

   Rental income                                 $20,035,207        $20,477,492        $20,894,991
   Lease cancellation income                       2,150,943               --                 --
   Interest                                          520,228            936,262            498,069
                                                 -----------        -----------        -----------

                                                  22,706,378         21,413,754         21,393,060
                                                 -----------        -----------        -----------

Expenses

   Renting                                            23,483             20,847             25,145
   Administrative                                    502,324            567,837            325,085
   Operating                                       4,665,046          4,529,149          4,266,154
   Real estate taxes                               3,866,918          3,771,745          3,753,418
                                                 -----------        -----------        -----------

                                                   9,057,771          8,889,578          8,369,802
                                                 -----------        -----------        -----------

           Income before depreciation and
              amortization                        13,648,607         12,524,176         13,023,258

Depreciation and amortization                      3,758,670          3,979,628          3,947,037
                                                 -----------        -----------        -----------

           Net income                            $ 9,889,937        $ 8,544,548        $ 9,076,221
                                                 ===========        ===========        ===========
</TABLE>

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


                                      -3-
<PAGE>   40

                         1740 BROADWAY ASSOCIATES, L.P.

                             STATEMENT OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



<TABLE>
<CAPTION>
                                                                   1996                 1995                 1994
                                                              ------------         ------------         ------------
<S>                                                           <C>                  <C>                  <C>         
Cash flows from operating activities
   Net income                                                 $  9,889,937         $  8,544,548         $  9,076,221
   Adjustments to reconcile net income to net
     cash provided by operating activities
       Depreciation and amortization of fixed assets             3,128,848            3,114,097            3,084,137
       Amortization of leasing, tenant acquisition and
         organization costs                                        629,822              865,531              862,900
       Changes in assets and liabilities
         Accrued interest, U.S. Treasury obligations                33,851               46,696          (    83,772)
         Receivables                                           ( 2,574,236)         (   388,441)         ( 3,037,072)
         Prepaid leasing costs                                 ( 3,605,319)         (     7,473)         (   295,099)
         Tenant acquisition costs                                  277,166                 --            ( 1,707,906)
         Other prepayments                                             311          (     8,952)         (    10,504)
         Tenant acquisition costs payable                      ( 1,765,327)         (   994,229)             485,545
         Accounts payable and accrued expenses                      42,395               58,463          (    49,411)
         Leasing costs payable                                   1,301,115                 --                   --
         Deferred income                                       (    28,118)         (    53,498)              62,539
         Tenants' security deposits                                  1,965                1,934          (     7,848)
         Tenants' security deposits payable                    (     1,965)         (     1,934)               7,848
                                                              ------------         ------------         ------------

           Net cash provided by operating activities             7,330,445           11,176,742            8,387,578
                                                              ------------         ------------         ------------

Cash flows from investing activities
   Acquisition of property and improvements                    (   723,184)         (   870,626)         (   807,256)
   Acquisition of U.S. Treasury obligations                    ( 7,968,520)         (18,564,266)         (11,108,954)
   Redemption of U.S. Treasury obligations                      10,688,130           21,622,418            4,501,224
   Loan receivable                                                 144,203              119,985               91,253
                                                              ------------         ------------         ------------

           Net cash provided by (used in)
              investing activities                               2,140,629            2,307,511          ( 7,323,733)
                                                              ------------         ------------         ------------

Cash flows from financing activities
   Distributions to partners                                   ( 7,234,036)         (15,263,195)         ( 5,817,593)
                                                              ------------         ------------         ------------

Net increase (decrease) in cash and
   short-term investments                                        2,237,038          ( 1,778,942)         ( 4,753,748)

Cash and short-term investments, beginning of year               2,320,557            4,099,499            8,853,247
                                                              ------------         ------------         ------------

Cash and short-term investments, end of year                  $  4,557,595         $  2,320,557         $  4,099,499
                                                              ============         ============         ============
</TABLE>

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


                                      -4-
<PAGE>   41

                         1740 BROADWAY ASSOCIATES, L.P.

                    STATEMENT OF CHANGES IN PARTNERS' CAPITAL

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



<TABLE>
<CAPTION>
                                                                               General Partners                  Limited Partners
                                                                       -----------------------------------       ----------------
                                                                                                                   Union Bank
                                                                                                                 of Switzerland,
                                                                                                                 New York Branch,
                                                                                                                   as Successor
                                                                           Mendik                Nancy              Trustee for
                                                     Total               1740 Corp.           Creek, Inc.         Account P-34742
                                                 -------------         -------------         -------------       ----------------
<S>                                              <C>                   <C>                   <C>                   <C>          
Balance, January 1, 1994                         $ 122,168,116         $      41,375         $     590,929         $  59,661,550

   Net income                                        9,076,221                 3,077                43,900             4,432,311

   Distributions                                  (  5,817,593)              ( 1,972)             ( 28,139)          ( 2,840,981)

   Unrealized loss on U.S. Treasury
     obligations                                  (    114,233)              (    39)             (    553)          (    55,784)
                                                 -------------         -------------         -------------         -------------

Balance, December 31, 1994                         125,312,511                42,441               606,137            61,197,096

   Transfers of interest January 1, 1995                  --                    --                    --             (61,197,096)

   Net income                                        8,544,548                 2,897                41,328                  --   

   Distributions                                  ( 15,263,195)              ( 5,174)             ( 73,827)                 --   

   Reversal of prior year unrealized loss
     on U.S. Treasury obligations                      114,233                    39                   553                  --   

   Unrealized gain on U.S. Treasury
     obligations                                        15,556                     5                    75                  --   
                                                 -------------         -------------         -------------         -------------

Balance, December 31, 1995                         118,723,653                40,208               574,266                  --   

   Transfers of interest December 17, 1996                --                    --                    --                    --   


   Net income                                        9,889,937                 3,352                47,837                  --   

   Distributions                                  (  7,234,036)              ( 2,452)             ( 34,990)                 --   

   Reversal of prior year unrealized gain
     on U.S. Treasury obligations                 (     15,556)              (     5)             (     75)                 --   

   Unrealized loss on U.S. Treasury
     obligations                                  (      2,268)              (     1)             (     11)                 --   
                                                 -------------         -------------         -------------         -------------

Balance, December 31, 1996                       $ 121,361,730         $      41,102         $     587,027         $       -0-
                                                 =============         =============         =============         =============
</TABLE>


<TABLE>
<CAPTION>
                                                                                 Limited Partners
                                                 -------------------------------------------------------------------------------



                                                  Carborundum          1740 Broadway          Portfolio U
                                                    Center               Investment            Holdings                UBSCO
                                                 Joint Venture             Company            Corporation           Corporation
                                                 -------------         -------------         -------------         -------------
<S>                                              <C>                   <C>                   <C>                   <C>        
Balance, January 1, 1994                         $  58,502,226         $   3,372,036         $        --           $        --

   Net income                                        4,346,183               250,750                  --                    --

   Distributions                                  (  2,785,777)         (    160,724)                 --                    --

   Unrealized loss on U.S. Treasury
     obligations                                  (     54,701)         (      3,156)                 --                    --
                                                 -------------         -------------         -------------         -------------

Balance, December 31, 1994                          60,007,931             3,458,906                  --                    --

   Transfers of interest January 1, 1995                  --                    --              61,197,096                  --

   Net income                                        4,091,589               236,062             4,172,672                  --

   Distributions                                  (  7,308,840)         (    421,678)         (  7,453,676)                 --

   Reversal of prior year unrealized loss
     on U.S. Treasury obligations                       54,701                 3,156                55,784                  --

   Unrealized gain on U.S. Treasury
     obligations                                         7,449                   430                 7,597                  --
                                                 -------------         -------------         -------------         -------------

Balance, December 31, 1995                          56,852,830             3,276,876            57,979,473                  --

   Transfers of interest December 17, 1996                --                    --            ( 59,069,325)           59,069,325


   Net income                                        4,735,835               273,230             4,631,203               198,480

   Distributions                                  (  3,464,046)         (    199,856)         (  3,532,692)                 --

   Reversal of prior year unrealized gain
     on U.S. Treasury obligations                 (      7,449)         (        430)         (      7,597)                 --

   Unrealized loss on U.S. Treasury
     obligations                                  (      1,086)         (         63)         (      1,062)          (        45)
                                                 -------------         -------------         -------------         -------------

Balance, December 31, 1996                       $  58,116,084         $   3,349,757         $       -0-           $  59,267,760
                                                 =============         =============         =============         =============
</TABLE>

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


                                      -5-
<PAGE>   42

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 1 - ORGANIZATION

          1740 Broadway Associates, L.P. was organized on December 11, 1990 to
     acquire, maintain and operate the property located at 1740 Broadway, New
     York, New York. The property was acquired December 17, 1990.


 2 - TRANSFER OF OWNERSHIP

          Pursuant to a solicitation contained in a private placement memorandum
     dated November 11, 1996, the Partnership obtained the consent of its
     partners to participate in an offering of shares of common stock in
     accordance with a preliminary registration statement filed with the
     Securities and Exchange Commission on December 18, 1996. On March 12, 1997,
     the managing general partner entered into an agreement with Vornado Realty
     Trust, a publicly traded real estate investment trust ("REIT"). The
     partners will be resolicited to obtain their consents to participate in
     this transaction, under terms and conditions similar to those stated in the
     private placement memorandum dated November 11, 1996. The REIT is a fully
     integrated, self-administered and self-managed real estate company which
     has qualified as a real estate investment trust for Federal income tax
     purposes. Upon completion of the transaction, it is anticipated that the
     Partnership will be owned by a company controlled by the REIT.


 3 - THE PARTNERSHIP AGREEMENT

     (a)  Capital Contributions

               In addition to partners' initial capital contributions of
          $60,000,000 and investment capital contributions of $50,000,000, each
          partner has agreed to contribute additional capital aggregating
          $8,000,000 to fund the Partnership's additional capital needs, as
          defined. As of December 31, 1996 and 1995, the partners have
          contributed $6,351,878 in additional capital.

     (b)  Allocation of Net Income, Net Loss and Distributions

               As defined in the agreement, allocations to the partners are in
          accordance with their respective partnership interests.

     (c)  Transfers of Interests

               On January 1, 1995, Union Bank of Switzerland, New York Branch,
          as Successor Trustee for Account P-34742, assigned its partnership
          interest to Portfolio U Holdings Corporation, a Delaware corporation.

                                  (Continued)


                                      -6-
<PAGE>   43

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 3 - THE PARTNERSHIP AGREEMENT (Continued)

     (c)  Transfers of Interests (Continued)

               On December 17, 1996, Portfolio U Holdings Corporation assigned
          its partnership interest to UBSCO Corporation, a Delaware corporation.


 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a)  Use of Estimates

               The managing general partner uses estimates and assumptions in
          preparing financial statements. Those estimates and assumptions affect
          the reported amounts of assets and liabilities, the disclosure of
          contingent assets and liabilities, and the reported revenues and
          expenses.

     (b)  Rental Income

               Leases are classified as operating leases in accordance with the
          provisions of Financial Accounting Standards Board (FASB) Statement
          No. 13. One of these provisions requires the recognition of scheduled
          rent increases and deferred rent concessions on a straight-line basis
          over the lease term. Rental income includes $2,040,294, $599,138 and
          $1,161,628 for the years ended December 31, 1996, 1995 and 1994,
          respectively, representing the amounts required to be accrued under
          this provision (see Note 6).

     (c)  Depreciation and Amortization

               Property and improvements are stated at cost. Depreciation and
          amortization is computed using the straight-line method over the
          following estimated useful asset lives:

<TABLE>
<CAPTION>
                   Asset                            Useful Asset Lives
          ------------------------                ----------------------
<S>                                               <C>  
          Building                                31-1/2 years
          Building improvements                   31-1/2 and 39 years
          Tenant improvements                     Term of related lease
          Equipment                               5 and 7 years
          Leasing costs                           Term of related lease
          Tenant acquisition costs                Term of related lease
          Organization costs                      5 years
</TABLE>

               Organization costs have been fully amortized.

                                  (Continued)


                                      -7-
<PAGE>   44

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (d)  Investment in U.S. Treasury Obligations

               The Partnership has adopted the provisions of Statement of
          Financial Accounting Standards (SFAS) No. 115, "Accounting for Certain
          Investments in Debt and Equity Securities". U.S. Treasury obligations
          are classified as available-for-sale and carried at fair value. The
          net unrealized gain (loss) at December 31, 1996 and 1995 (presented as
          components of partners' capital) was $(2,268) and $15,556,
          respectively. Contractual maturities (including accrued interest) of
          the securities at December 31, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>
                                                1996              1995
                                             ----------        ----------

<S>                                          <C>               <C>       
                Within 1 year                $  621,148        $1,489,068
                1 to 2 years                  1,498,048         3,401,413
                                             ----------        ----------

                                             $2,119,196        $4,890,481
                                             ==========        ==========
</TABLE>

               Accrued interest included in the investment in U.S. Treasury
          obligations totals $29,731 and $63,582 at December 31, 1996 and 1995,
          respectively.

     (e)  Fair Value of Financial Instruments

               Effective for years ended after December 15, 1995, Statement of
          Financial Accounting Standards No. 107, "Disclosures about Fair Value
          of Financial Instruments", as amended, requires certain entities to
          disclose the fair value of specified financial instruments for which
          it is practicable to estimate that value. The fair value of the
          investment in U.S. Treasury obligations is presented in Note 4(d). It
          was not practicable to estimate the fair value of notes and loans
          receivable because quoted market prices do not exist and estimates
          could not be made through other means without incurring excessive
          costs.

                                  (Continued)


                                      -8-
<PAGE>   45

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 4 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (f)  Income Taxes

               The Partnership is not a taxpaying entity for income tax purposes
          and, accordingly, no provision has been made for income taxes. The
          partners' allocable shares of the Partnership's taxable income or loss
          are reportable on their income tax returns.

     (g)  Cash and Short-Term Investments

               The Partnership considers all highly liquid investments with a
          maturity of three months or less when purchased to be short-term
          investments.

               Cash balances of approximately $4,180,000 and $1,956,000 at
          December 31, 1996 and 1995, respectively, are maintained in one bank,
          generally in interest-bearing accounts, and are insured by the Federal
          Deposit Insurance Corporation up to a maximum of $100,000.


 5 - PROPERTY AND IMPROVEMENTS

<TABLE>
<CAPTION>
                                                       1996            1995
                                                   ------------    ------------

<S>                                                <C>             <C>         
          Land                                     $ 20,520,077    $ 20,520,077
          Building                                   86,722,856      86,722,856
          Building improvements                       3,009,502       1,435,392
          Tenant improvements                         4,384,732       4,384,732
          Furniture and equipment                        40,692          40,692
          Improvements in progress                      149,977         870,624
                                                   ------------    ------------

                                                    114,827,836     113,974,373
             Less - Accumulated depreciation
               and amortization                      18,085,937      14,957,089
                                                   ------------    ------------

                                                   $ 96,741,899    $ 99,017,284
                                                   ============    ============
</TABLE>

                                  (Continued)


                                      -9-
<PAGE>   46

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 6 - RECEIVABLES

<TABLE>
<CAPTION>
                                                       1996            1995
                                                   -----------     -----------
<S>                                                <C>             <C>        
          Receivable from tenants - billed
             and not collected                     $   112,097     $    53,176
          Lease cancellation (a)                       677,797            --
          Escalation accruals                          175,571         286,821
          Accrual required by FASB
             Statement No. 13 - Note 4(b)            9,504,880       7,464,586
          Note receivable - tenant
             improvements (b)                          167,323         182,524
          Loan receivable (c)                        1,444,799       1,589,002
          Due from maintenance services
             company - Note 8(b)                        19,032          96,091
          Other                                          8,969           8,235
                                                   -----------     -----------
                                                   $12,110,468     $ 9,680,435
                                                   ===========     ===========
</TABLE>

     (a)  A lease cancellation agreement with a tenant, effective August 1,
          1996, provides for payments by the tenant of $1,200,000 plus 17
          monthly payments of $58,961. The total of the monthly payments,
          $1,002,328, was recorded at its present value at August 1, 1996,
          assuming an 8% interest rate.

     (b)  Matures on September 1, 2003 and requires monthly payments of $3,024
          including interest at 12% a year.

     (c)  The loan, which is receivable from the subtenant described in Note 7,
          matures on February 1, 2001 and requires monthly payments of $23,790
          including interest at 10% a year. The balance due at maturity will be
          approximately $737,000.


 7 - TENANT ACQUISITION COSTS

          Under the provisions of a leasing arrangement which commenced in
     November 1992, the Partnership has assumed the tenant's obligation under a
     pre-existing lease expiring in November 2000. The space was subleased as of
     April 28, 1993 for the full lease term. The Partnership's total estimated
     cost, net of sublease income, is $9,456,000, which is being amortized on a
     straight-line basis over the term of the tenant's lease with the
     Partnership, expiring December 2007.

                                  (Continued)


                                      -10-
<PAGE>   47

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 8 - RELATED PARTY TRANSACTIONS

     (a)  Management and Leasing Services

               Management and leasing services are provided to the Partnership
          by Mendik Realty Company, Inc. (MRC), whose controlling stockholder is
          also the controlling stockholder of Mendik 1740 Corp., a general
          partner of the Partnership. The annual management fee is 1% of rental
          receipts, as defined, increasing to 1-1/2% when payments of interest
          on the investment loans and distributions of net cash flow to the
          partners equal or exceed 9% of the outstanding investment loans and
          capital contributed, as defined. Leasing commissions are calculated in
          accordance with the management agreement and are generally consistent
          with industry guidelines.

               Compensation for these services for the years ended December 31,
          1996, 1995 and 1994 was as follows:

<TABLE>
<CAPTION>
                                       1996          1995           1994
                                     --------      --------       --------
<S>                                  <C>           <C>            <C>     
          Management fees            $293,539      $298,509       $198,759
          Leasing costs               300,597           285         55,712
                                     --------      --------       --------
                                     $594,136      $298,794       $254,471
                                     ========      ========       ========
</TABLE>

               The amount payable to MRC for leasing costs at December 31, 1996
          was $30,506.

     (b)  Maintenance Services

               Maintenance services for the property are provided at cost plus
          an allocable share of overhead expenses by a company that is
          controlled by the controlling stockholder of Mendik 1740 Corp.
          Services of the building engineers are provided at cost. Profits
          earned from direct tenant services are shared equally with the
          Partnership.

               For the years ended December 31, 1996, 1995 and 1994, cleaning
          and related expenses were $1,712,745, $1,554,121 and $1,396,463,
          engineering and preventive maintenance was $505,151, $526,814 and
          $441,505, and the Partnership's share of the profits from tenant
          services was $82,848, $95,874 and $93,719, respectively. Amounts
          receivable from the maintenance services company were $19,032 and
          $96,091 at December 31, 1996 and 1995, respectively.

                                  (Continued)


                                      -11-
<PAGE>   48

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 8 - RELATED PARTY TRANSACTIONS (Continued)

     (c)  Security Services

               Security services for the property are provided at cost plus an
          allocable share of overhead expenses by a company whose stockholder is
          the controlling stockholder of Mendik 1740 Corp. Profits earned from
          direct tenant services are shared equally with the Partnership.
          Security services provided by this company for the years ended
          December 31, 1996, 1995 and 1994 were $345,432, $409,988 and $343,986,
          respectively.

 9 - LEASE ARRANGEMENTS

          Space in the building is rented to a large number of tenants under
     various lease agreements. These leases, which are classified as operating
     leases, include renewal options and provisions for additional rent based on
     increases in property taxes, operating expenses and utilities over base
     period amounts.

          Approximate minimum future rentals required under operating leases at
     December 31, 1996, excluding rentals that are cancelable at the tenant's
     option, are summarized as follows:

<TABLE>
<CAPTION>
              Year Ending
             December 31,
             ------------
<S>                                              <C>         
                  1997                           $ 19,273,000
                  1998                             14,592,000
                  1999                             15,684,000
                  2000                             14,926,000
                  2001                             14,471,000
                  Thereafter                      150,909,000
                                                 ------------
                                                 $229,855,000
</TABLE>

          Escalations (contingent rentals) included in rental income were
     $1,321,308, $1,551,127 and $1,431,149 for the years ended December 31,
     1996, 1995 and 1994, respectively.

                                  (Continued)


                                      -12-
<PAGE>   49

                         1740 BROADWAY ASSOCIATES, L.P.

                          NOTES TO FINANCIAL STATEMENTS


 9 - LEASE ARRANGEMENTS (Continued)

          Approximately 41% of base rental income for the year ended December
     31, 1995 was derived from an insurance company under several leases
     expiring between February 28, 1998 and December 31, 2002. Another tenant's
     annual base rent, under a lease expiring December 31, 1997, was
     approximately 12% of base rental income for 1995. A third tenant's annual
     base rent, under a lease expiring December 14, 2007, represented
     approximately 11% of base rental income.

          Approximately 39% of base rental income for the year ended December
     31, 1996 was derived from the insurance company under several leases
     expiring between February 28, 1998 and May 31, 2016. The second tenant
     mentioned above terminated its lease effective August 1, 1996, as described
     in Note 6(a). The third tenant accounted for approximately 13% of base
     rental income for 1996. All of these leases provide for additional rents
     based on increases in certain expenses over base period amounts.


10 - TENANTS' SECURITY DEPOSITS

          In addition to cash deposits, the Partnership is holding letters of
     credit of $705,494 at December 31, 1996 and 1995 as tenants' security
     deposits pursuant to lease agreements.


11 - COMMITMENTS

          The Partnership has agreed to reimburse a tenant up to a maximum of
     approximately $2,900,000 for Initial Tenant Changes, as defined. At
     December 31, 1996 and 1995, the Partnership has paid approximately
     $1,650,000 for such changes.

          The Partnership has agreed to reimburse a second tenant approximately
     $5,050,000 for alterations on various areas. At December 31, 1996, only
     nominal costs have been incurred.

                                      -13-
<PAGE>   50

                                                                        ANNEX D


                          866 U.N. PLAZA ASSOCIATES LLC
                          (A LIMITED LIABILITY COMPANY)

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                       AND

                          INDEPENDENT AUDITORS' REPORT



<PAGE>   51


                          866 U.N. PLAZA ASSOCIATES LLC

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



                                TABLE OF CONTENTS



Independent Auditors' Report                                            1

Financial Statements

   Balance Sheet at December 31, 1996 and 1995                          2

   Statement of Income                                                  3

   Statement of Cash Flows                                              4

   Statement of Changes in Members' Equity Deficiency                   5

   Notes to Financial Statements                                        6-14


<PAGE>   52

[LETTERHEAD]                                               1700 BROADWAY
FRIEDMAN                                                   NEW YORK, NY 10019
ALPREN &                                                   212-582-1600
GREEN LLP                                                  FAX 212-265-4761
CERTIFIED PUBLIC ACCOUNTANTS


                          INDEPENDENT AUDITORS' REPORT



TO THE MEMBERS OF 866 U.N. PLAZA ASSOCIATES LLC


           We have audited the accompanying balance sheet of 866 U.N. PLAZA
ASSOCIATES LLC (a limited liability company) as of December 31, 1996 and 1995,
and the related statements of income, cash flows and changes in members' equity
deficiency for each of the three years in the period ended December 31, 1996.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

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

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of 866 U.N. PLAZA ASSOCIATES
LLC as of December 31, 1996 and 1995, and the results of its operations and its
cash flows for each of the three years in the period ended December 31, 1996, in
conformity with generally accepted accounting principles.


                                                 /S/ Friedman Alpren & Green LLP


January 15, 1997, except for
   Note 2, as to which the date
   is March 12,1997


                                      -1-
<PAGE>   53


                          866 U.N. PLAZA ASSOCIATES LLC

                                  BALANCE SHEET

                           DECEMBER 31, 1996 AND 1995


<TABLE>
<CAPTION>
                                                                                                 1996                      1995
                                                                                             ------------              ------------
<S>                                                                                           <C>                       <C>         
ASSETS
- ------

Property and improvements - at cost, less accumulated
 depreciation and amortization - 1996 - $16,028,152;
 1995 - $14,958,830 - Note 4                                                                 $ 13,420,975              $ 13,893,568

Cash and short-term investments                                                                 4,132,259                 3,164,525
Investment in U.S. Treasury obligations and marketable
   security - Note 3                                                                            9,675,238                 8,327,190

Receivables - Note 5                                                                            3,761,165                 5,087,724

Prepaid leasing costs                                                                           1,606,397                 1,851,500
Other prepayments                                                                                  69,492                    63,890
Unamortized mortgage costs                                                                        221,309                   264,757

Tenants' security deposits - Note 9                                                               444,401                   343,124
                                                                                             ------------              ------------

                                                                                             $ 33,331,236              $ 32,996,278
                                                                                             ============              ============

LIABILITIES AND MEMBERS' EQUITY DEFICIENCY

Liabilities
   Mortgages payable - Note 6                                                                $ 49,779,004              $ 49,729,004
   Accrued mortgage interest payable                                                              178,709                   240,736
   Accounts payable and accrued expenses                                                          269,263                   306,810
   Improvements payable                                                                            52,887                    36,083
   Tenants' security deposits payable                                                             444,401                   343,124
                                                                                             ------------              ------------

                                                                                               50,724,264                50,655,757

Commitment - Note 10                                                                                 --                        --

Members' equity deficiency                                                                    (17,393,028)              (17,659,479)
                                                                                             ------------              ------------

                                                                                             $ 33,331,236              $ 32,996,278
                                                                                             ============              ============
</TABLE>


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


                                      -2-
<PAGE>   54


                          866 U.N. PLAZA ASSOCIATES LLC

                               STATEMENT OF INCOME

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                                               1996                  1995                  1994
                                                                           ------------          ------------          ------------
<S>                                                                        <C>                   <C>                   <C>         
Revenues
   Rental income                                                           $ 12,257,747          $ 12,234,046          $ 12,371,657
   Lease cancellation income                                                     13,915               138,230                19,878
   Interest and dividends                                                       607,161               645,681               545,947
   Loss on sale of marketable securities, net                                      --                    --                 (49,700)
                                                                           ------------          ------------          ------------

                                                                             12,878,823            13,017,957            12,887,782
                                                                           ------------          ------------          ------------

Expenses
   Renting                                                                       21,463                23,660                17,442
   Administrative                                                               473,974               506,360               496,608
   Operating                                                                  3,458,780             3,292,711             3,281,969
   Real estate taxes                                                          2,710,171             2,896,483             3,059,875
                                                                           ------------          ------------          ------------

                                                                              6,664,388             6,719,214             6,855,894
                                                                           ------------          ------------          ------------

           Income before interest expense and
              depreciation and amortization                                   6,214,435             6,298,743             6,031,888

Interest expense                                                              3,782,762             4,264,946             4,280,929
                                                                           ------------          ------------          ------------

           Income before depreciation and
              amortization                                                    2,431,673             2,033,797             1,750,959

Depreciation and amortization                                                 1,593,933             1,620,500             1,580,989
                                                                           ------------          ------------          ------------

           Net income                                                      $    837,740          $    413,297          $    169,970
                                                                           ============          ============          ============
</TABLE>


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


                                      -3-
<PAGE>   55


                          866 U.N. PLAZA ASSOCIATES LLC

                             STATEMENT OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

<TABLE>
<CAPTION>
                                                                                  1996                 1995                 1994
                                                                              -----------          -----------          -----------
<S>                                                                           <C>                  <C>                  <C>        
Cash flows from operating activities
   Net income                                                                 $   837,740          $   413,297          $   169,970
   Adjustments to reconcile net income to net
     cash provided by operating activities
       Depreciation and amortization of fixed assets                            1,069,322            1,083,537            1,079,105
       Amortization of leasing and mortgage costs                                 524,613              536,963              501,884
       Loss on sale of marketable securities                                         --                   --                 49,700
       Changes in assets and liabilities
         Accrued interest receivable                                           (   14,896)               9,807           (   71,984)
         Receivables                                                              416,059              328,460           (  439,653)
         Prepaid leasing costs                                                 (  155,290)          (  250,145)          (  107,116)
         Other prepayments                                                     (   18,092)          (   29,856)          (   12,084)
         Accrued mortgage interest payable                                     (   62,027)              81,341           (   91,385)
         Accounts payable and accrued expenses                                 (   37,547)              77,451           (   11,605)
         Leasing costs payable                                                       --             (   11,504)          (  156,288)
         Tenants' security deposits                                            (  101,277)          (   12,551)          (    7,213)
         Tenants' security deposits payable                                       101,277               12,551                7,213
                                                                              -----------          -----------          -----------

           Net cash provided by operating activities                            2,559,882            2,239,351              910,544
                                                                              -----------          -----------          -----------

Cash flows from investing activities
   Acquisition of property and improvements                                    (  763,396)          (1,135,328)          (1,350,403)
   Con Edison rebate - improvements                                               166,667                 --                   --
   Receivable from cooperative apartment
     corporations - improvements                                                  910,500           (  910,500)                --
   Escrow deposits - tenant improvements                                           16,804              368,154              818,240
   Purchase of U.S. Treasury obligations                                       (8,008,823)          (6,734,506)          (9,159,490)
   Sale and redemption of U.S. Treasury obligations                             6,576,416            7,248,382            6,764,960
   Purchase of marketable debt security                                        (   32,032)          (  317,017)                --
   Sale of marketable securities                                                     --                   --              2,586,618
                                                                              -----------          -----------          -----------

           Net cash used in investing activities                               (1,133,864)          (1,480,815)          (  340,075)
                                                                              -----------          -----------          -----------

Cash flows from financing activities
   Mortgage principal payments - Equitable                                           --             (   62,305)          (   65,926)
   Mortgage payable - Sumitomo                                                     50,000                 --                   --
   Mortgage costs                                                              (   68,282)                --                 (3,964)
   Distributions to members                                                    (  440,002)          (  440,002)          (  330,000)
                                                                              -----------          -----------          -----------

           Net cash used in financing activities                                 (458,284)          (  502,307)          (  399,890)
                                                                              -----------          -----------          -----------

Net increase in cash and short-term investments                                   967,734              256,229              170,579

Cash and short-term investments, beginning of year                              3,164,525            2,908,296            2,737,717
                                                                              -----------          -----------          -----------

Cash and short-term investments, end of year                                  $ 4,132,259          $ 3,164,525          $ 2,908,296
                                                                              ===========          ===========          ===========

Supplemental cash flow disclosures
   Interest paid                                                              $ 3,844,789          $ 4,183,605          $ 4,372,314
                                                                              ===========          ===========          ===========
</TABLE>

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

                                      -4-
<PAGE>   56


                          866 U.N. PLAZA ASSOCIATES LLC

               STATEMENT OF CHANGES IN MEMBERS' EQUITY DEFICIENCY

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



<TABLE>
<CAPTION>
                                                         The Mendik                                       Ambassador
                                                          Company,       Lawrence E.       Menby         Construction      Madlyn   
                                           Total            L.P.         Goldschmidt     Associates       Co., Inc.       Braverman 
                                        ------------    ------------    ------------    ------------    ------------    ------------

<S>                                    <C>             <C>             <C>             <C>             <C>             <C>          
Balance, December 31, 1993             $(17,658,190)   $( 6,586,773)   $( 1,162,382)   $( 7,206,844)   $(   540,026)   $(   486,542)

Net income                                  169,970          72,237          12,748          61,810           4,632           4,173

Distributions                           (   330,000)    (   140,250)    (    24,750)    (   120,003)    (     8,993)    (     8,102)

Unrealized loss on U.S. Treasury
   obligations                          (   275,318)    (   117,010)    (    20,649)    (   100,120)    (     7,503)    (     6,759)
                                       ------------    ------------    ------------    ------------    ------------    ------------

Balance, December 31, 1994              (18,093,538)    ( 6,771,796)    ( 1,195,033)    ( 7,365,157)    (   551,890)    (   497,230)

Net income                                  413,297         175,650          30,998         150,297          11,264          10,147

Distributions                           (   440,002)    (   187,001)    (    33,000)    (   160,006)    (    11,990)    (    10,802)

Reversal of prior year unrealized
   loss on U.S. Treasury obligations        275,318         117,010          20,649         100,120           7,503           6,759

Unrealized gain on U.S. Treasury
   obligations                              185,446          78,814          13,909          67,438           5,054           4,553
                                       ------------    ------------    ------------    ------------    ------------    ------------

Balance, December 31, 1995              (17,659,479)    ( 6,587,323)    ( 1,162,477)    ( 7,207,308)    (   540,059)    (   486,573)

Net income                                  837,740         356,040          62,831         304,602          22,870          20,525

Distributions                           (   440,002)    (   187,001)    (    33,000)    (   160,006)    (    11,990)        (10,802)

Reversal of prior year unrealized
   gain on U.S. Treasury obligations    (   185,446)    (    78,814)    (    13,909)    (    67,438)    (     5,054)    (     4,553)
 
Unrealized gain on U.S. Treasury
   obligations                               54,159          23,017           4,062          19,693           1,478           1,327
                                       ------------    ------------    ------------    ------------    ------------    ------------

Balance, December 31, 1996             $(17,393,028)   $( 6,474,081)   $( 1,142,493)   $( 7,110,457)   $(   532,755)   $(   480,076)
                                       ============    ============    ============    ============    ============    ============



<CAPTION>
                                         Leonard A.       Ronald S.         Jesse         Bernard H.      Vicki A.   
                                           Lauder          Lauder         Fierstein        Mendik          Albert   
                                        ------------    ------------    ------------    ------------    ------------

<S>                                    <C>             <C>             <C>             <C>             <C>          
Balance, December 31, 1993             $(   180,360)   $(   180,360)   $(   486,542)   $(   774,878)   $(    53,483)

Net income                                    1,546           1,546           4,173           6,646             459

Distributions                           (     3,003)    (     3,003)    (     8,102)    (    12,903)    (       891)

Unrealized loss on U.S. Treasury
   obligations                          (     2,505)    (     2,505)    (     6,759)    (    10,765)    (       743)
                                       ------------    ------------    ------------    ------------    ------------    

Balance, December 31, 1994              (   184,322)    (   184,322)    (   497,230)    (   791,900)    (    54,658)

Net income                                    3,760           3,760          10,147          16,160           1,114

Distributions                           (     4,004)    (     4,004)    (    10,802)    (    17,205)    (     1,188)

Reversal of prior year unrealized
   loss on U.S. Treasury obligations          2,505           2,505           6,759          10,765             743

Unrealized gain on U.S. Treasury
   obligations                                1,687           1,687           4,553           7,251             500
                                       ------------    ------------    ------------    ------------    ------------    

Balance, December 31, 1995              (   180,374)    (   180,374)    (   486,573)    (   774,929)    (    53,489)

Net income                                    7,623           7,623          20,608          32,756           2,262

Distributions                           (     4,004)    (     4,004)    (    10,802)    (    17,205)    (     1,188)

Reversal of prior year unrealized
   gain on U.S. Treasury obligations    (     1,687)    (     1,687)    (     4,553)    (     7,251)    (       500)

Unrealized gain on U.S. Treasury
   obligations                                  493             493           1,332           2,118             146
                                       ------------    ------------    ------------    ------------    ------------    

Balance, December 31, 1996             $(   177,949)   $(   177,949)   $(   479,988)   $(   764,511)   $(    52,769)
                                       ============    ============    ============    ============    ============    
</TABLE>


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


                                      -5-
<PAGE>   57


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS



 1 - ORGANIZATION

          In 1978, 866 U.N. Plaza Associates (a general partnership) was
     organized and acquired the commercial property located at 866 United
     Nations Plaza, New York, New York. Most of the space in the building is
     generally leased to missions to the United Nations.

          Effective September 8, 1995, the Partnership converted to a limited
     liability company. Ownership percentages were unchanged by the conversion,
     and the Partnership's income tax basis for assets and liabilities carried
     over to the limited liability company. Amounts previously designated as
     partners' capital deficiency have been reclassified to members' equity
     deficiency for comparative purposes.


 2 - TRANSFER OF OWNERSHIP

          Pursuant to a solicitation contained in a private placement memorandum
     dated November 11, 1996, the Company obtained the consent of its members to
     participate in an offering of shares of common stock in accordance with a
     preliminary registration statement filed with the Securities and Exchange
     Commission on December 18, 1996. On March 12, 1997, the Company entered
     into an agreement with Vornado Realty Trust, a publicly traded real estate
     investment trust ("REIT"). The members will be resolicited to obtain their
     consents to participate in this transaction, under terms and conditions
     similar to those stated in the private placement memorandum dated November
     11, 1996. The REIT is a fully integrated, self-administered and
     self-managed real estate company which has qualified as a real estate
     investment trust for Federal income tax purposes. Upon completion of the
     transaction, it is anticipated that the Company will be owned by a company
     controlled by the REIT.


 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Use of Estimates

          Management uses estimates and assumptions in preparing financial
     statements. Those estimates and assumptions affect the reported amounts of
     assets and liabilities, the disclosure of contingent assets and
     liabilities, and the reported revenues and expenses.

                                   (Continued)


                                      -6-
<PAGE>   58


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS




 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (b)  Rental Income

          Leases are classified as operating leases in accordance with the
     provisions of Financial Accounting Standards Board (FASB) Statement No. 13.
     One of these provisions requires the recognition of scheduled rent
     increases and deferred rent concessions on a straight-line basis over the
     lease term. Included in rental income for the years ended December 31,
     1996, 1995 and 1994 is $(343,598), $47,159 and $292,589, respectively,
     representing the accrual (reduction) required by this provision (see Note
     5).

     (c) Depreciation and Amortization

          Property and improvements are stated at cost. Depreciation and
     amortization is computed over estimated useful asset lives or periods,
     primarily on the straight-line basis.


       Details are as follows:

              Asset                  Asset Lives or Periods
       -----------------------       ----------------------

       Building                      Lives of the building's components, ranging
                                       from 3 to 30 years
       Building improvements         15 to 39 years
       Furniture and equipment       5 to 7 years
       Tenant improvements           Term of related lease
       Leasing costs                 Term of related lease
       Mortgage costs                Term of mortgage


                                   (Continued)

                                      -7-
<PAGE>   59


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS


 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (d) Investment in U.S. Treasury Obligations and Marketable Security

          U.S. Treasury obligations and the marketable security are classified
     as available-for-sale in accordance with the provisions of Statement of
     Financial Accounting Standards No. 115, "Accounting for Certain Investments
     in Debt and Equity Securities", and are carried at fair value. The net
     unrealized gain (loss) at December 31, 1996, 1995 and 1994 (presented as a
     component of members' equity deficiency) was $54,159, $185,446 and
     $(275,318), respectively. Contractual maturities (including accrued
     interest) of the U.S. Treasury obligations at December 31, 1996 and 1995
     are as follows:

<TABLE>
<CAPTION>
                                                    1996                 1995
                                                 ----------           ----------

                    <S>                          <C>                  <C>     
                    Within 1 year                    $1,822,539       $1,233,539
                    1 to 4 years                      7,491,226        6,776,634
                                                     ----------       ----------

                                                     $9,313,765       $8,010,173
                                                     ==========       ==========
</TABLE>

          Accrued interest included in the investment in U.S. Treasury
     obligations is $125,512 and $106,407 at December 31, 1996 and 1995,
     respectively.

          The fair value of the marketable security, an investment in a mutual
     fund, was $361,473 and $317,017 at December 31, 1996 and 1995,
     respectively.

     (e) Fair Value of Financial Instruments

          Effective for years ended after December 15, 1995, Statement of
     Financial Accounting Standards No. 107, "Disclosures about Fair Value of
     Financial Instruments", as amended, requires certain entities to disclose
     the fair value of specified financial instruments for which it is
     practicable to estimate that value. The fair value of the U.S. Treasury
     Bill and U.S. government discount notes included in short-term investments
     approximates carrying value. The fair values of the investment in U.S.
     Treasury obligations and the investment in the marketable security are
     presented in Note 3(d). It was not practicable to estimate the fair value
     of the mortgages payable at December 31, 1996 and 1995 because quoted
     market prices do not exist and estimates could not be made through other
     means without incurring excessive costs.

                                  (Continued)

                                      -8-
<PAGE>   60


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS



 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     (f)  Income Taxes

          The Company is not a taxpaying entity for income tax purposes and,
     accordingly, no provision has been made for income taxes. The members'
     allocable shares of the Company 's taxable income or loss are reportable on
     their income tax returns.

     (g)  Cash and Short-Term Investments

          The Company considers all highly liquid investments with a maturity of
     three months or less when purchased to be short-term investments.

          Cash balances of approximately $3,827,000 and $1,958,000 at December
     31, 1996 and 1995, respectively, are maintained in one bank and are insured
     by the Federal Deposit Insurance Corporation up to a maximum of $100,000.
     Short-term investments at December 31, 1995 include a U.S. Treasury Bill
     with a cost of approximately $1,035,000.


 4 - PROPERTY AND IMPROVEMENTS

<TABLE>
<CAPTION>
                                                      1996               1995
                                                   -----------       -----------

<S>                                                <C>               <C>        
Land                                               $ 4,279,686       $ 4,279,686
Building                                            12,210,181        12,210,181
Building improvements                                3,120,210         3,105,450
Tenant improvements                                  8,530,973         7,968,075
Furniture and equipment                                443,832           443,832
Improvements in progress                               864,245           845,174
                                                   -----------       -----------

                                                    29,449,127        28,852,398
   Less - Accumulated depreciation
     and amortization                               16,028,152        14,958,830
                                                   -----------       -----------

                                                   $13,420,975       $13,893,568
                                                   ===========       ===========
</TABLE>

                                  (Continued)


                                      -9-
<PAGE>   61


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS




 5 - RECEIVABLES

<TABLE>
<CAPTION>
                                                        1996             1995
                                                     ----------       ----------
<S>                                                  <C>              <C>       
Receivable from tenants
   Billed and not collected                          $   88,399       $  155,615
   Escalation accruals                                   82,368           10,627
Accruals required by FASB
   Statement No. 13 - Note 3(b)                       3,459,423        3,803,021
Cooperative apartment corporations
   860 West Tower, Inc.                                  80,768          512,609
   870 East Tower, Inc.                                  50,207          480,084
Due from maintenance services
   company - Note 7(b)                                     --            125,768
                                                     ----------       ----------

                                                     $3,761,165       $5,087,724
                                                     ==========       ==========
</TABLE>


6 - MORTGAGES PAYABLE

<TABLE>
<CAPTION>
                                                        1996             1995
                                                     -----------     -----------
<S>                                                  <C>             <C>        
Sumitomo Trust and Banking Co., Ltd. (a)             $49,779,004     $40,000,000
The Equitable Life Assurance
   Society of the United States (b)                         --         9,729,004
                                                     -----------     -----------

                                                     $49,779,004     $49,729,004
                                                     ===========     ===========
</TABLE>


     (a)  A credit facility of up to $50,000,000 exists with Sumitomo. The
          facility is to be used as follows: (i) for working capital, tenant
          improvements, leasing commissions and other purposes as determined by
          the Company, (ii) to pay mortgage recording fees and taxes on
          additional mortgages under this facility.

          The mortgage constitutes a first mortgage lien on the land and a
          second mortgage lien on the building and improvements and matures on
          December 14, 1998, unless extended by the borrower to December 14,
          2000. On January 2, 1996, in conjunction with the final advance under
          the credit facility to purchase the Equitable mortgage, the existing
          mortgages were consolidated to form a single first mortgage on the
          property.

                                  (Continued)

                                      -10-
<PAGE>   62


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS



 6 - MORTGAGES PAYABLE (Continued)

     Interest is payable monthly at either the LIBOR rate or a fixed rate
     option. The fixed rate option has been chosen as indicated until December
     14, 1998: $15,000,000 at 6.72%, $15,000,000 at 9.45%, $2,000,000 at 9.87%,
     $1,000,000 at 9.25%, $7,000,000 at 6.75% and $9,779,004 at 6.10%.

(b)  The first mortgage lien on the building and improvements, dated December
     19, 1985, matured on January 1, 1996 and required monthly payments of
     $96,180, including interest at 11-1/8%. On January 2, 1996, the mortgage
     was purchased by Sumitomo Trust and Banking Co., Ltd.


7 - RELATED PARTY TRANSACTIONS

     (a) Management and Leasing Services

          Management and leasing services are provided to the Company by Mendik
     Realty Company, Inc., which is a general partner of The Mendik Company,
     L.P., a member of the Company. The annual management fee is 2-1/2% of gross
     collections. Leasing commissions are calculated according to industry
     guidelines.

          A summary of the compensation for these services for the years ended
     December 31, 1996, 1995 and 1994 is as follows:

<TABLE>
<CAPTION>
                                        1996             1995             1994
                                      --------         --------         --------
<S>                                   <C>              <C>              <C>     
Management fees                       $329,099         $278,520         $334,073
Leasing costs                          102,285          134,490           73,732
                                      --------         --------         --------

                                      $431,384         $413,010         $407,805
                                      ========         ========         ========
</TABLE>


     (b)   Maintenance Services

          Maintenance services for the property are provided at cost plus an
     allocable share of overhead expenses by a company controlled by a general
     partner of The Mendik Company, L.P. Services of building engineers are
     provided at cost. Profits earned from direct tenant services are shared
     with the Company.

                                  (Continued)

                                      -11-
<PAGE>   63


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS



 7 - RELATED PARTY TRANSACTIONS (Continued)

     (b) Maintenance Services (Continued)

          For the years ended December 31, 1996, 1995 and 1994, cleaning and
     related services were $1,242,097, $1,104,670 and $1,115,881, engineering
     and preventive maintenance services were $963,120, $1,029,500 and $889,136,
     and the Company's share of profits from tenant services was $26,801,
     $29,629 and $44,174, respectively. The amount payable to the maintenance
     services company at December 31, 1996 was $5,467. The amount receivable
     from the maintenance services company at December 31, 1995 was $125,768.

     (c)   Security Services

          Security services for the property are provided at cost plus an
     allocable share of overhead expenses by a company whose stockholder is a
     general partner of The Mendik Company, L.P. Profits earned from direct
     tenant services are shared with the Company. Security services for the
     years ended December 31, 1996, 1995 and 1994 were $339,494, $332,503 and
     $323,776, respectively.

     (d)   Construction Services

          Ambassador Construction Co., Inc., a member of the Company, provides
     construction and related services for the property. Costs for the years
     ended December 31, 1996, 1995 and 1994 were $162,748, $385,242 and
     $1,033,380, respectively.


 8 - LEASE ARRANGEMENTS

     Space in the building is rented to a large number of tenants under various
lease agreements. These leases, which are classified as operating leases,
include renewal options and provisions for additional rent based on increases in
real estate taxes, operating expenses or porter wage rates, utilities and the
Consumer Price Index over base period amounts.

                                  (Continued)

                                      -12-
<PAGE>   64


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS



 8 - LEASE ARRANGEMENTS (Continued)

           Approximate minimum future rentals required under operating leases at
     December 31, 1996, excluding rentals that are cancelable at the tenant's
     option, are summarized as follows:

<TABLE>
<CAPTION>
                   Year Ending
                  December 31,
                  ------------

                       <S>                               <C>         
                       1997                              $  9,849,000
                       1998                                 7,430,000
                       1999                                 6,601,000
                       2000                                 5,765,000
                       2001                                 5,275,000
                       Thereafter                          17,061,000
                                                           ----------

                                                          $51,981,000
                                                          ===========
</TABLE>


     Escalations (contingent rentals) included in rental income were $773,995,
$808,437 and $1,030,647 for the years ended December 31, 1996, 1995 and 1994,
respectively.

     Approximately 21% of base rental income is derived from a tenant whose
lease expires October 30, 1997 and whose base rent is approximately $2,200,000.
Another tenant's lease, which provides for an annual base rent of approximately
$1,092,000 (approximately 10% of base rental income), expires March 31, 2006.


 9 - TENANTS' SECURITY DEPOSITS

     In addition to cash deposits, the Company is holding letters of credit of
$109,840 at December 31, 1996 and 1995, pursuant to lease agreements.

                                  (Continued)

                                      -13-
<PAGE>   65


                          866 U.N. PLAZA ASSOCIATES LLC

                          NOTES TO FINANCIAL STATEMENTS



10 - COMMITMENT

          The Company is in the process of installing new state-of-the-art air
     conditioning equipment in the property. The total cost of the project will
     be approximately $3,600,000, of which approximately $500,000 will be funded
     by a Con Edison rebate program. In addition, the cooperative apartment
     corporations will fund approximately $2,070,000, representing two-thirds of
     the balance. The net cost of the project to the Company will be
     approximately $1,030,000.

          At December 31, 1996, approximately $3,073,000 of the total cost of
     the project has been incurred, of which $1,725,000 has been billed to the
     cooperative apartment corporations. At December 31, 1995, approximately
     $1,400,000 had been incurred, of which $910,000 had been billed to the
     cooperative apartment corporations.


                                      -14-
<PAGE>   66

                                                                        Annex E



                                Two Park Company
                        (A New York General Partnership)


                              Financial Statements
                           December 31, 1996 and 1995





<PAGE>   67


                       [KPMG PEAT MARWICK LLP LETTERHEAD]


                          Independent Auditors' Report


The Partners
Two Park Company:


We have audited the accompanying balance sheets of Two Park Company (a New
York general partnership) as of December 31, 1996 and 1995, and the related
statements of operations, changes in partners' capital and cash flows for each
of the years in the three-year period ended December 31, 1996. These financial
statements are the responsibility of the Partnership's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Two Park Company as of
December 31, 1996 and 1995, and the results of its operations and its cash
flows for each of the years in the three-year period ended December 31, 1996,
in conformity with generally accepted accounting principles.


                           /s/  KPMG Pear Marwick LLP


March 14, 1997






<PAGE>   68
TWO PARK COMPANY



<TABLE>
<CAPTION>
================================================================================================
BALANCE SHEETS                                               AT DECEMBER 31,     AT DECEMBER 31,
                                                                        1996                1995
- ------------------------------------------------------------------------------------------------
ASSETS

<S>                                                          <C>                 <C>
Property and improvements (Note 4)                              $ 99,905,783        $153,245,733
Cash and cash equivalents                                          3,685,644           2,993,717
Restricted cash                                                      450,398             594,200
U.S. Treasuries and Agencies, net of unamortized premium
  of $1,604 in 1996 and $20,373 in 1995                            2,121,910           2,458,794
Rent and other receivables
  net of allowance for doubtful accounts of
  $118,611 in 1996 and $65,009 in 1995                               411,588             505,539
Deferred rent receivable                                           9,907,586           7,831,616
Leasing costs, less accumulated amortization of
  $4,521,623 in 1996 and $3,662,905 in 1995                        6,701,968           7,561,649
Mortgage costs, less accumulated amortization of
  $1,563,160 in 1996 and $1,587,661 in 1995                          325,509             576,103
Other assets                                                         285,128             307,444
- ------------------------------------------------------------------------------------------------
   TOTAL ASSETS                                                 $123,795,514        $176,074,795
================================================================================================
LIABILITIES AND PARTNERS' CAPITAL
Liabilities:
  Mortgages payable (Note 6)                                    $ 65,000,000        $ 65,000,000
  Accrued interest payable                                           553,263             553,263
  Accounts payable and accrued expenses                              358,088             398,477
  Due to affiliates (Note 7)                                         706,714             847,058
  Security deposits payable                                          450,398             594,200
  Improvements payable                                                31,007             227,289
  Deferred rental income                                           6,515,337           7,355,711
                                                                 -------------------------------
   Total Liabilities                                              73,614,807          74,975,998

Partners' Capital                                                 50,180,707         101,098,797
- ------------------------------------------------------------------------------------------------
   TOTAL LIABILITIES AND PARTNERS' CAPITAL                      $123,795,514        $176,074,795
================================================================================================
</TABLE>



<TABLE>
<CAPTION>
===========================================================================================
STATEMENTS OF CHANGES IN PARTNERS' CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994
                                                                   M/H
                                                              TWO PARK           B & B PARK
                                            TOTAL           ASSOCIATES            AVENUE LP
- -------------------------------------------------------------------------------------------
<S>                                 <C>                   <C>                  <C>
BALANCE AT DECEMBER 31, 1993        $ 107,149,063         $ 64,285,838         $ 42,863,225
Net loss                               (3,344,017)          (2,006,410)          (1,337,607)
- -------------------------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 1994        $ 103,805,046         $ 62,279,428         $ 41,525,618
Net loss                               (2,706,249)          (1,623,749)          (1,082,500)
- -------------------------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 1995        $ 101,098,797         $ 60,655,679         $ 40,443,118
Net loss                              (50,918,090)         (30,550,854)         (20,367,236)
- -------------------------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 1996        $  50,180,707         $ 30,104,825         $ 20,075,882
===========================================================================================
</TABLE>



                                       2

<PAGE>   69
TWO PARK COMPANY



<TABLE>
<CAPTION>
===================================================================================================================
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31,                                     1996                 1995                 1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>                  <C>                  <C>
INCOME
Rental                                                       $ 23,143,570         $ 21,387,332         $ 19,813,810
Tenant expense reimbursements                                   2,106,736            2,369,564            2,857,458
Interest                                                          207,478              138,906              219,612
                                                             ------------------------------------------------------
   Total income                                                25,457,784           23,895,802           22,890,880
- -------------------------------------------------------------------------------------------------------------------
EXPENSES
Operating                                                       6,736,363            6,879,327            6,629,875
Depreciation and amortization                                   8,194,646            7,548,566            7,026,980
Real estate taxes                                               3,949,017            3,905,082            4,161,549
Interest expense                                                6,532,083            7,533,674            7,619,110
Administrative                                                    779,205              703,006              772,086
Renting                                                            36,004               32,396               25,297
Provision for write-down of property and improvements          50,148,556                   --                   --
                                                             ------------------------------------------------------
   Total expenses                                              76,375,874           26,602,051           26,234,897
- -------------------------------------------------------------------------------------------------------------------

   NET LOSS                                                  $(50,918,090)        $ (2,706,249)        $ (3,344,017)
===================================================================================================================
</TABLE>


                                       3

<PAGE>   70
TWO PARK COMPANY

<TABLE>
<CAPTION>

==========================================================================================================================
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31,                                             1996                 1995                1994
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>                  <C>                  <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net Loss                                                             $(50,918,090)        $ (2,706,249)        $(3,344,017)
Adjustments to reconcile net loss to net cash
provided by operating activities:
  Provision for write-down of property and improvements                50,148,556                   --                  --
  Depreciation and amortization                                         8,194,646            7,548,565           7,026,980
  Net premium (discount) amortization - U.S. Treasuries
   and agencies                                                           (25,350)              50,092             (32,175)
   Provision for losses on rents and receivables                               --                   --             384,916
  Increase (decrease) in cash arising from changes
  in operating assets and liabilities:
   Restricted cash                                                        143,802              (19,910)            (31,857)
   Rent and other receivables                                              93,951               13,885            (388,444)
   Deferred rent receivable                                            (2,075,970)           5,113,158            (234,949)
   Leasing costs                                                         (112,770)          (2,663,345)         (1,123,135)
   Other assets                                                            22,316             (233,431)            170,569
   Accrued interest payable                                                    --              (91,494)             27,617
   Accounts payable and accrued expenses                                  (40,389)            (174,707)            203,374
   Due to affiliates                                                     (140,344)             411,377             345,526
   Security deposits payable                                             (143,802)              19,910              31,857
   Deferred income                                                       (840,374)           7,281,441            (158,457)
                                                                     -----------------------------------------------------
Net cash provided by operating activities                               4,306,182           14,549,292           2,877,805
- --------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES
Additions to property and improvements                                 (3,976,489)          (5,651,860)         (4,147,411)
Acquisition of U.S. Treasuries and Agencies                            (3,021,038)          (3,574,183)         (4,659,415)
Redemption of U.S. Treasuries and Agencies                              3,383,272            4,074,449           4,565,357
                                                                     -----------------------------------------------------
Net cash used for investing activities                                 (3,614,255)          (5,151,594)         (4,241,469)
- --------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES
Principal payments on mortgages payable                                        --          (10,000,000)                 --
                                                                     -----------------------------------------------------
Net cash used for financing activities                                         --          (10,000,000)                 --
- --------------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                      691,927             (602,302)         (1,363,664)
Cash and cash equivalents, beginning of period                          2,993,717            3,596,019           4,959,683
                                                                     -----------------------------------------------------
CASH AND CASH EQUIVALENTS, END OF PERIOD                             $  3,685,644         $  2,993,717         $ 3,596,019
==========================================================================================================================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid during the period for interest                             $  6,532,083         $  7,625,168         $ 7,591,493
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to the financial statements.

                                          4
<PAGE>   71
TWO PARK COMPANY



NOTES TO THE FINANCIAL STATEMENTS
DECEMBER 31, 1996, 1995 AND 1994

1. ORGANIZATION
Two Park Company, a New York general partnership (the "Partnership"), was
organized on December 18, 1986 for the purpose of acquiring, maintaining and
operating the property located at Two Park Avenue, New York, New York (the
"Property"). The Property is a 28-story office building that contains
approximately 948,000 net rentable square feet. The building includes two lower
levels consisting of a subway concourse, a small tenant garage containing
approximately 43 spaces, rentable storage areas and mechanical facilities. The
Property was acquired on December 22, 1986.

2. THE PARTNERSHIP AGREEMENT

CAPITAL CONTRIBUTIONS Capital contributions have been funded 60% by M/H Two Park
Associates and 40% by B&B Park Avenue L.P. Additional capital contributions as
required will be funded in the same ratio.

DISTRIBUTIONS Cash flow, as defined in the Partnership Agreement, is to be
distributed within 10 days after each fiscal quarter in the same ratio as the
capital contributions.

ALLOCATION OF NET INCOME AND NET LOSS Net income and net loss are to be
allocated in accordance with the "Distribution Percentages" as long as capital
account balances are positive. Otherwise net loss is allocated as follows;
first, to the extent of positive capital account balances in accordance with the
distribution percentages, then to the partner, if any, whose account balance is
positive until such capital account is reduced to zero and then in accordance
with the distribution percentages.

ALLOCATION OF GAINS AND LOSSES FROM CAPITAL TRANSACTIONS These items are to be
allocated first to increase or decrease the capital accounts to zero and then in
accordance with the distribution percentages.

3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

RENTAL INCOME AND DEFERRED RENT The Partnership rents its property to tenants
under operating leases with various terms. Deferred rent receivable and deferred
rental income consist of rental income which is recognized on the straight-line
basis over the lease terms in accordance with the provisions of Statement of
Financial Accounting Standards No. 13 "Accounting for Leases".

REAL ESTATE Property and improvements are stated at cost less accumulated
depreciation and amortization and less any write-down for impairment in carrying
value. Depreciation and amortization charges are computed using the
straight-line method over the following estimated useful asset lives:

<TABLE>
<CAPTION>
              Asset                         Useful Asset Life
              -----                         -----------------
<S>                                         <C>
        Building                            35 years
        Building improvements               31-1/2 years
        Tenant improvements                 Term of related lease
        Furniture, fixtures and equipment   5-7 years
</TABLE>

ACCOUNTING FOR IMPAIRMENT In March 1995, the Financial Accounting Standards
Board issued Statement of Financial Accounting Standards No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
Of" ("FAS 121"), which requires impairment losses to be recorded on long-lived
assets used in operations when indicators of impairment are present and the
undiscounted cash flows estimated to be generated by those assets are less than
the assets' carrying amounts. FAS 121 also addresses the accounting for long
lived assets that are expected to be disposed of. The Partnership adopted FAS
121 in the fourth quarter of 1995.


                                          5
<PAGE>   72
TWO PARK COMPANY



FAIR VALUE OF FINANCIAL INSTRUMENTS Statement of Financial Accounting Standards
No. 107, "Disclosures about Fair Value of Financial Instruments" ("FAS 107"),
requires the Partnership disclose the estimated fair values of its financial
instruments. Fair values generally represent estimates of amounts at which a
financial instrument could be exchanged between willing parties in a current
transaction other than in a forced liquidation.

Fair value estimates are subjective and are dependent on a number of significant
assumptions based on management's judgement regarding future expected loss
experience, current economic conditions, risk characteristics of various
financial instruments and other factors. In addition, FAS 107 allows a wide
range of valuation techniques, therefore, comparisons between entities, however
similar, may be difficult.

LEASING COSTS Leasing costs are capitalized and amortized over the terms of the
respective leases.

MORTGAGE COSTS Mortgage costs are capitalized and amortized over the terms of
the mortgages payable.

INCOME TAXES The Partnership allocates all profits, losses and other taxable
items to the partners. No provision for income taxes is made in the financial
statements as the liabilities for such taxes are those of the partners rather
than the Partnership.

RESTRICTED CASH Restricted cash consists of tenant security deposits.

CASH EQUIVALENTS Cash equivalents consist of short-term, highly liquid
investments which have maturities of three months or less from the date of
issuance. The carrying value approximates the fair value of these assets because
of the short maturity of these instruments.

MARKETABLE SECURITIES Marketable securities, which consist of United States
Treasury securities and Agencies, are carried at amortized cost, which
approximates market.

USE OF ESTIMATES The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Management's review of recoverability of the carrying amount
of the Property and related accounts is one such estimate. Actual results could
differ from those estimates.

4. PROPERTY AND IMPROVEMENTS
A summary of property and improvements follows:

<TABLE>
<CAPTION>
                                                  1996                  1995
                                         -----------------------------------

<S>                                      <C>                   <C>
  Land                                   $  17,389,411         $  26,118,173
  Building and improvements                 69,188,976           142,995,340
  Tenant improvements                       13,244,146            30,436,260
  Furniture, fixtures & equipment               83,250             1,478,302
                                         -----------------------------------

                                            99,905,783           201,028,075
  Less - Accumulated depreciation
   and amortization                                 --           (47,782,342)
                                         -----------------------------------

   Property and improvements             $  99,905,783         $ 153,245,733

  Leasing costs                              6,701,968             7,561,649
  Deferred rent receivable                   9,907,586             7,831,616
  Deferred rental income                    (6,515,337)           (7,355,711)
                                         -----------------------------------

                                         $ 110,000,000         $ 161,283,287
                                         -----------------------------------
</TABLE>

                                       6
<PAGE>   73
TWO PARK COMPANY



At December 31, 1996 and 1995, the Partnership completed reviews of
recoverability of the carrying amount of the Property and related accounts based
upon estimated undiscounted cash flows expected to result from the Property's
use and eventual disposition. As of December 31, 1995, it was management's
intention to hold the Property for long-term investment and, therefore
management concluded that the sum of the undiscounted future cash flows
estimated to be generated by the Property over the investment's estimated
holding period was greater than its carrying value.

Based upon continued improvements in the Midtown Manhattan commercial real
estate market in 1996, management reassessed their investment strategy.
Currently, management anticipates positioning the Property for sale over the
next 12 to 24 months and, as a result, the sum of the undiscounted future cash
flow estimated to be generated by the Property over this shorter holding period
is less than its carrying value. Based on the guidance of FAS 121, the
Partnership recorded a provision of $50,148,556 to reduce the Property's
carrying value to its estimated fair value of $110,000,000 at December 31, 1996.
The fair value was obtained from an appraisal report prepared by an independent
appraiser.

5. TENANTS' SECURITY
Additional security pledged in the form of letters of credit and U.S. Treasury
Notes of approximately $1,605,980 have been established by various tenants as
security for payments due under their leases.

6. MORTGAGES PAYABLE
A summary of mortgages payable to a lender follows:

<TABLE>
<CAPTION>
                                                     1996                   1995
                                              ----------------------------------

<S>                                           <C>                    <C>
  9.75% mortgage note                         $60,000,000            $60,000,000
  11.50% mortgage note                          5,000,000              5,000,000
                                              ----------------------------------
                                              $65,000,000            $65,000,000
                                              ----------------------------------
</TABLE>

The $60,000,000 first mortgage is for a term of twelve years and accrues
interest at the rate of 9.75% per annum. Interest only is payable in monthly
installments until the maturity date (December 19, 1998) at which time the full
amount of principal and any accrued interest shall be due and payable. On June
15, 1989, the Partnership placed a second mortgage on the Property in the amount
of $10,000,000. Interest only was payable in monthly installments at a rate of
10.791% through June 15, 1992 and thereafter at the rate of 10.625% through
December 19, 1998 at which time the full amount of principal and any accrued
interest would have been due and payable. In November 1995, the Partnership
prepaid, without penalty, the $10,000,000 second mortgage from proceeds received
from a tenant under a lease extension agreement. On December 26, 1990, the
Partnership placed a third mortgage on the Property in the amount of $5,000,000.
Interest only is payable in monthly installments at a rate of 11.5% through its
maturity date (December 19, 1998) at which time the full amount of principal and
any accrued interest shall be due and payable.

The lender has the right to accelerate the maturity date of the mortgages to a
date not earlier than December 31, 1996, upon at least 180 days prior notice
(June 19, 1996). Effective January 1, 1995, the loans are payable to Portfolio U
Holdings Corporation, a sole stockholder of a general partner and a limited
partner in B & B Park Avenue L.P.

Based on the maturity date and call feature of the mortgage notes, the fair
value of the mortgages payable approximates their carrying value.

7. RELATED PARTY TRANSACTIONS

MANAGEMENT SERVICES Management services are provided by Mendik Realty Company,
Inc. ("MRC"), an affiliate of a general partner of each of the partners in the
Partnership. The annual management fee is 2% of gross operating revenues, as
defined. Management fees for the years ended December 31, 1996, 1995 and 1994
were $494,916, $444,572 and $448,433, respectively.


                                       7
<PAGE>   74
TWO PARK COMPANY



LEASING SERVICES Leasing services are provided to the Partnership by MRC and
other unaffiliated brokers. Leasing commissions are calculated in accordance
with the management agreement and are generally consistent with industry
guidelines; however, a 25% override is payable to MRC when an unaffiliated
broker is used. If the cost of all leasing services exceeds 3% of gross
operating revenue, as defined, the fees otherwise payable to MRC will be
deferred and payable only if such 3% limit is not exceeded in any subsequent
year. No leasing commissions were paid during the years ended December 31, 1996,
1995 and 1994. The deferred liabilities to MRC as of December 31, 1996 and 1995
were approximately $706,714 and $610,877, respectively.

MAINTENANCE SERVICES Building Maintenance Service LLC, ("BMS"), an affiliate of
a general partner of each of the partners of the Partnership, provides cleaning
and related services and metal and marble cleaning services to the Partnership.
These services, provided by BMS at its cost (plus an allocable share of overhead
expenses), totalled $2,477,553, $2,620,086 and $2,304,719 for the years ended
December 31, 1996, 1995 and 1994, respectively. In addition, BMS provides
engineering services to the Partnership. The salaries and benefits of the
Property's engineering staff totalled $451,654, $494,647 and $464,818 for the
years ended December 31, 1996, 1995 and 1994, respectively.

SECURITY SERVICES Guard Management Service Corporation, an affiliate of a
general partner of each of the partners of the Partnership, provides security
services to the Partnership at its cost (plus an allocable share of overhead
expenses), totalling $300,951, $274,372 and $286,297 for the years ended
December 31, 1996, 1995 and 1994, respectively.

8.  RENTAL INCOME UNDER OPERATING LEASES
Space in the building is rented to tenants under various lease agreements. These
leases, which are classified as operating leases, include renewal options and
provisions for additional rent based on increases in real estate taxes,
operating expenses and utilities over predetermined amounts. Future annual
minimum rental payments to be received from operating leases (which are not
cancellable by their terms) are summarized as follows:

<TABLE>
<CAPTION>
   Year Ending
   December 31,                               Amount
   ------------                               ------

<S>                                       <C>
   1997                                   $ 20,552,245
   1998                                     18,472,801
   1999                                     16,143,353
   2000                                     15,014,726
   2001                                     15,902,106
   Thereafter                              112,024,128
                                          ------------
                                          $198,109,359
                                          ------------
</TABLE>

The Property was 98%, 97% and 92% leased at December 31, 1996, 1995 and 1994,
respectively.  As of December 31, 1996, significant tenants of the office
building are Times Mirror Company Inc. and Smith Barney.  Times Mirror
Company Inc. leases approximately 287,000 square feet under various leases
scheduled to expire in 2010.  Smith Barney leases approximately 100,000
square feet under a lease scheduled to expire in May 1998.  The Times Mirror
Company Inc. and Smith Barney leases generated 25% and 12%, respectively, of
the Property's 1996 rental income.

9. COMMITMENTS
Pursuant to the terms of leases with various tenants, the Partnership is
obligated to pay approximately $1.8 million of the cost of alterations to be
made to the leased premises. As of December 31, 1996, approximately $1.4 million
of these costs have been incurred.



                                       8

<PAGE>   1

                                                                    EXHIBIT 99.4


                                                                         Annex F
 
                              B&B PARK AVENUE L.P.
                             (A LIMITED PARTNERSHIP)

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994

                                       AND

                          INDEPENDENT AUDITORS' REPORT

                                      5
<PAGE>   2


                              B&B PARK AVENUE L.P.

                              FINANCIAL STATEMENTS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994



                                TABLE OF CONTENTS



Independent Auditors' Report                                           1
                                                              
Financial Statements                                          
                                                              
   Balance Sheet at December 31, 1996 and 1995                         2
                                                              
   Statement of Operations                                             3
                                                              
   Statement of Cash Flows                                             4
                                                              
   Statement of Changes in Partners' Capital                           5
                                                              
   Notes to Financial Statements                                      6-9
                                                        


                                      6
<PAGE>   3

FRIEDMAN                                                     1700 BROADWAY
ALPREN &                                                     NEW YORK, NY 10019
GREEN LLP                                                    212-582-1600
CERTIFIED PUBLIC ACCOUNTANTS                                 FAX 212-265-4761
                                                


                          INDEPENDENT AUDITORS' REPORT


TO THE PARTNERS OF B&B PARK AVENUE L.P.


     We have audited the accompanying balance sheet of B&B PARK AVENUE L.P. (a
limited partnership) as of December 31, 1996 and 1995, and the related
statements of operations, cash flows and changes in partners' capital for each
of the three years in the period ended December 31, 1996. These financial
statements are the responsibility of the managing general partner. Our
responsibility is to express an opinion on these financial statements based on
our audits. We did not audit the financial statements of Two Park Company, a
general partnership, the investment in which, as discussed in Note 4 to the
financial statements, is accounted for by the equity method of accounting. The
investment in Two Park Company was $17,935,304 and $17,543,118 as of December
31, 1996 and 1995, respectively, and the distributive share of its net income
(loss) was $392,186, $(382,500) and $(637,607) for the years ended December 31,
1996, 1995 and 1994, respectively. The financial statements of Two Park Company
were audited by other auditors whose reports have been furnished to us, and our
opinion, insofar as it relates to the amounts included for Two Park Company, is
based solely on the reports of the other auditors.

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

     In our opinion, based on our audits and the reports of other auditors, the
financial statements referred to above present fairly, in all material respects,
the financial position of B&B PARK AVENUE L.P. as of December 31, 1996 and 1995,
and the results of its operations and its cash flows for each of the three years
in the period ended December 31, 1996, in conformity with generally accepted
accounting principles.


                                             /s/ FRIEDMAN ALPREN & GREEN LLP
                                             -------------------------------


January 15, 1997, except for                     
   Note 2, as to which the date
   is March 12, 1997


                                      7

<PAGE>   4


                              B&B PARK AVENUE L.P.

                                  BALANCE SHEET

                           DECEMBER 31, 1996 AND 1995



<TABLE>
<CAPTION>
                                                         1996           1995
                                                     ------------    -----------
<S>                                                   <C>            <C>        
ASSETS

Investment in Two Park Company - Notes 4 and 5        $17,935,304    $17,543,118

Cash                                                          371        145,691

Due from maintenance services company - Note 6                712         78,064
                                                      -----------    -----------

                                                      $17,936,387    $17,766,873
                                                      ===========    ===========

LIABILITIES AND PARTNERS' CAPITAL

Liabilities

   Accrued expenses                                   $     9,200    $     9,700

Partners' capital                                      17,927,187     17,757,173
                                                      -----------    -----------

                                                      $17,936,387    $17,766,873
                                                      ===========    ===========
</TABLE>


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

                                      8

<PAGE>   5


                              B&B PARK AVENUE L.P.

                             STATEMENT OF OPERATIONS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                    1996         1995          1994
                                                  ---------   ----------    ---------
<S>                                               <C>          <C>          <C>       
Revenues
   Distributive share of net income (loss) from
     Two Park Company                             $ 392,186    $(382,500)   $(637,607)
   Rebate, maintenance services company -
     Note 6                                          49,712       82,377       79,795
   Interest income                                    3,612        1,044         --
                                                  ---------    ---------    ---------

                                                    445,510     (299,079)    (557,812)

Expenses
   Professional fees                                 60,496       82,610       45,608
                                                  ---------    ---------    ---------

           Net income (loss)                      $ 385,014    $(381,689)   $(603,420)
                                                  =========    =========    =========
</TABLE>


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

                                       9

<PAGE>   6


                              B&B PARK AVENUE L.P.

                             STATEMENT OF CASH FLOWS

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                         1996         1995         1994
                                                       ---------    ---------    ---------
<S>                                                    <C>          <C>          <C>       
Cash flows from operating activities
   Net income (loss)                                   $ 385,014    $(381,689)   $(603,420)
   Adjustments to reconcile net income (loss) to net
     cash provided by (used in) operating activities
       Distributive share of net (income) loss from
         Two Park Company                               (392,186)     382,500      637,607
       Changes in assets and liabilities
         Due from maintenance services company            77,352     (  2,727)    (     29)
         Accrued expenses                               (    500)    ( 10,700)      15,400
                                                       ---------    ---------    ---------

           Net cash provided by (used in)
              operating activities                        69,680     ( 12,616)      49,558

Cash flows from financing activities
   Distributions to partners                            (215,000)        --           --
                                                       ---------    ---------    ---------

Net decrease in cash                                    (145,320)    ( 12,616)      49,558

Cash, beginning of year                                  145,691      158,307      108,749
                                                       ---------    ---------    ---------

Cash, end of year                                      $     371    $ 145,691    $ 158,307
                                                       =========    =========    =========
</TABLE>


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

                                       10

<PAGE>   7


                              B&B PARK AVENUE L.P.

                    STATEMENT OF CHANGES IN PARTNERS' CAPITAL

                  YEARS ENDED DECEMBER 31, 1996, 1995 AND 1994


<TABLE>
<CAPTION>
                                                                                                  Limited Partners
                                                                                            ---------------------------
                                                              General Partners
                                                       -------------------------------      Carborundum
                                                           Nancy             Mendik            Center          Bernard H.
                                         Total          Creek, Inc.        Corporation      Joint Venture        Mendik
                                     ------------      ------------       -------------    ---------------    -----------

<S>                                  <C>               <C>                <C>               <C>              <C>     
Balance, December 31, 1993           $ 18,742,282      $     58,492       $   (160,423)     $ 18,844,213     $      --

Net loss                                 (603,420)           (6,004)          (  3,017)         (594,399)           --
                                     ------------      ------------       ------------      ------------     ------------

Balance, December 31, 1994             18,138,862            52,488           (163,440)       18,249,814            --

Net loss                                 (381,689)           (3,798)          (  1,908)         (375,983)           --
                                     ------------      ------------       ------------      ------------      ------------

Balance, December 31, 1995             17,757,173            48,690           (165,348)       17,873,831            --

Net income                                385,014             3,830              1,926           379,258            --

Distributions                            (215,000)           (2,150)               --           (212,850)           --
                                     ------------      ------------       ------------      ------------      ------------

Balance, December 31, 1996           $ 17,927,187      $     50,370       $   (163,422)     $ 18,040,239      $    -0-
                                     ============      ============       ============      ============      ============
</TABLE>


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

                                       11

<PAGE>   8



                              B&B PARK AVENUE L.P.

                          NOTES TO FINANCIAL STATEMENTS




1 - ORGANIZATION

          B&B Park Avenue L.P., a Delaware limited partnership, was organized on
     December 15, 1986 to acquire a 40% general partnership interest in Two Park
     Company. The property located at Two Park Avenue, New York, New York was
     acquired by Two Park Company on December 22, 1986.


2 -  TRANSFER OF OWNERSHIP

          Pursuant to a solicitation contained in a private placement memorandum
     dated November 11, 1996, the Partnership obtained the consent of its
     partners to participate in an offering of shares of common stock in
     accordance with a preliminary registration statement filed with the
     Securities and Exchange Commission on December 18, 1996. On March 12, 1997,
     the managing general partner entered into an agreement with Vornado Realty
     Trust, a publicly traded real estate investment trust ("REIT"). The
     partners will be resolicited to obtain their consents to participate in
     this transaction, under terms and conditions similar to those stated in the
     private placement memorandum dated November 11, 1996. The REIT is a fully
     integrated, self-administered and self-managed real estate company which
     has qualified as a real estate investment trust for Federal income tax
     purposes. Upon completion of the transaction, it is anticipated that the
     Partnership will be owned by a company controlled by the REIT.


3 -  THE PARTNERSHIP AGREEMENT

     Capital Contributions

          Of the total initial capital, $37,425,103 was contributed by Delaware
     Acres, Inc. (CLP) and $378,031 by New York Acres, Inc. (CGP). On September
     30, 1992, the partnership interests of CLP and CGP were transferred to
     Carborundum Center Joint Venture (MGP) and Nancy Creek, Inc. (Nancy Creek),
     respectively. Additional capital contributions required for improvements
     and leasing costs of the property are to be contributed by MGP. Mendik
     Corporation (Mendco) and Bernard H. Mendik (Mendik) are not required to
     make cash contributions.

     Distributions

          Net cash from operations is to be distributed as follows: After
     repaying loans as required, 99% to MGP, until an amount equal to an 8%
     annual preferred return (as defined) has been received, and 1% to the
     general partners (as defined); then 99% to Mendik and 1% to Mendco until
     Mendik has received his special preferred return (as defined); then 85% to
     MGP, 14% to Mendik and 1% to the general partners until all distributions
     to Nancy Creek aggregate $200,000; all remaining cash: 85% to MGP, 14% to
     Mendik and 1% to Mendco.


                                  (Continued)

                                      12

<PAGE>   9


                              B&B PARK AVENUE L.P.

                          NOTES TO FINANCIAL STATEMENTS



3 -  THE PARTNERSHIP AGREEMENT (Continued)

     Distributions (Continued)

          Net proceeds from sales and refinancing will be distributed as
     follows: first, 99% to MGP and 1% to Nancy Creek until each has received an
     8% cumulative return (as defined); then to MGP and Nancy Creek until each
     has received its adjusted total capital (as defined); then 99% to Mendik
     and 1% to Mendco until Mendik has received the unpaid special cumulative
     return (as defined); then 50% to Mendco and 50% to MGP until each has
     received its unpaid deferred incentive share (as defined); finally, the
     remainder, 79.17% to MGP, 20.33% to Mendik and .5% to Mendco.

     Allocation of Loss or Income

          Net losses will be allocated first to the extent that capital accounts
     exceed certain amounts, as defined. However, as this criterion does not
     presently exist, net losses are allocated .995% to Nancy Creek, 98.505% to
     MGP and .5% to Mendco.

          Net income will generally be allocated in the same manner as cash is
     distributed.


4 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Use of Estimates

          The managing general partner uses estimates and assumptions in
     preparing financial statements. Those estimates and assumptions affect the
     reported amounts of assets and liabilities, the disclosure of contingent
     assets and liabilities, and the reported revenues and expenses.

     Investment in Two Park Company

          The investment in Two Park Company is recorded on the equity method,
     reflecting cost adjusted for the Partnership's interest in the net income
     or losses of, and distributions from, that partnership.

          As of December 31, 1996, the managing general partner of Two Park
     Company concluded that the total estimated undiscounted future cash flow to
     be generated by its property, from operations and its eventual disposition,
     over an estimated holding period is less than its carrying value. As a
     result, Two Park Company recorded a write-down of $50,148,556 at December
     31, 1996 to reduce the property's carrying value to its estimated fair
     value. The Partnership had previously determined that, prior to 1993, its
     investment in Two Park Company had declined in value and that such decline
     was deemed to be other than temporary. Accordingly, the investment was
     written down by $25,000,000 prior to 1993, and the Partnership's 1996
     financial statements do not reflect its distributive share of the 1996
     write-down by Two Park Company. The difference between the carrying amount


                                  (Continued)

                                      13

<PAGE>   10


                              B&B PARK AVENUE L.P.

                          NOTES TO FINANCIAL STATEMENTS



4 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Investment in Two Park Company (Continued)

     of the investment and the underlying equity in the investee is being
     amortized over the life of the property, with amortization being reflected
     as reductions in the distributive share of net losses from Two Park
     Company.

     Income Taxes

          The Partnership is not a taxpaying entity for income tax purposes and,
     accordingly, no provision has been made for income taxes. The partners'
     allocable shares of the Partnership's taxable income or loss are reportable
     on their income tax returns.

     Concentration of Credit Risk for Cash

          Cash at December 31, 1995 included approximately $18,000 in excess of
     amounts insured by the Federal Deposit Insurance Corporation.


5 -  INVESTMENT IN TWO PARK COMPANY

          Summarized financial information of Two Park Company is as follows:


<TABLE>
<CAPTION>
                                                             1996                   1995
                                                       -----------------     -----------------
<S>                                                    <C>                   <C>              
          Balance Sheet

            Assets
              Property and improvements                $      99,905,783     $     153,245,733
              Cash and short-term investments                  6,257,952             6,046,711
              Receivables                                     10,604,302             8,644,599
              Prepaid expenses                                 6,701,968             7,561,649
              Unamortized costs                                  325,509               576,103
                                                       -----------------     -----------------
                                                       $     123,795,514     $     176,074,795
                                                       =================     =================
            
            Liabilities and Partners' Capital
              Mortgage payable                         $      65,000,000     $      65,000,000
              Accrued interest payable                           553,263               553,263
              Accounts payable and accrued expenses            1,064,802             1,245,535
              Security deposits payable                          450,398               594,200
              Deferred income                                  6,515,337             7,355,711
              Improvements payable                                31,007               227,289
              Partners' capital                               50,180,707           101,098,797
                                                       -----------------     -----------------
          
                                                       $     123,795,514     $     176,074,795
                                                       =================     =================
</TABLE>


                                  (Continued)

                                      14
<PAGE>   11

                              B&B PARK AVENUE L.P.

                          NOTES TO FINANCIAL STATEMENTS




5 -  INVESTMENT IN TWO PARK COMPANY (Continued)

<TABLE>
<CAPTION>
                                                    1996            1995            1994
                                                ------------    ------------    ------------
<S>                                              <C>             <C>             <C>        
Statement of Operations

Revenues                                        $ 25,457,784    $ 23,895,802    $ 22,890,880
Expenses                                          11,500,589      11,519,811      11,588,807
                                                ------------    ------------    ------------

    Income before interest expense,
      depreciation and amortization
      and write-down of property and
      improvements                                13,957,195      12,375,991      11,302,073
                                                ------------    ------------    ------------

Interest expense                                   6,532,083       7,533,674       7,619,110
Depreciation and amortization                      8,194,646       7,548,566       7,026,980
Loss on write-down of property and
  improvements                                    50,148,556            --              --
                                                ------------    ------------    ------------

                                                  64,875,285      15,082,240      14,646,090
                                                ------------    ------------    ------------

    Net loss                                    $(50,918,090)   $ (2,706,249)   $ (3,344,017)
                                                ============    ============    ============
</TABLE>


6 -  RELATED PARTY TRANSACTION

          Maintenance services for the Two Park Avenue property are provided by
     a company that is controlled by a stockholder of a general partner of the
     Partnership (Mendik). As defined in the maintenance contract, the
     Partnership is entitled to receive a 20% share of the profits realized by
     the maintenance services company from the performance of tenant services.
     The Partnership's share of profits realized from tenant services for the
     years ended December 31, 1996, 1995 and 1994 was $49,712, $82,377 and
     $79,795, respectively.


                                      15

<PAGE>   1

                                                                    EXHIBIT 99.5



<TABLE>
<CAPTION>
                                                  YEAR
                          PRINCIPAL OCCUPATION    TERM
                          AND PRESENT POSITION    WILL   INITIAL
       NAME         AGE     WITH THE COMPANY     EXPIRE  ELECTION
- ------------------- ---  ----------------------- ------  --------
<S>                 <C>  <C>                     <C>     <C>
NOMINEES FOR ELECTION TO SERVE UNTIL
THE ANNUAL MEETING IN 2000
- ------------------------------------------------
STEVEN ROTH*        55   Chairman of the Board    1997     1979
                         and Chief Executive
                         Officer of the Company;
                         managing general
                         partner of Interstate
                         Properties
                         ("Interstate")
RUSSELL B.
  WIGHT, JR.*       57   A general partner of     1997     1979
                         Interstate
MICHAEL D.
  FASCITELLI        40   President of the         1997     1996
                         Company
 
NOMINEE FOR ELECTION TO SERVE UNTIL
THE ANNUAL MEETING IN 1999
- ------------------------------------------------
BERNARD H.
  MENDIK            67   Co-Chairman of the       1997     1997
                         Board and Chief
                         Executive Officer of
                         the Mendik Division of
                         the Company
 
PRESENT TRUSTEES ELECTED TO SERVE UNTIL
THE ANNUAL MEETING IN 1998
- ------------------------------------------------
DAVID MANDELBAUM*   61   A member of the law      1998     1979
                         firm of Mandelbaum &
                         Mandelbaum, P.C.; a
                         general partner of
                         Interstate
RICHARD WEST        59   Dean Emeritus, Leonard   1998     1982
                         N. Stern School of
                         Business, New York
                         University
</TABLE>
 
                                      3

<PAGE>   2
 
<TABLE>
<CAPTION>
                                                  YEAR
                          PRINCIPAL OCCUPATION    TERM
                          AND PRESENT POSITION    WILL   INITIAL
       NAME         AGE     WITH THE COMPANY     EXPIRE  ELECTION
- ------------------- ---  ----------------------- ------  --------
<S>                 <C>  <C>                     <C>     <C>
PRESENT TRUSTEES ELECTED TO SERVE UNTIL
THE ANNUAL MEETING IN 1999
- ------------------------------------------------
STANLEY SIMON*      79   Owner of Stanley Simon   1999     1960
                         and Associates,
                         management and fi-
                         nancial consultants
RONALD TARGAN       70   A member of the law      1999     1980
                         firm of Schechner and
                         Targan, P.A.; Presi-
                         dent of Malt Products
                         Corporation of New
                         Jersey, a producer of
                         malt syrup
</TABLE>
 
- ---------------
* Member of Executive Committee of the Board of the Company.
 
     Mr. Roth has been Chairman of the Board and Chief Executive Officer of the
Company since May 1989 and Chairman of the Executive Committee of the Board of
the Company since April 1980. Since 1968, he has been a general partner of
Interstate and, more recently, he has been managing general partner. On March 3,
1995, he also became Chief Executive Officer of Alexander's, Inc. Mr. Roth is
also a director of Alexander's, Inc. and Insituform Technologies, Inc.
 
     Mr. Wight has been a general partner of Interstate since 1968. Mr. Wight is
also a director of Alexander's, Inc. and Insituform Technologies, Inc.
 
     Mr. Fascitelli became the President and a Trustee of the Company on
December 2, 1996. He was a partner at Goldman Sachs, in charge of its real
estate practice, from December 1992 to December 1996 and was a vice president
there prior to December 1992. He is also a director of Alexander's, Inc.
 
     Mr. Mendik has been Chief Executive Officer of the Mendik Division of the
Company since April 15, 1997 and Co-Chairman of the Board since April 28, 1997
(see the description of the Mendik Transaction included in "Certain
 

                                      4
<PAGE>   3
 
                           PRINCIPAL SECURITY HOLDERS
 
     The following table sets forth the beneficial ownership of Common Shares
and Units (see the description of the Mendik Transaction included in "Certain
Transactions") (based on 26,549,617 Common Shares and 2,840,562 Units
outstanding as of April 21, 1997) of (i) each person holding more than a 5%
interest in the Operating Partnership or Vornado, (ii) trustees of Vornado,
(iii) the Named Executive Officers, and (iv) the trustees and executive officers
of Vornado as a group. Unless otherwise noted, all of such interests are owned
directly, and the indicated person or entity has sole voting and investment
power. In addition, unless otherwise noted, the address of all such persons is
c/o Vornado Realty Trust, Park 80 West, Plaza II, Saddle Brook, New Jersey
07663.
 
<TABLE>
<CAPTION>
                             NUMBER OF
                           COMMON SHARES                     PERCENT OF
                             AND UNITS       PERCENT OF      ALL COMMON
                           BENEFICIALLY      ALL COMMON      SHARES AND
 NAME OF BENEFICIAL OWNER    OWNED(1)       SHARES(2)(3)     UNITS(2)(4)
- ----------------------------------------  ----------------  -------------
<S>                        <C>            <C>               <C>
Steven Roth(5)(6)..........    7,262,950        27.4%            24.6%
Russell B. Wight,
 Jr.(5)(7).................    6,755,900        25.4%            22.9%
David Mandelbaum(5)........    6,630,999        25.0%            22.4%
Interstate Properties(5)...    6,471,500        24.4%            21.9%
Cohen & Steers Capital
 Management, Inc.(8).......    2,588,700         9.8%             8.8%
Frederick Zissu(9).........    1,832,615         6.9%             6.2%
Bernard H. Mendik
 (10)(11)..................    1,676,277         5.9%             5.7%
David R.
 Greenbaum(10)(12).........    1,687,642         6.0%             5.7%
Michael D.
 Fascitelli(13)............      459,770         1.7%             1.6%
Richard T. Rowan...........       64,375           *                *
Joseph Macnow..............      121,875           *                *
Ronald Targan..............      375,000         1.4%             1.3
Stanley Simon..............       37,500           *                *
Richard West(14)...........       10,500           *                *
All trustees and executive
 officers as a group (11
 persons)..................   10,482,684        36.9%            35.5%
</TABLE>
 
- ---------------
  * Less than 1%.
 

                                      10

<PAGE>   4
 
(1) Unless otherwise indicated, each person is the direct owner of and has sole
    voting power and sole investment power with respect to such Common Shares or
    Units.
 
   
(2) At any time after April 14, 1998 (or April 14, 1999 in the case of certain
    holders), holders of limited partnership Units (other than the Company) will
    have the right to have their Units redeemed in whole or in part by the
    Operating Partnership for cash equal to the fair market value, at the time
    of redemption, of one Common Share of the Company for each Unit redeemed or,
    at the option of the Company, one Common Share of the Company for each Unit
    tendered, subject to customary anti-dilution provisions (the "Unit
    Redemption Right"). Holders of Units may be able to sell Common Shares
    received upon the exercise of their Unit Redemption Right in the public
    market pursuant to a registration rights agreement with the Company.
    
 
(3) Assumes that all Units held by the beneficial owner are redeemed for Common
    Shares. The total number of Common Shares outstanding used in calculating
    this percentage assumes that none of the Units held by other persons are
    redeemed for Common Shares.
 
(4) Assumes that all Units are redeemed for Common Shares.
 
(5) Interstate, a partnership of which Messrs. Roth, Wight and Mandelbaum are
    the general partners, owns 6,471,500 Shares. These Common Shares are
    included in the total Common Shares and the percentage of class for
    Interstate. Messrs. Roth, Wight and Mandelbaum share voting power and
    investment power with respect to these Common Shares.
 
(6) Includes 17,200 Common Shares owned by the Daryl and Steven Roth Foundation,
    over which Mr. Roth holds sole voting power and investment power. Does not
    include 18,000 Common Shares owned by
 

                                       11

<PAGE>   5
 
    Mr. Roth's wife, as to which Mr. Roth disclaims any beneficial interest.
 
(7) Includes 46,900 Common Shares owned by the Wight Foundation, over which Mr.
    Wight holds sole voting power and investment power.
 
(8) Based on Schedule 13G dated February 11, 1997, Cohen & Steers Capital
    Management, Inc. has the sole power to vote or to direct the vote of
    2,225,800 Common Shares and has the sole power to dispose or to direct the
    disposition of 2,588,700 Common Shares. The address of this beneficial owner
    is 757 Third Avenue, New York, New York 10017.
 
(9) Based on a Schedule 13D filed on May 14, 1993 by Frederick Zissu, he owns
    1,861,912 Common Shares. According to Vornado's records, he presently owns
    1,832,615 Common Shares. Does not include 23,385 Common Shares owned by Mr.
    Zissu's wife, as to which Mr. Zissu disclaims any beneficial interest. The
    address of this person is 80 Hamilton Drive West, No. Caldwell, New Jersey
    07006.
 
(10) The address for this beneficial owner is c/o Mendik Realty Company, Inc.,
     330 Madison Avenue, New York, New York 10017.
 
(11) Includes (i) 1,274,891 Units which are held by The Mendik Partnership, L.P.
     (TMP) in which Mr. Mendik is a limited partner and controls the company
     which is the general partner of TMP, (ii) 400,963 Units which are held by
     FW/Mendik REIT, L.L.C. ("FW/Mendik"), which is comprised of two members
     controlled by Mr. Mendik, and (iii) 423 Units which are held by Mendik RELP
     Corp., a corporation controlled by Mr. Mendik.
 
(12) Includes (i) 1,274,891 Units which are held by TMP, in which Mr. Greenbaum
     is a limited partner and controls the company which is the general partner
     of TMP, (ii) 400,963 Units which are held by FW/Mendik, which is comprised
     of two members controlled by
 

                                      12

<PAGE>   6
 
     Mr. Greenbaum, and (iii) 11,788 Units which are held by Mr. Greenbaum's
     wife.
 
(13) These Common Shares are held in a trust for the benefit of Mr. Fascitelli.
     Does not include options to purchase 1,750,000 Common Shares that are not
     exercisable within 60 days.
 
(14) Mr. West and his wife own 1,500 of these Common Shares jointly. Mr. West
     holds 9,000 of these Common Shares in self-directed Keogh accounts.
 

                                       13

<PAGE>   7
 
                             EXECUTIVE COMPENSATION
 
     The following table summarizes the compensation paid to or accrued during
the past three fiscal years for each of the highest paid executive officers of
the Company whose total compensation aggregated $100,000 or more in 1996
("Covered Executives").
 
                           SUMMARY COMPENSATION TABLE
 
<TABLE>
<CAPTION>
                                                   LONG TERM
                                                  COMPENSATION
                         ANNUAL COMPENSATION         AWARDS
      NAME AND        --------------------------  ------------     ALL OTHER
 PRINCIPAL POSITION   YEAR    SALARY     BONUS      OPTIONS     COMPENSATION(4)
- --------------------- ----   --------   --------  ------------  ---------------
<S>                   <C>    <C>        <C>       <C>           <C>
Steven Roth           1996   $625,000   $      0            0       $57,106
 Chairman and Chief   1995    625,000          0            0        53,537
 Executive Officer    1994    625,000          0            0        33,536
Michael D. Fascitelli 1996   $ 34,615   $      0    1,750,000(1)     $     0
 President
Richard Rowan         1996   $365,500   $      0       37,500(2)     $16,316
 Vice President --    1995    354,000    250,000       37,500(2)      16,848
 Real Estate          1994    343,500          0            0(3)      10,214
Joseph Macnow         1996   $365,500   $      0       37,500(2)     $17,218
 Vice President --    1995    354,000          0       37,500(2)      16,100
 Chief Financial      1994    343,500          0            0(3)      10,468
 Officer
</TABLE>
 
- ---------------
(1) The option vests in 20% increments annually on December 2 of each year
    commencing in 1997.
 
(2) Options are exercisable 25% nine months after grant, and 25% after each of
    the following three six-month periods.
 
(3) In December 1993, 37,500 share options were granted for the 1994 year each
    to Messrs. Rowan and Macnow.
 
(4) Represents premiums paid by the Company for whole life insurance policies
    for the Covered Executives. These policies provide coverage in an amount
    equal to the excess of the amount covered under the Company's
    non-discriminatory group term life insurance benefit for all full time
    employees (i.e., two times salary) over the benefit cap imposed by the term
    insurance carrier.
 

                                      14

<PAGE>   8
 
     The following table lists all grants of share options and share
appreciation rights to the Covered Executives made in 1996 and their potential
realizable values, assuming annualized rates of share price appreciation of 5%
and 10% over the term of the grant. The Company has not, to date, granted any
share appreciation rights.
 
                             OPTION GRANTS IN 1996
 
<TABLE>
<CAPTION>
                              INDIVIDUAL GRANTS
                  ------------------------------------------    POTENTIAL REALIZABLE
                               % OF
                               TOTAL                           VALUE AT ASSUMED ANNUAL
                              OPTIONS                                 RATES OF
                              GRANTED                         SHARE PRICE APPRECIATION
                                TO
                             EMPLOYEES  EXERCISE                   FOR OPTION TERM
                   OPTIONS   IN FISCAL  OR BASE   EXPIRATION  -------------------------
      NAME         GRANTED     YEAR      PRICE       DATE         5%           10%
- ----------------- ---------  ---------  --------  ----------  -----------  ------------
<S>               <C>        <C>        <C>       <C>         <C>          <C>
Steven Roth              0        0%        N/A         N/A           N/A           N/A
 
Michael D.
 Fascitelli       1,750,000      94%    $46.9375  12/1/2006   $51,657,798  $130,911,002
 
Richard Rowan       37,500        2%    $36.5625  1/14/2006   $   862,273  $  2,185,170
 
Joseph Macnow       37,500        2%    $36.5625  1/14/2006   $   862,273  $  2,185,170
</TABLE>
 
     The following table summarizes all exercises of options during 1996, and
the options held at December 31, 1996, by the Covered Executives.
 
             AGGREGATED OPTION EXERCISES IN 1996 AND 1996-YEAR END
                                 OPTION VALUES
 
<TABLE>
<CAPTION>
                                                                    VALUE OF
                                                 NUMBER OF        UNEXERCISED
                                                UNEXERCISED       IN-THE-MONEY
                        SHARES                  OPTIONS AT         OPTIONS AT
                       ACQUIRED                  12/31/96           12/31/96
                          ON        VALUE      EXERCISABLE/       EXERCISABLE/
         NAME          EXERCISE    REALIZED    UNEXERCISABLE     UNEXERCISABLE
- ---------------------- --------   ----------   -------------   ------------------
<S>                    <C>        <C>          <C>             <C>
Steven Roth                  0      $      0            0/0      $            0/0
Michael D. Fascitelli        0             0    0/1,750,000           0/9,734,375
Richard Rowan           95,921     1,617,408   55,000/37,500      946,914/607,617
Joseph Macnow          155,991     3,786,349   75,000/37,500    1,311,914/607,617
</TABLE>
 
EMPLOYEE RETIREMENT PLAN
 
     The Company's employee retirement plan provides retirement benefits to
full-time employees of the Company. Benefits under the plan vest upon the
completion of five years of service. Annual retirement benefits are equal to 1%
of the participant's base salary for each year of service. However, the portion
of retirement benefits payable for
 

                                      15

<PAGE>   9
 
service prior to plan participation is equal to 1% of the participant's base
salary as of December 31 of the year before the participant began to participate
in the plan for each year of the participant's past service. The amount of base
salary which may be taken into account for benefit accrual purposes is limited
to $150,000 in 1996 and $160,000 for 1997 (adjusted in future years to reflect
increases in the cost of living) pursuant to the requirements of the Internal
Revenue Code.
 
     The amounts shown below are the estimated annual benefits (payable in the
form of a life annuity) for each of the Covered Executives payable upon normal
retirement at age 65. This amount assumes a maximum base salary for benefit
accrual purposes of $150,000 for 1996 and $160,000 for 1997 and forward, and
that the Covered Executive's service is continued until age 65. Such estimated
annual benefit payable to Mr. Roth is $59,403; to Mr. Rowan, $52,427; and to Mr.
Macnow, $49,802.
 
EMPLOYMENT CONTRACTS
 
     Mr. Fascitelli has a five year employment contract which provides for an
annual salary of $600,000. In addition to his annual salary, he received a
deferred payment consisting of $5,000,000 in cash and a $20,000,000 convertible
obligation payable at the Company's option in 459,770 of its Common Shares or
the cash equivalent of their appreciated value. Accordingly, cash of $5,000,000
and 459,770 Common Shares are being held in an irrevocable trust. The deferred
payment obligation to Mr. Fascitelli vests as of December 2, 1997. Further, Mr.
Fascitelli was granted options for 1,750,000 Common Shares of the Company. Mr.
Fascitelli may also receive loans of up to $10 million from Vornado during the
term of the employment agreement. He has also been given the use of a company
automobile.
 
     The agreement also provides that if his employment is terminated by the
Company without cause or by him for good reason (as defined in the agreement to
include a change in Mr. Fascitelli's responsibilities, change in control of the
Company, relocation of the Company or the failure of
 

                                      16

<PAGE>   10
 
the Company to comply with the terms of the agreement)
payment of his base salary shall continue for three years, offset in the second
and third years for compensation received from another employer, benefits to him
and his family shall continue for three years and the deferred payment will
vest. The agreement further provides that if his employment is terminated by him
without good reason or by the Company for cause (as defined in the agreement to
include conviction of, or plea of guilty or nolo contendere to, a felony,
failure to perform his duties or willful misconduct) payment of salary will
cease and the deferred payment will vest if the termination was by the Company
for cause.
 
   
     Vornado has entered into an employment agreement with David Greenbaum with
an initial term through April 30, 2000 (subject to extension) pursuant to which
Mr. Greenbaum serves as President of the Mendik Division of Vornado. The
employment agreement provides for annual base compensation in the amount of
$300,000. Mr. Greenbaum was granted options for 285,000 Common Shares of the
Company. Mr. Greenbaum also may receive loans of up to $10 million from Vornado
during the term of the employment agreement.
    
 
   
     The agreement also provides that if his employment is terminated by the
Company without cause or by him for good reason (as defined in the agreement to
include, among other things, a change in Mr. Greenbaum's responsibilities,
change in control of the Company, relocation of the Mendik Division's principal
executive offices, the failure of Mr. Mendik to be elected as a trustee of the
Company prior to April 30, 2003 or the failure of the Company to comply with the
terms of the agreement), Mr. Greenbaum will receive a lump sum payment of three
times his compensation and continued participation of benefits to him and his
family for three years. The agreement further provides that if his employment is
terminated by him without good reason or by the Company for cause (as defined in
the agreement to include conviction of, or plea of guilty or nolo contendere to,
a felony, failure to perform his duties or willful misconduct) payment of salary
will cease.
    
 

                                       17

<PAGE>   11
 
     Mr. Rowan and Mr. Macnow each have employment agreements expiring December
31, 1997 with the Company. The terms and conditions of these agreements, entered
into on January 1, 1995, are the same as the terms and conditions of the
employment agreements that expired on December 31, 1994. The agreements provide
to each of Messrs. Rowan and Macnow an initial annual salary of $354,000,
subject to increases in the second and third years by a factor equal to 125% of
the percentage increase in the prior year's consumer price index; use of a
company automobile; and an undertaking to use best efforts to cause the
Compensation Committee of the Board to grant each of them options to purchase
37,500 Shares during each of the three years at a purchase price equal to the
fair market value of the stock on the dates the options are granted. The
agreements also provide that, if the Company should terminate Mr. Rowan's or Mr.
Macnow's employment other than for just cause, payment of salary shall continue
until the earlier of two years after the date of termination or the employee's
becoming self-employed or employed with another company. The agreements further
provide that if either Mr. Rowan or Mr. Macnow should terminate employment for
just cause (defined as change of the employee's responsibility, change in
control of the Company or relocation of the Company), such employee will be paid
2.99 times his annual salary and his unvested stock options will vest.
 
COMPENSATION OF TRUSTEES
 
     The Company compensated Messrs. Wight, Mandelbaum and Targan at a rate of
$15,000 per year for serving as trustees plus $750 for each meeting of the Board
or of any committee of the Board which the trustee attends. The Company
compensated Stanley Simon and Associates, of which Stanley Simon is the owner,
at a rate of $30,000 per year and Richard West at a rate of $40,000 per year in
addition to $750 for each meeting. Messrs. Roth, Fascitelli and Mendik receive
no compensation as trustees.
 

                                       18
                                      

<PAGE>   12
 
COMPENSATION INTERLOCKS AND INSIDER PARTICIPATION IN COMPENSATION DECISIONS
 
     The Company has a Compensation Committee, consisting of Messrs. Simon and
West, which grants awards under the Company's Omnibus Share Plan and makes all
other executive compensation determinations. Messrs. Roth, Fascitelli and Mendik
are the only officers of the Company who are members of the Board. There are no
interlocking relationships involving the Company's Board which require
disclosure under the executive compensation rules of the Securities and Exchange
Commission.
 
CERTAIN TRANSACTIONS
 
   
     On April 15, 1997, the Company consummated the acquisition, through an
operating partnership, of interests in all or a portion of seven Manhattan
office buildings (the "Mendik Properties") and certain management and leasing
assets held by the Mendik Group (which means, as used herein. Bernard H. Mendik,
David R. Greenbaum and certain entities controlled by them, including Mendik
Realty Company, Inc. and the subsidiaries and affiliates of such entities) and
certain of its affiliates (the "Mendik Transaction"). In connection with the
closing of the Mendik Transaction, the Company converted to an Umbrella
Partnership REIT (UPREIT) by transferring (by contribution, merger or otherwise)
its interests in its properties and other assets to The Mendik Company, L.P., a
Delaware limited partnership which has been renamed Vornado Realty L.P. (the
"Operating Partnership"), of which the Company is the sole general partner. As a
result of such conversion, the Company activities are conducted through the
Operating Partnership.
    
 
   
     The consideration for the Mendik Transaction was approximately $656
million, including $264 million in cash, $177 million in the limited partnership
units (the "Units") of the Operating Partnership (valued at $61.75 per Unit for
"Purchase Accounting" purposes) and $215 million in indebtedness. When the
Company and the Mendik Group reached an initial understanding regarding the
basic terms with respect to the Mendik Transaction, the market price of
    
 

                                      19

<PAGE>   13
 
   
the Company's Common Shares was $52.00 per share.
Such price was used to determine the number of Units issued in the Mendik
Transaction and the preferential annual distribution amount on such Units. In
connection with the Mendik Transaction, FW/Mendik REIT, LLC, which is comprised
of two members controlled by Messrs. Mendik and Greenbaum, received
approximately $7,425,000 in cash.
    
 
   
     Pursuant to the Mendik Transaction, Mendik Management Company Inc. ("MMC")
was formed. The Operating Partnership received 100% of MMC's non-voting common
stock which entitles it to 95% of the net operating cash flow distributed by MMC
to its shareholders. Michael Fascitelli, President and Trustee of the Company,
Bernard Mendik, Co-Chairman of the Board of Trustees of the Company and Chief
Executive Officer of the Mendik Division of the Company and David Greenbaum,
President of the Mendik Division of the Company own the voting common stock of
MMC. In addition, the Operating Partnership lent $6,000,000 to MMC for working
capital purposes under a ten-year term loan, due April 15, 2007, bearing
interest at 12% per annum. MMC will allocate expenses to the Operating
Partnership to the extent that MMC employees perform services on behalf of the
Operating Partnership.
    
 
     During 1996, the Company paid $117,600 for legal services, in connection
with certiorari proceedings at its shopping centers, to the firm of Mandelbaum &
Mandelbaum, P.C., of which David Mandelbaum is a member, all or substantially
all of which is expected to be reimbursed to the Company by its tenants. In
addition, during 1996, the Company paid $82,995 for legal services to the firm
of Schechner and Targan, P.A., of which Ronald Targan is a member.
 
     The Company currently manages and leases the real estate assets of
Interstate Properties pursuant to a Management Agreement for which the Company
receives a quarterly fee equal to 4% of base rent and percentage rent and other
commissions. The Management Agreement has a term of one year and is
automatically renewable unless terminated by either of the parties on sixty
days' notice at the end of the term. Although the Management Agreement was not
negotiated at arms' length, the Company believes, based upon
 

                                      20

<PAGE>   14
 
comparable fees charged by other real estate companies, that its terms are fair
to the Company. For the year ended December 31, 1996, $2,074,000 of management
fees were earned by the Company pursuant to the Management Agreement.
 
     The Company owns 29.3% of the common stock of Alexander's. In March 1995,
the Company lent Alexander's $45 million, the subordinated tranche of a $75
million secured financing, the balance of which was funded by a bank. The
Company's loan has a three-year term and presently bears interest at 15.60% per
annum and bore interest at 16.43% per annum through March 1997. In addition, the
Company received a loan origination fee of $1,500,000 from Alexander's.
 
   
     The Company receives a leasing fee from Alexander's under an agreement (the
"Leasing Agreement") which has been in effect since 1992 and which has been
extended to be coterminous with the term of the Management Agreement (see
paragraph below). The Company recognized leasing fee income of $695,000 in 1996.
Subject to the payment of rents by Alexander's tenants, the Company is due
$5,565,000 as of December 31, 1996. Such amount is receivable annually in an
amount not to exceed $2,500,000 until the present value of such installments
(calculated at a discount rate of 9% per annum) equals the amount that would
have been paid had it been paid on September 21, 1993, or at the time the
transactions which gave rise to the commissions occurred, if later.
    
 
     Also, in March 1995, the Company and Alexander's entered into a three-year
management and development agreement (the "Management Agreement"). The annual
management fee payable to the Company by Alexander's is $3,000,000, plus 6% of
development costs with a minimum guaranteed fee for the development portion of
$1,650,000 in the first year and $750,000 in each of the second and third years.
 
   
     On July 6, 1995, the Company assigned its Management Agreement with
Alexander's to Vornado Management Corp. ("VMC"), a newly formed New Jersey
corporation. In ex-
    
 

                                      21

<PAGE>   15
 
   
change, the Company received 100% of the preferred stock of VMC, which entitles
it to 95% of net operating cash flow distributed by VMC to its shareholders.
Steven Roth and Richard West, Trustees of the Company, own the common stock of
VMC. In addition, the Company lent $5,000,000 to VMC for working capital
purposes under a three-year term loan bearing interest at the prime rate plus 2%
(10.3% at December 31, 1996). VMC is responsible for its pro-rata share of
compensation and fringe benefits of common employees and 30% of other common
expenses.
    
 
     As of December 31, 1996, Interstate Properties owned 24.4% of the
outstanding common shares of the Company and 27.1% of Alexander's outstanding
shares of common stock. Steven Roth is the Chairman of the Board and Chief
Executive Officer of the Company, the managing general partner of Interstate
Properties and the Chief Executive Officer and a director of Alexander's.
Effective March 2, 1995, for a three-year period, the Company and Interstate
agreed not to own in excess of two-thirds of Alexander's common stock or to
enter into certain other transaction with Alexander's, other than the
transactions described above, without the consent of Alexander's independent
directors.
 
   
     At December 31, 1996, the loan due from Mr. Roth was $13,122,500. The loan
bears interest at a rate equal to the broker call rate (7.0% at December 31,
1996) but not less than the minimum applicable federal rate provided under the
Internal Revenue Code. Interest on the loan is payable quarterly. The loan is
due December 29, 2002 after being extended by the Board of Trustees in April
1997 for a five year period.
    
 
   
     At December 31, 1996, the loan due from Mr. Rowan was $299,000 and from Mr.
Macnow was $268,000. The loans were issued in connection with their option
exercises in prior years. The loans bear interest at a rate equal to the broker
call rate (7.0% at December 31, 1996) but not less than the minimum applicable
federal rate provided under the Internal Revenue Code. The Company has agreed
that on each January 1st (commencing January 1, 1997) to forgive one-fifth of
the amounts due from Messrs. Rowan and Macnow, provided they remain employees of
the Company.
    
 

                                      22


<PAGE>   1

                                                                    EXHIBIT 99.6


INDEPENDENT AUDITORS' REPORT


Board of Directors and Stockholders
  of Alexander's, Inc.
Saddle Brook, New Jersey

We have audited the accompanying consolidated balance sheets of Alexander's,
Inc. and Subsidiaries (the "Company") as of December 31, 1996 and 1995 and the
related consolidated statements of operations, stockholders' equity (deficit)
and cash flows for the years ended December 31, 1996, 1995 and 1994. Our audits
also included the financial statement schedules listed in the index at Item
14(a)(2). These financial statements and financial statement schedules are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements and financial statement schedules based on
our audits.

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

In our opinion, such financial statements present fairly, in all material
respects, the financial position of the Company as of December 31, 1996, and
1995, and the results of their operations and their cash flows for the years
ended December 31, 1996, 1995 and 1994 in conformity with generally accepted
accounting principles. Also, in our opinion, such financial statement schedules,
when considered in relation to the basic consolidated financial statements taken
as a whole, present fairly in all material respects the information set forth
therein.





DELOITTE & TOUCHE LLP

Parsippany, New Jersey
February 27, 1997



                                      -21-
<PAGE>   2


                       ALEXANDER'S, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                   (amounts in thousands except share amounts)

<TABLE>
<CAPTION>
                                                           December 31, 1996    December 31, 1995
                                                           -----------------    -----------------
<S>                                                                 <C>                  <C>     
ASSETS:
Real estate, at cost:
  Land                                                              $ 45,999             $ 46,082
  Buildings, leaseholds and leasehold improvements
    (including $242 and $34,996 of construction
    in progress at December 31, 1996 and 1995)                       114,280               96,238
  Capitalized expenses and predevelopment costs                       47,488               33,165
                                                                    --------             --------
   Total                                                             207,767              175,485
  Less accumulated depreciation and amortization                     (39,375)             (37,794)
                                                                    --------             --------
                                                                     168,392              137,691
  Investment in unconsolidated joint venture                          12,613               12,744
                                                                    --------             --------
Real estate, net                                                     181,005              150,435

Cash and cash equivalents                                              5,480                8,471
Restricted cash                                                        5,620               16,905
Accounts receivable, net of allowance for doubtful accounts
  of $147 in 1996 and 1995                                               201                  180
Receivable arising from the straight-lining of rents, net              5,984                4,228
Deferred lease and other expenses                                      9,966               10,460
Deferred debt expense                                                  2,364                4,341
Other assets                                                             965                3,521
                                                                    --------             --------


TOTAL ASSETS                                                        $211,585             $198,541
                                                                    ========             ========
</TABLE>



                 See notes to consolidated financial statements


                                      -22-


<PAGE>   3






                       ALEXANDER'S, INC. AND SUBSIDIARIES

                     CONSOLIDATED BALANCE SHEETS (continued)
                   (amounts in thousands except share amounts)

<TABLE>
<CAPTION>

                                                                          December 31, 1996   December 31, 1995
                                                                          -----------------   -----------------
<S>                                                                               <C>                 <C>      
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT):
Continuing Operations:
Debt                                                                              $ 192,347           $ 182,883
Amounts due to Vornado Realty Trust and its affiliate                                 6,207               8,482
Liability for postretirement healthcare benefits                                         --              15,526
Accounts payable and accrued liabilities                                              4,246               4,389
Minority interest                                                                       600                 600
                                                                                  ---------           ---------
Total continuing operations                                                         203,400             211,880
                                                                                  ---------           ---------

Discontinued Retail Operations:
Accounts payable and accrued liabilities                                                976               2,328
Liabilities subject to settlement under reorganization proceedings                    1,646               3,469
                                                                                  ---------           ---------
Total discontinued retail operations                                                  2,622               5,797
                                                                                  ---------           ---------
  TOTAL LIABILITIES                                                                 206,022             217,677
                                                                                  ---------           ---------

COMMITMENTS AND CONTINGENCIES (Note 10)

STOCKHOLDERS' EQUITY (DEFICIT):
Preferred stock:  no par value; authorized, 3,000,000 shares;
  issued, none
Common stock:  $1.00 par value per share; authorized, 10,000,000 shares;
  issued, 5,173,450 shares                                                            5,174               5,174
Additional capital                                                                   24,843              24,843
Deficit                                                                             (23,494)            (48,193)
                                                                                  ---------           ---------
                                                                                      6,523             (18,176)
Less treasury shares, 172,600 shares at cost                                           (960)               (960)
                                                                                  ---------           ---------
Total stockholders' equity (deficit)                                                  5,563             (19,136)
                                                                                  ---------           ---------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)                              $ 211,585           $ 198,541
                                                                                  =========           =========
</TABLE>


                 See notes to consolidated financial statements



                                      -23-
<PAGE>   4






                       ALEXANDER'S, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (amounts in thousands except per share amounts)

<TABLE>
<CAPTION>

                                                          Year Ended     Year Ended     Year Ended
                                                         Dec. 31, 1996  Dec. 31, 1995  Dec. 31, 1994
                                                         -------------  -------------  -------------
<S>                                                            <C>            <C>           <C>     
Revenues:
   Property rentals                                            $15,952        $10,239        $10,283
   Expense reimbursements                                        1,872          1,188          1,102
   Equity in income of unconsolidated joint venture              4,009          3,334          1,821
                                                              --------       --------       --------
Total revenues                                                  21,833         14,761         13,206
                                                              --------       --------       --------

Expenses:
   Operating (including management fee of $840 and $700
     to Vornado in 1996 and 1995)                                5,562          3,807          2,246
   General and administrative (including management
     fee of $2,160 and $1,800 to Vornado in 1996 and 1995)       4,402          4,820          2,983
   Depreciation and amortization                                 2,128          1,858          1,821
   Reorganization costs                                             --          1,938          3,721
                                                              --------       --------       --------
Total expenses                                                  12,092         12,423         10,771
                                                              --------       --------       --------

Operating income                                                 9,741          2,338          2,435

Interest and debt expense (including interest on loan
   from Vornado in 1996 and 1995)                              (13,934)       (13,156)        (3,331)
Interest and other income, net                                   2,918          1,716          4,929
Gain on reversal of liability for post-retirement
   healthcare benefits                                          14,372             --             --
                                                              --------     ----------     ----------

Income (loss) before reversal of deferred taxes                 13,097         (9,102)         4,033

Reversal of deferred taxes                                          --          1,406             --
                                                              --------       --------      ---------
Income (loss) from continuing operations                        13,097         (7,696)         4,033
Income from discontinued operations                             11,602         10,133             --
                                                              --------       --------      ---------

NET INCOME                                                     $24,699        $ 2,437       $  4,033
                                                               =======        =======       ========

Net Income (Loss) Per Share:
   Continuing operations                                        $ 2.62         $(1.54)        $  .81
   Discontinued operations                                        2.32           2.03             --
                                                                ------         ------        -------
   Net income                                                   $ 4.94        $   .49         $  .81
                                                                ======        =======         ======
</TABLE>


                 See notes to consolidated financial statements.


                                      -24-


<PAGE>   5







                       ALEXANDER'S, INC. AND SUBSIDIARIES

            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                             (amounts in thousands)



<TABLE>
<CAPTION>
                                          Common   Additional              Treasury      Stockholders'
                                          Stock       Capital     Deficit     Stock    Equity (Deficit)
                                          ------      -------    --------     -----    ----------------
<S>                                       <C>         <C>        <C>          <C>          <C>      
Balance, January 1, 1994                  $5,174      $24,843    $(54,663)    $(960)       $(25,606)

Net income                                    --           --       4,033        --           4,033
                                          ------      -------    --------     -----        --------
Balance, December 31, 1994                 5,174       24,843     (50,630)     (960)        (21,573)

Net income                                    --           --       2,437        --           2,437
                                          ------      -------    --------     -----        --------
Balance, December 31, 1995                 5,174       24,843     (48,193)     (960)        (19,136)

Net income                                    --           --      24,699        --          24,699
                                          ------      -------    --------     -----        --------
Balance, December 31, 1996                $5,174      $24,843    $(23,494)    $(960)       $  5,563

                                          ======      =======    ========    ======        ========
</TABLE>


                 See notes to consolidated financial statements.


                                      -25-
<PAGE>   6




                                     ALEXANDER'S, INC. AND SUBSIDIARIES

                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           (amounts in thousands)

<TABLE>
<CAPTION>
                                                                    Year Ended       Year Ended        Year Ended
                                                                  Dec. 31, 1996     Dec. 31, 1995     Dec. 31, 1994
<S>                                                                  <C>              <C>               <C>     
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss) from continuing operations                       $ 13,097         $  (7,696)        $  4,033
    Adjustments to reconcile net income/(loss) to
       net cash provided by (used in) continuing
       operating activities:
      Depreciation and amortization (including debt
       issuance costs)                                                  4,105             4,687            2,251
      Gain on reversal of postretirement healthcare liability         (14,372)               --               --
      Straight-lining of rental income, net                            (1,756)           (1,340)          (1,581)
      Equity in income of unconsolidated joint venture
       (net of distributions of $(4,142), $(951) and $(583)
       for the years ended December 31, 1996, 1995
       and 1994, respectively)                                            133            (4,285)          (1,260)
    Change in assets and liabilities:
       Accounts receivable                                                (21)             (137)              --
       Note receivable                                                     --             4,550           (4,550)
       Amounts due to Vornado Realty Trust and its affiliate           (2,094)           (2,001)             591
       Liability for postretirement healthcare benefits                (1,154)             (356)              --
       Accounts payable and accrued liabilities                          (143)             (502)             892
       Other                                                            2,352            (2,453)           3,222
                                                                     --------         ---------         --------
Net cash provided by (used in) operating activities
    of continuing operations                                              147            (9,533)           3,598
                                                                     --------         ---------         --------

Income from discontinued operations                                    11,602            10,133               --
Payment of liabilities of discontinued operations                      (1,175)          (29,488)          (5,229)
Change in other liabilities of discontinued operations                 (2,000)           (4,322)              --
                                                                     --------         ---------         --------
Net cash provided by (used in) discontinued operations                  8,427           (23,677)          (5,229)
                                                                     --------         ---------         --------

Net cash provided by (used in) operating activities                     8,574           (33,210)          (1,631)
                                                                     --------         ---------         --------

CASH FLOWS FROM INVESTING ACTIVITIES:
    Additions to real estate                                          (32,314)          (45,933)         (11,170)
    Cash restricted for construction financing                          2,057            (6,181)             775
    Cash restricted for operating liabilities                           9,228           (10,724)              --
                                                                     --------         ---------         --------
Net cash used in investing activities                                 (21,029)          (62,838)         (10,395)
                                                                     --------         ---------         --------

CASH FLOWS FROM FINANCING ACTIVITIES:
    Issuance of debt                                                   10,527           147,806           10,000
    Debt repayments                                                    (1,063)          (39,878)            (775)
    Deferred debt expense                                                  --            (5,772)          (1,889)
                                                                     --------         ---------         --------
Net cash provided by financing activities                               9,464           102,156            7,336
                                                                     --------         ---------         --------

Net (decrease) increase in cash and cash equivalents                   (2,991)            6,108           (4,690)
Cash and cash equivalents at the beginning of the
    period                                                              8,471             2,363            7,053
                                                                     --------         ---------         --------
Cash and cash equivalents at the end of the period                   $  5,480         $   8,471         $  2,363
                                                                     ========         =========         ========

SUPPLEMENTAL INFORMATION
    Cash payments for interest                                       $ 20,140         $  16,352         $  5,133
                                                                     ========         =========         ========

    Capitalized interest                                             $  8,552         $   6,575         $  1,718
                                                                     ========         =========         ========
</TABLE>

The 1995 amounts exclude an increase in real estate of $20,838 and debt of
$21,812 and a reduction in minority interest of $974 as a result of the Company
acquiring a partnership interest (see Note 5).

                 See notes to consolidated financial statements.


                                      -26-
<PAGE>   7



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS





1. ORGANIZATION AND BUSINESS

   Alexander's is a real estate investment trust engaged in the business of
leasing, managing, developing and redeveloping real estate properties, focusing
on the properties where its department stores (which ceased operations in 1992)
formerly operated. The Company's properties are located in mature, densely
populated areas in New York City and Paramus, New Jersey.

   In May 1992, at a time when the Company's business consisted of retail store
operations, the Company and sixteen of its subsidiaries filed petitions for
relief under Chapter 11 of the United States Bankruptcy Code in the United
States Bankruptcy Court for the Southern District of New York (the "Bankruptcy
Court"). In September 1993, the Bankruptcy Court confirmed the Joint Plan of
Reorganization (the "Plan"), pursuant to which the Company and its subsidiaries
reorganized their business as a real estate company.

   In March 1995, the Company paid holders of allowed general unsecured claims
in full, together with accrued interest in respect of their claims. Such
payments aggregated approximately $24,000,000. The Official Committee of
Unsecured Creditors has been dissolved and all secured and unsecured creditors
having allowed claims in the Bankruptcy Court cases have received the cash
payments or debt instruments contemplated to be delivered to them under the
Plan.

   Alexander's current operating properties (five of its nine properties) do not
generate sufficient cash flow to pay all of its expenses. The Company's four
non-operating properties (Lexington Avenue, Paramus, Kings Plaza Store and Rego
Park II) are in various stages of redevelopment. As rents commence from a
portion of the development properties, the Company expects that cash flow will
become positive. See Note 6 - "Leases" for significant tenants.

   The Company estimates that the fair market values of its assets are
substantially in excess of their historical cost, and that there is additional
borrowing capacity. Alexander's continues to evaluate its needs for capital,
which may be raised through (a) property specific or corporate borrowing, (b)
the sale of securities and (c) asset sales. In addition, the Company may receive
the proceeds from a condemnation proceeding -- see Note 10 - "Contingencies
- -Paramus Property". Although there can be no assurance, the Company believes
that these cash sources will be adequate to fund cash requirements until its
operations generate adequate cash flow.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   Basis of Presentation -- The consolidated financial statements include the
accounts of the Company and its wholly owned subsidiaries, and a partnership in
which the Company held a majority interest at December 31, 1996. Investments in
real estate and other property which are 50% owned joint ventures are accounted
for under the equity method. All material intercompany accounts and transactions
have been eliminated.

   The consolidated financial statements are prepared in conformity with
generally accepted accounting principles. Management has made 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 periods. Actual results could differ from those estimates.



                                      -27-
<PAGE>   8



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


   Effective January 1, 1995, to be consistent with prevalent real estate
industry practice, the Company changed the presentation of its consolidated
statements of operations to show tenant reimbursements, previously offset
against operating expenses, as part of revenues. Further, operating expenses and
general and administrative expenses have been shown separately. Prior period's
amounts have been reclassified to conform with the current year's presentation.

   Cash and Cash Equivalents -- The Company includes in cash and cash
equivalents both cash and short-term highly liquid investments purchased with
original maturities of three months or less. Cash and cash equivalents does not
include cash restricted for construction financing and operating liabilities
which is disclosed separately.

   Real Estate and Other Property -- Real estate and other property is carried
at cost, net of accumulated depreciation. Depreciation is provided on buildings
and improvements on a straight-line basis over their estimated useful lives.
When real estate and other property is undergoing development activities, all
property operating expenses, including interest expense, are capitalized to the
cost of the real property to the extent that management believes such costs are
recoverable through the value of the property.

   The Company's policy, pursuant to the Financial Accounting Standards Board
Statement No. 121, "Accounting For the Impairment of Long-Lived Assets and For
Long-Lived Assets to be Disposed Of" (SFAS No. 121), is to annually assess any
impairment in value by making a comparison of the current and projected
operating cash flows of each of its properties over its remaining useful life on
an undiscounted basis, to the carrying amount of such property. Such carrying
amount would be adjusted, if necessary, to reflect an impairment in the value of
the asset.

   Deferred Lease Expense -- The Company capitalizes the costs incurred in
connection with obtaining long-term leases. Deferred lease expense is amortized
on the straight-line method over the initial terms of the leases.

   Deferred Finance and Debt Expense -- The Company capitalizes the costs
incurred in connection with obtaining short-term or long-term debt or
refinancing existing debt. These costs are amortized on the straight-line method
over the initial terms of the debt, which approximates the interest method.

   Leases -- All leases are operating leases whereby rents and reimbursements of
operating expenses are recorded as real estate operating revenue. The
straight-line basis is used to recognize rents under leases entered into which
provide for varying rents over the lease terms.

   Income Taxes -- The Company elected, with its federal income tax return for
1995, to be taxed as a real estate investment trust ("REIT") under sections 856
through 860 of the Internal Revenue Code of 1986, as amended (the "Code"). To
qualify for taxation as a REIT, the Company must meet various federal income tax
law requirements. In general, a REIT that distributes to its stockholders at
least 95% of its taxable income as a dividend for a taxable year and that meets
certain other conditions will not be taxed on income distributed that year.

   The net basis in the Company's assets and liabilities for tax purposes is
approximately $53,000,000 lower than the amount reported for financial statement
purposes.

   Reorganization Costs -- Reorganization costs consist of legal, accounting and
other professional fees incurred in connection with consultations on
restructuring alternatives of the Company.

   Amounts Per Share -- Amounts per share are computed based upon the weighted
average number of shares outstanding during the period.


                                      -28-
<PAGE>   9



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


3. INVESTMENT IN UNCONSOLIDATED 50% OWNED JOINT VENTURE (KINGS PLAZA MALL)

    The Kings Plaza Shopping Center (the "Center") comprises a two-level mall
(the "Kings Plaza Mall"), and two four-level anchor stores. The Company owns one
anchor store in the center(leased to Sears for use as a full-line department
store expected to open in the last quarter of 1997) and an undivided one-half
interest in the Kings Plaza Mall. The other anchor store is owned and operated
as a Macy's store by Federated Department Stores, Inc. ("Federated").

Summary financial information for the Kings Plaza Mall is as follows (amounts in
thousands):

<TABLE>
<CAPTION>
                                                                               Fiscal Year Ended June 30, 
                                       Year Ended      Six Months Ended         -----------------------
                                      Dec. 31, 1996      Dec. 31 1995           1995               1994
                                      -------------      ------------           ----               ----
<S>                                      <C>                <C>                <C>                <C>    
Operating revenue                        $26,530            $14,571            $24,828            $24,635
                                         -------            -------            -------            -------

Operating costs                           16,511              9,035             18,176             17,662
Depreciation and amortization              1,269                593              1,101              1,147
Interest expense                             838                465              1,204              1,945
                                         -------            -------            -------            -------
                                          18,618             10,093             20,481             20,754
                                         -------            -------            -------            -------
Income before taxes                      $ 7,912            $ 4,478            $ 4,347            $ 3,881
                                         =======            =======            =======            =======

Assets                                   $35,400            $40,700            $28,100            $33,800
                                         =======            =======            =======            =======

Liabilities                              $16,300            $20,100            $14,900            $19,500
                                         =======            =======            =======            =======
</TABLE>

   In December 1995, the Company completed a tax certiorari proceeding with the
City of New York regarding the Kings Plaza Shopping Center property. The Company
and its joint venture partner agreed with the City of New York to a reduction in
the assessed values covering the tax years 1988/1989 through 1995/1996,
generating tax credits of $28,350,000 (of which $6,050,000 was applied to 1995
taxes). The Company's allocated share of these credits, approximately
$8,600,000, net of expenses, was recorded as follows: (i) $6,100,000 as income
from discontinued operations and (ii) $2,500,000 as a reduction of previously
capitalized real estate taxes. As a result of this settlement, $6,700,000 of the
$8,000,000 held in escrow for unpaid real estate taxes was released in 1996 and
the balance is expected to be released in the near future.

4. DISCONTINUED OPERATIONS

   The Company recorded income from discontinued operations of $11,602,000 in
1996, and $10,133,000 in 1995 of which $9,602,000 and $6,133,000 resulted from
the settlement of tax certiorari proceedings and $2,000,000 and $4,000,000
resulted from the reduction of other liabilities of discontinued operations to
amounts considered necessary to cover the remaining estimates of these
liabilities. Management periodically evaluates the reserves and adjusts them
accordingly. A reconciliation of the liabilities from the discontinued retail
operations is as follows:

<TABLE>
<CAPTION>
  (amounts in thousands)
                                                    Year Ended December 31,
                                                    -----------------------
                                                1996          1995          1994
                                             -------      --------      --------
<S>                                          <C>          <C>           <C>     
Balance at beginning of period               $ 5,797      $ 43,160      $ 60,991
Adjustments during period                     (2,000)       (4,000)           --
Liability for postretirement
   healthcare benefits reclassified to
   continuing operations from a separate
   line in discontinued operations                --            --       (15,882)
Utilized during period                        (1,175)      (33,363)       (1,949)
                                             -------      --------      --------
Balance at end of period                     $ 2,622      $  5,797      $ 43,160
                                             =======      ========      ========
</TABLE>


                                      -29-
<PAGE>   10



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




5.   DEBT

     Debt comprises:

<TABLE>
<CAPTION>

        (amounts in thousands)                           December 31,  December 31,
                                                             1996         1995
                                                         --------     --------
<S>                                                      <C>          <C>     
First mortgage loans, payable to 2000, with interest
 rates ranging from 8.22% to 9.84% at
 December 31, 1996 and 8.08% to 10.28% at
 December 31, 1995(1)                                      37,202     $ 38,265

Term loans payable to 1998, with interest rates
 ranging from 9.86% to 16.43% at
 December 31, 1996 and 1995, respectively(2)               75,000       75,000

Construction loan, payable to 1998, with average
 interest rates of 7.28% and 7.36% at
 December 31, 1996 and 1995(3)                             58,333       47,806

Secured note, due in 1998, with interest at 9.25%
 and 9.50% at December 31, 1996 and 1995(4)                21,812       21,812
                                                         --------     --------
                                                         $192,347     $182,883
                                                         ========     ========
</TABLE>


     (1) First mortgage loans are comprised of:

        (a) A $23,611,000 five year loan maturing February 24, 2000, secured
            principally by a mortgage on the Company's Fordham Road property.
            The loan bears annual interest at 30 day LIBOR plus 4.25% (9.69% at
            December 31, 1996), capped at LIBOR 9.75% (all-in rate, 14%) and
            requires amortization based on a 20 year term with an assumed
            interest rate of 9 1/2%. The weighted average interest rate for 1996
            was 9.88%. Beginning in year four, all cash flow of the property,
            after debt service, will further amortize the loan. The loan is
            prepayable without penalty. Caldor, Inc. ("Caldor"), who is the
            tenant at this property, failed to meet certain financial tests
            under the mortgage. As a result, commencing January 1, 1996 the
            Company was required to remit the net cash flow of the property into
            an account of the lender as additional payments under the loan. The
            amount remitted to the lender for 1996 was $590,000.

        (b) A $13,591,000 loan maturing December 31, 1998, secured principally
            by a mortgage on the Company's Paramus property. The loan bears
            interest at a floating rate (8.22% at December 31, 1996), fixed
            annually, equal to 2.5% above the one-year U.S. Treasury bill rate
            with a floor of 6.5%. The weighted average interest rate for 1996
            was 8.11%. The loan contains customary mortgage covenants and events
            of default. The loan is prepayable at any time.





                                      -30-
<PAGE>   11



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     (2)A $75,000,000 three year loan maturing March 15, 1998, secured by
        mortgages on all of the Company's assets and/or pledges of the stock of
        subsidiaries owning the assets and/or guarantees of such subsidiaries
        and the parent. The loan bears interest at a blended rate of 13.8% per
        annum for the first two years and is comprised of two separate notes of
        $45,000,000 to Vornado and $30,000,000 to a bank. Each note is
        separately secured by the collateral described above. The Vornado loan
        is subordinate to that of the bank and bears interest at 16.43% per
        annum (effective rate 17.54%) for the first two years and at a fixed
        rate for the third year of 992 basis points over the one-year Treasury
        bill rate. The bank's loan bears interest at 9.86% for the first two
        years and at a fixed rate for the third year of 325 basis points over
        the one-year Treasury bill rate. The Company paid a loan origination fee
        to Vornado and the bank of $1,500,000 and $375,000, respectively. The
        loans are prepayable at the end of the second year of their term without
        penalty. The loans contain customary covenants including, among others,
        lease approval rights, limitations on additional debt, dividends,
        acquisitions, mergers, property sales and restrict the Company from
        developing property without signed leases for more than 50% of such
        property's leasable space. No dividends can be paid unless required to
        maintain Real Estate Investment Trust ("REIT") status.

     (3)A two year $60,000,000 construction loan and a two year $25,000,000
        bridge loan from a group of banks, each secured by a mortgage on the
        Rego Park I property. The loans mature on April 1, 1997 (extendable at
        the Company's option for an additional year). As of December 31, 1996,
        approximately $58,300,000 was funded under such construction loan and
        there were no borrowings under the $25,000,000 bridge loan. The weighted
        average interest rate for 1996 was 7.28%. On February 27, 1997, the
        Company obtained a commitment from one of the existing bank lenders to
        make a one-year $75,000,000 loan secured by a mortgage on this property
        and guaranteed by the Company. The proceeds of this loan will be used to
        repay the existing construction loan and provide the Company with an
        additional $15,000,000 of working capital. The new loan will bear
        interest at LIBOR plus 1.00% or Federal Funds Rate plus .50% and
        provides for a one-time facility fee of .125%. The Company has agreed
        with the bank to refinance the new loan through the issuance of rated
        commercial mortgage backed securities later this year.

     (4)In January 1995, the Seven Thirty One Limited Partnership ("the
        Partnership"), redeemed the first portion of the non-affiliated limited
        partners' interest by giving such limited partners a promissory note due
        in August 1998 in the amount of $21,812,000 (the "Note"). The Note bears
        annual interest at Prime plus 1% (9.25% at December 31, 1996) and is
        secured by a third mortgage on the Lexington Avenue property. The
        weighted average interest rate for 1996 was 9.25%. The non-affiliated
        limited partners have the right to put their remaining 7.64% interest to
        the Partnership until October 1998, in exchange for a five year secured
        note in the principal amount of $15,000,000, bearing annual interest at
        Prime plus 1%.

     As at December 31, 1996, a summary of maturities of debt is as follows
(amounts in thousands):

<TABLE>
<CAPTION>
                     Year ended December 31,
<S>                          <C>                <C>       
                             1997                $     520
                             1998                  169,307
                             1999                      628
                             2000                   21,892
                                                 ---------
                                                 $ 192,347
                                                 =========
</TABLE>

    All of the Company's debt is secured by mortgages and/or pledges of the
stock of subsidiaries holding the properties. The net carrying value of real
estate collateralizing the debt amounted to $168,392,000 at December 31, 1996.


                                      -31-
<PAGE>   12



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


6.  LEASES

As Lessor

     The Company leases properties to tenants. The rental terms for the
properties leased range from 20 years to approximately 34 years. The leases
provide for the payment of fixed base rentals payable monthly in advance and for
the payment by the lessees of additional rents based on a percentage of the
tenants' sales as well as reimbursements of real estate taxes, insurance and
maintenance.

     As of December 31, 1996, future base rental revenue under these
noncancellable operating leases is as follows:

<TABLE>
<CAPTION>

                Year Ending                                   Total
               December 31,                                  Amounts
               ------------                               ----------
<S>            <C>                                       <C>         
                   1996                                  $ 13,352,000
                   1997                                    13,716,000
                   1998                                    13,850,000
                   1999                                    13,872,000
                   2000                                    14,296,000
                Thereafter                                289,509,000
</TABLE>


     The following tenants accounted for more than 10% of the Company's
consolidated revenues:

<TABLE>
<CAPTION>
                                           Years Ended December 31,
                                           ------------------------
                                       1996           1995         1994
                                       ----           ----         ----
<S>                                      <C>            <C>          <C>
               Caldor                    36%            56%          64%
               Sears                     23%            --           --
               Conway                     6%            13%          14%
</TABLE>


     In addition, the Company has entered into leases, which had not commenced
as of December 31, 1996, with Circuit City (50,000 square feet) and Bed Bath &
Beyond (46,000 square feet) at the Rego Park I location and with Sears (289,000
square feet) at the Kings Plaza location. Sears has the right to cancel the
lease, if Alexander's does not commit to make certain improvements to the Kings
Plaza Shopping Center.                                              

     On September 18, 1995, Caldor, which leases the Company's Fordham Road and
Flushing locations, filed for relief under Chapter 11 of the United States
Bankruptcy Code. The loss of property rental payments under either of these
leases could have a material adverse effect on the financial condition and
results of operations of the Company. On February 11, 1997 Caldor announced
that, subject to Bankruptcy Court approval, it expects to close the Fordham Road
store in May 1997. The annual base rental revenue under this lease is
$3,537,000.


                                      -32-
<PAGE>   13



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


As Lessee

    The Company is a tenant under a long-term lease for the Flushing property
which expires on January 31, 2027. Future minimum lease payments under the
operating lease at December 31, 1996 are as follows:

<TABLE>
<CAPTION>
                Year Ending                                   Total
               December 31,                                  Amounts
               ------------                               ----------
<S>            <C>                                         <C>       
                   1997                                    $  344,000
                   1998                                       331,000
                   1999                                       331,000
                   2000                                       331,000
                   2001                                       331,000
                Thereafter                                  5,355,000
</TABLE>

        Rent expense was $496,000 for each of the years ended December 31, 1996,
1995 and 1994.

7.  INTEREST AND OTHER INCOME, NET

        Interest and other income, net is comprised of (amounts in thousands):

<TABLE>
<CAPTION>
                                     Year Ended December 31,
                                     -----------------------
                                   1996       1995       1994
                                 ------     ------     ------
<S>                              <C>        <C>        <C>   
Interest income                  $1,009     $1,601     $  141
Income from a
  zoning-related matter              --         --      4,550
Refund of previously
  paid taxes                        199        115         77
Gain on sale of real estate          --         --        161
Amortization of deferred
  gain on post retirement
  benefit                           794         --         --
Reimbursement of expenses
  from joint venture partner        764         --         --
Workers compensation
  insurance refund                  152         --         --
                                 ------     ------     ------
                                 $2,918     $1,716     $4,929
                                 ======     ======     ======
</TABLE>

8.  INCOME TAXES

    The Company elected to be taxed as a real estate investment trust ("REIT")
under sections 856 through 860 of the Internal Revenue Code of 1986, as amended
(the "Code"), effective for the taxable year ended December 31, 1995. Under the
Code, the Company's net operating loss ("NOL") carryovers generally would be
available to offset the amount of the Company's REIT taxable income that
otherwise would be required to be distributed as a dividend to its stockholders.
In addition, the Company had a deferred tax liability of approximately
$1,406,000 at December 31, 1994, which amount was reversed in 1995 when the
Company elected to be taxed as a REIT.


                                      -33-
<PAGE>   14



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


    The Company has reported NOL carryovers for federal tax purposes of
approximately $138,000,000 at December 31, 1996, of which $5,000,000,
$52,000,000, $22,000,000, $15,000,000, $16,000,000, $20,000,000 and $8,000,000
expire in 2005, 2006, 2007, 2008, 2009, 2010 and 2011, respectively. The Company
also had investment tax and targeted jobs tax credits of approximately
$3,000,000 expiring in 2002 through 2005.

9.  RELATED PARTY TRANSACTIONS

    Steven Roth is Chief Executive Officer and a Director of the Company, the
Managing General Partner of Interstate Properties ("Interstate") and Chairman of
the Board and Chief Executive Officer of Vornado Realty Trust ("Vornado").
Interstate owns 27.1% of the outstanding common stock of the Company and owns
24.4% of the outstanding common shares of beneficial interest of Vornado. In
addition, Mr. Roth owns 3.0% of the outstanding common shares of beneficial
interest of Vornado. Mr. Roth, Interstate and the other two general partners of
Interstate, David Mandelbaum and Russell B. Wight, Jr. (who are also directors
of the Company and trustees of Vornado) own, in the aggregate, 29.1% of the
outstanding common shares of beneficial interest of Vornado. Vornado owns 29.3%
of the outstanding common stock of the Company, including 27.1% purchased in
March 1995.


    In March 1995, the Company and Vornado entered into a three-year management
and development agreement (the "Management Agreement"). The annual management
fee payable by the Company to Vornado is $3,000,000, plus 6% of development
costs with minimum guaranteed fees for the development portion of $1,650,000 in
the first year of the Management Agreement and $750,000 in each of the second
and third years. For the year ended December 31, 1996, the Company paid
development fees of $2,343,000 to Vornado. On July 6, 1995, Vornado assigned its
Management Agreement to Vornado Management Corp., an affiliate of Vornado.

    The fee pursuant to the Management Agreement is in addition to the leasing
fee the Company pays to Vornado under the leasing agreement (the "Leasing
Agreement") which has been in effect since 1992. Subject to the payment of rents
by tenants, Vornado is due $5,565,000. Such amount is payable annually in an
amount not to exceed $2,500,000, until the present value of such installments
(calculated at a discount rate of 9% per annum) equals the amount that would
have been paid had it been paid on September 21, 1993, or at the time the
transactions which gave rise to the commissions occurred, if later. The term of
the Leasing Agreement has been extended to be coterminous with the term of the
Management Agreement.

    In March 1995, the Company borrowed $45,000,000 from Vornado, the
subordinated tranche of a $75,000,000 secured financing (see Note 5(2)). The
Company incurred interest on the loan of $7,517,000 and $5,976,000 for the years
ended December 31, 1996 and 1995, of which $3,989,000 and $1,294,000 was
capitalized.

    Effective March 2, 1995, for a three-year period, Vornado and Interstate
agreed not to own in excess of two-thirds of the Company's common stock or to
enter into certain other transactions with the Company, other than the
transactions described above, without the consent of the Company's independent
directors.

    In September 1994, the Company obtained from Interprop Fordham, Inc., an
affiliate of Interstate, and Citibank, N.A. a short-term secured loan of
$10,000,000 which enabled the Company to make a $2,600,000 payment to the
unsecured creditors and to fund a portion of the Company's working capital and
capital expenditure requirements. This loan was repaid during the first quarter
of 1995.


                                      -34-
<PAGE>   15



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


    During the years ended December 31, 1996, 1995 and 1994, Vornado through
Interstate was paid $1,007,000, $463,000 and $57,000, respectively, by the Kings
Plaza Shopping Center for performing leasing services.


10. COMMITMENTS AND CONTINGENCIES

    Lexington Avenue

    The Company is evaluating redevelopment plans for this site, which may
involve razing the existing buildings (in which case, the carrying cost of
approximately $15,000,000 would be written off) and developing a large multi-use
building requiring capital in excess of $300,000,000 to be expended. No
development decisions have been finalized.

    Paramus Property

    The Paramus property consists of 39.3 acres of land, including its former
store building, located in Paramus, New Jersey. Approximately 9 acres located on
the property's periphery are subject to condemnation by the State of New Jersey.
Alexander's and the New Jersey Department of Transportation (the "DOT") are
negotiating an agreement pursuant to which the DOT will pay approximately $14.7
million for the property subject to condemnation and grant Alexander's the right
to develop up to 550,000 square feet on the remaining acreage. The agreement
with the DOT is subject to negotiation of final documentation and to certain
municipal approvals. Alexander's is considering razing the existing building
(in which case, the carrying cost of approximately $5,400,000 would be written 
off) and developing a two or three level shopping center on the site. The 
estimated total cost of such redevelopment is between $60,000,000 and 
$70,000,000. No development decisions have been finalized.


    Environmental

    The results of a 1993 Phase I environmental study at the Kings Plaza
Shopping Center's ("Center") property show that certain adjacent properties
owned by third parties have experienced petroleum hydrocarbon contamination.
Based on this study and preliminary investigation of the Center's property and
its history, there is potential for contamination on the property. The study
also revealed an underground storage tank which failed an integrity test,
although no contamination has been observed to date. The tank failure has been
reported to the New York State Department of Environmental Conservation ("DEC")
and the tank was repaired in early 1994. In October 1994, independent testing
revealed that all of the Center's underground storage tanks (used for storing
heating oil) and related distribution lines passed a tank and line leak status
test. Such results were furnished to the DEC. If contamination is found on the
property, the Center may be required to engage in remediation activities;
management is unable to estimate the financial impact of potential contamination
if any is discovered in the future. If further investigations reveal that there
is contamination on its site, since the Center believes such contamination would
have resulted from activities of third parties, the Center intends to pursue all
available remedies against any of these third parties.

    The Company is aware of the presence of asbestos-containing materials at
several of its properties and believes that it manages such asbestos in
accordance with applicable laws. The Company plans to abate or remove such
asbestos as appropriate.

    The Company believes that known and potential environmental liabilities will
not have a material adverse effect on the Company's business, assets, results of
operations or cash flow. However, there can be no assurance that the
confirmation of the existence of contamination or the identification of
potential new areas of contamination would not be material to the Company.


                                      -35-
<PAGE>   16



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



    Letters of Credit

    Approximately $900,000 in standby letters of credit were issued at December
31, 1996.


11. EMPLOYEE BENEFITS PLAN

    The Company has a postretirement healthcare benefit plan (the "Plan").
Beginning on October 1, 1996, coverage for retirees and their covered 
dependents is being provided through a medicare health maintenance organization
or other insurance providers. This change reduced the costs to the retirees and
eliminated the Company's liability. Accordingly, the Company has reversed the
liability for postretirement healthcare costs resulting in the recognition of a
$14,372,000 gain.

12. FAIR VALUE OF FINANCIAL INSTRUMENTS

    The disclosure of the estimated fair value of financial instruments is made
in accordance with the requirements of Statement of Financial Accounting
Standards No. 107, "Disclosures About Fair Value of Financial Instruments" which
was adopted by the Company on December 31, 1995. The estimated fair value of
cash and cash equivalents, accounts receivable, accounts payable, and accrued
expenses are reflected in the balance sheet. The fair value of debt has been
estimated by discounting cash flows at the current rate at which similar loans
would be made to borrowers with similar credit ratings for the remaining term.
At December 31, 1996 and 1995, the fair value of debt was estimated to be
$192,481,000 and $184,883,000, compared to a carrying value of $192,347,000 and
$182,883,000, respectively. The fair value estimates presented herein are based
on pertinent information available to management as of December 31, 1996 and
1995.

13. STOCK OPTION PLAN

    Under the Omnibus Stock Plan (the "Plan"), approved by the Company's
stockholders on May 22, 1996, officers, key employees, employees of Vornado
Realty Trust and any other person or entity as designated by the Omnibus Stock
Plan Committee are eligible to be granted incentive share options and
non-qualified options to purchase common shares. Options granted are at prices
equal to 100% of the market price of the Company's shares at the date of grant,
vest on a graduated basis, becoming fully vested 60 months after grant and
expire ten years after grant. The Plan also provides for the award of Stock
Appreciation Rights, Performance Shares and Restricted Stock, as defined, none
of which have been awarded as of December 31, 1996.

    In October 1995, the Financial Accounting Standards Board issued Statement
No. 123, "Accounting for Stock-Based Compensation" (SFAS 123). SFAS 123 requires
expanded disclosure of stock-based compensation arrangements with employees, and
encourages, but does not require compensation cost be measured based on the fair
value of the equity instrument awarded. Companies are permitted, however, to
continue to apply Accounting Principles Board Opinion No. 25 ("APB 25"), which
recognizes compensation cost based on the intrinsic value of the equity
instrument awarded. The Company will continue to apply APB 25 to its stock-based
compensation awards.


                                      -36-
<PAGE>   17



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    If compensation cost for Plan awards had been determined based on fair value
at the grant dates, net income and income per share would have been reduced to
the pro forma amounts below, for the year ended December 31, 1996:

<TABLE>
<CAPTION>
<S>                                      <C>        
               Net income:
                 As reported             $24,699,000
                 Pro-forma                24,495,000

               Net income per share:
                 As reported             $      4.94
                 Pro-forma               $      4.90
</TABLE>

    The pro-forma effect of applying SFAS 123 is not necessarily indicative of
the effect on reported net income for future years.

    The fair value of each option grant is estimated on the date of grant using
the Binomial option-pricing model with the following weighted-averages
assumptions used for grants in the period ended December 31, 1996.

<TABLE>
<S>                                           <C>
               Expected volatility                 19%
               Expected life                 10  years
               Risk-free interest rate            5.9%
               Expected dividend yield              0%
</TABLE>

    A summary of the Plan's status, and changes during the year ended December
31, 1996, is presented below:

<TABLE>
<CAPTION>
                                                                 December 31, 1996
                                                                          Weighted-Average
                                                            Shares        Exercise Price
                                                            ------        --------------
<S>                                                         <C>                <C>   
            Outstanding at January 1                             --                --
            Granted                                         350,000            $73.88
            Exercised                                            --                --
                                                            -------            ------
            Outstanding at December 31                      350,000            $73.88
                                                            =======

            Options exercised at December 31                     --

            Weighted-average fair value of options granted 
             during the year ended December 31 (per option)  $35.04
</TABLE>


      Shares available for future grant at December 31, 1996 were 350,000.


                                      -37-


<PAGE>   18



                       ALEXANDER'S, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



14.     SUMMARY OF QUARTERLY RESULTS (UNAUDITED)
        (amounts in thousands except per share amounts)

<TABLE>
<CAPTION>
                                                   Year Ended                                           Year Ended
                                                December 31, 1996                                    December 31, 1995
                                 ---------------------------------------------       --------------------------------------------
                                                Quarter Ended                                        Quarter Ended
                                 ---------------------------------------------       --------------------------------------------
                                 Mar. 31     June 30      Sept. 30     Dec. 31       Mar. 31     June 30    Sept. 30     Dec. 31
                                 -------     -------       -------     -------       -------     -------     -------     --------
<S>                              <C>         <C>           <C>         <C>           <C>         <C>         <C>         <C>     
Total Revenues                   $ 4,684     $ 5,686       $ 5,379     $ 6,084       $ 3,554     $ 2,945     $ 4,121     $  4,141
                                 -------     -------       -------     -------       -------     -------     -------     --------
(Loss) income from
  continuing operations             (462)         53          (630)     14,136(2)     (1,444)     (3,260)     (1,926)      (1,066)
Income from discontinued
  operations                          --      11,602(1)         --          --            --          --          --       10,133(3)
                                 -------     -------       -------     -------       -------     -------     -------     --------
Net (loss) income                $  (462)    $11,655       $  (630)    $14,136       $(1,444)    $(3,260)    $(1,926)    $  9,067
                                 =======     =======       =======     =======       =======     =======     =======     ========

(Loss) income per common share:
  Continuing operations          $  (.09)    $   .01       $  (.13)    $  2.83       $  (.29)    $  (.65)    $  (.39)    $   (.21)
  Discontinued operations             --        2.32            --          --            --          --          --         2.03
                                 -------     -------       -------     -------       -------     -------     -------     --------
Net (loss) income                $  (.09)    $  2.33       $  (.13)    $  2.83       $  (.29)    $  (.65)    $  (.39)    $   1.82
                                 =======     =======       =======     =======       =======     =======     =======     ========
</TABLE>




(1)     Comprised of (i) $9,602,000 upon completion of a tax certiorari
        proceeding and (ii) $2,000,000 from the reduction of other liabilities
        of discontinued operations to amounts considered necessary to cover the
        remaining estimates of these liabilities.

(2)     Includes gain on reversal of postretirement healthcare liability in the
        amount of $14,372,000.

(3)     Comprised of (i) $6,133,000 upon completion of a tax certiorari
        proceeding and (ii) $4,000,000 from the reduction of other liabilities
        of discontinued operations to amounts considered necessary to cover the
        remaining estimates of these liabilities.


                                     -38-


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