RADIO ONE INC
S-4/A, 1997-10-08
RADIO BROADCASTING STATIONS
Previous: CORPORATE PROPERTY ASSOCIATES 14 INC, S-11/A, 1997-10-08
Next: PETSEC ENERGY INC, S-4/A, 1997-10-08




   
     As filed with the Securities and Exchange Commission on October 8, 1997
                                                      Registration No. 333-30795

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   ----------


                                 AMENDMENT NO. 2 

                                       TO

                                    FORM S-4

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                   ----------

                                 RADIO ONE, INC.
                            RADIO ONE LICENSES, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

    
<TABLE>
<CAPTION>
<S>                                <C>                               <C>
          DELAWARE                              4832                     52-1166660
          DELAWARE                              4832                     52-2037797
(State or other  jurisdiction  of  (Primary  standard  industrial    (I.R.S. employer
 incorporation  or  organization)  classification  code  number)     identification no.)
</TABLE>

                                   ----------


                     5900 PRINCESS GARDEN PARKWAY, 8TH FLOOR
                             LANHAM, MARYLAND 20706
                            TELEPHONE: (301) 306-1111
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                    REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

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

                             ALFRED C. LIGGINS, III
                                 RADIO ONE, INC.
                     5900 PRINCESS GARDEN PARKWAY, 8TH FLOOR
                             LANHAM, MARYLAND 20706
                            TELEPHONE: (301) 306-1111
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                              OF AGENT FOR SERVICE)


                                    COPY TO:
                                RICHARD L. PERKAL
                                KIRKLAND & ELLIS
                     655 FIFTEENTH STREET, N.W., SUITE 1200
                             WASHINGTON, D.C. 20005
                            TELEPHONE: (202) 879-5000
                                ----------------

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after this Registration Statement becomes effective.

     If the  securities  being  registered  on this  Form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, check the following box. [ ]

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933 check the following box. [X]


<PAGE>

                         CALCULATION OF REGISTRATION FEE
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
              TITLE OF EACH                                   PROPOSED MAXIMUM     
           CLASS OF SECURITIES              AMOUNT TO BE       OFFERING PRICE           PROPOSED MAXIMUM             AMOUNT OF      
             TO BE REGISTERED                REGISTERED          PER NOTE(1)       AGGREGATE OFFERING PRICE(1)   REGISTRATION FEE(2)
<S>                                        <C>             <C>                     <C>                           <C>                
Series B 12% Senior Subordinated Notes                                                                                              
 due 2004   ..............................   $85,478,000   $1,000 principal amount       $85,478,000                  $25,903       
Guarantees of Series B 12% Senior Subordi-                                                                                          
 nated Notes due 2004   ..................   $85,478,000             (3)                            (3)                 None        
</TABLE>

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


(1)  Estimated  solely for purposes of calculating the registration fee pursuant
     to Rule 457(f).

(2)  Paid previously.

(3)  No further fee is payable pursuant to Rule 457(n).


     The  registrant  hereby  amends this Registration Statement on such date or
dates  as  may  be  necessary  to  delay its effective date until the registrant
shall  file a further amendment which specifically states that this Registration
Statement  shall  thereafter become effective in accordance with Section 8(a) of
the  Securities  Act  of  1933  or until the Registration Statement shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.
================================================================================

<PAGE>

   
                  SUBJECT TO COMPLETION, DATED OCTOBER 9, 1997
    

PROSPECTUS

[LOGO]


                                 RADIO ONE, INC.
                       OFFER TO EXCHANGE ITS SERIES B 12%
                       SENIOR SUBORDINATED NOTES DUE 2004
                     FOR ANY AND ALL OF ITS OUTSTANDING 12%
                       SENIOR SUBORDINATED NOTES DUE 2004


   
THE EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON NOVEMBER 10,
1997, UNLESS EXTENDED.
    

     RADIO ONE, INC., A DELAWARE CORPORATION (THE "COMPANY"), HEREBY OFFERS (THE
"EXCHANGE  OFFER"),  UPON THE TERMS AND CONDITIONS SET FORTH IN THIS  Prospectus
(the  "Prospectus")  and the accompanying  Letter of Transmittal (the "Letter of
Transmittal"),  to exchange $1,000  principal  amount of its Series B 12% Senior
Subordinated  Notes  due 2004  (the  "Exchange  Notes"),  registered  under  the
Securities  Act of 1933,  as  amended  (the  "Securities  Act"),  pursuant  to a
Registration  Statement  of which this  prospectus  is a part,  for each  $1,000
principal amount of its outstanding 12% Senior  Subordinated Notes due 2004 (the
"Notes"),  of which  $85,478,000  principal amount is outstanding.  The form and
terms of the  Exchange  Notes  are the same as the form and  terms of the  Notes
(which  they  replace)  except  that the  Exchange  Notes  will  bear a Series B
designation  and  will  have  been  registered  under  the  Securities  Act and,
therefore, will not bear legends restricting their transfer and will not contain
certain  provisions  relating  to an increase  in the  interest  rate which were
included  in the terms of the Notes in  certain  circumstances  relating  to the
timing of the Exchange Offer.  The Exchange Notes will evidence the same debt as
the Notes  (which they  replace) and will be issued under and be entitled to the
benefits of the Indenture dated as of May 15, 1997 among the Company,  Radio One
Licenses,  Inc. and United  States Trust  Company of New York (the  "Indenture")
governing the Notes.  Cash interest on the Exchange  Notes will accrue at a rate
of 7% per  annum on the  principal  amount of the  Exchange  Notes  through  and
including May 15, 2000,  and at a rate of 12% per annum on the principal  amount
of  the  Exchange  Notes  after  such  date.   Cash  interest  will  be  payable
semi-annually  on May 15 and November 15 of each year,  commencing  November 15,
1997.

     The Exchange  Notes are redeemable at any time and from time to time at the
option of the Company,  in whole or in part,  on or after May 15,  2001,  at the
redemption  prices set forth herein plus accrued and unpaid interest to the date
of redemption. In addition, on or prior to May 15, 2000, the Company may redeem,
at its  option,  up to 25% of the  aggregate  original  principal  amount of the
Exchange Notes with the net proceeds of one or more Public Equity  Offerings (as
defined) at 112% of the  Accreted  Value (as  defined)  thereof,  together  with
accrued and unpaid  interest,  if any, to the date of redemption,  as long as at
least  $64,109,000  of the  aggregate  principal  amount of the  Exchange  Notes
remains outstanding after each such redemption.

     Upon a Change of Control  (as  defined),  the  Company  will be required to
offer to  repurchase  the Exchange  Notes at 101% of the Accreted  Value thereof
plus accrued and unpaid  interest,  if any, to the date of repurchase.  See "The
Exchange Offer" and "Description of Exchange Notes."

     The  Exchange  Notes will be unsecured  obligations  of the Company and the
payment of the principal of, premium (if any) and interest on the Exchange Notes
will be  subordinate in right of payment to the prior payment in full in cash of
all  Senior  Debt  (as  defined)  of  the  Company  (including  all  outstanding
indebtedness  under the New Credit  Facility (as defined) or the Existing Credit
Facility (as defined)).  As of the date of this  Prospectus,  the Company has no
indebtedness outstanding under either the New Credit Facility (which has not yet
been entered into) or the Existing Credit Facility. The Exchange Notes will rank
pari passu in right of payment with all senior subordinated  indebtedness of the
Company and senior in right of payment to all other subordinated indebtedness of
the Company  issued after the Exchange  Offer.  The Exchange Notes will be fully
and  unconditionally  guaranteed to the maximum extent permitted by law, jointly
and  severally,  and on an unsecured  senior  subordinated  basis,  by Radio One
Licenses,  Inc.,  a wholly owned  subsidiary  of the  Company,  and,  subject to
certain exceptions,  all future subsidiaries of the Company  (collectively,  the
"Subsidiary   Guarantors").   Notwithstanding  the  foregoing,  each  Subsidiary
Guarantee will be limited to an amount not to exceed the maximum amount that can
be guaranteed  by the  applicable  Subsidiary  Guarantor  without  rendering the
Subsidiary Guarantee, as it relates to such Subsidiary Guarantor, voidable under
applicable  law relating to  fraudulent  conveyance  or  fraudulent  transfer or
similar laws affecting the rights of creditors generally. After giving pro forma
effect to the Transactions (as defined) as of June 29, 1997, the Company and the
Subsidiary  Guarantors  would  have had  approximately  $44,000  of Senior  Debt
outstanding.

     The Company will accept for exchange any and all Notes validly tendered and
not  withdrawn  prior to 5:00 p.m.,  New York City time,  on November  10, 1997,
unless extended by the Company in its sole discretion (the  "Expiration  Date").
Tenders  of Notes  may be  withdrawn  at any  time  prior  to 5:00  p.m.  on the
Expiration Date. The Exchange Offer is subject to certain customary  conditions.
The Notes were sold by the Company on May 19, 1997 to the Initial Purchasers (as
defined) in a transaction  not  registered  under the Securities Act in reliance
upon an exemption under the Securities Act. The Initial Purchasers  subsequently
placed the Notes with qualified  institutional buyers in reliance upon Rule 144A
under the Securities Act and with a limited number of  institutional  accredited
investors  that agreed to comply with certain  transfer  restrictions  and other
conditions.  Accordingly,  the Notes may not be  reoffered,  resold or otherwise
transferred in the United States unless  registered  under the Securities Act or
unless  an  applicable  exemption  from  the  registration  requirements  of the
Securities Act is available.  The Exchange Notes are being offered  hereunder in
order to satisfy the  obligations of the Company under the  Registration  Rights
Agreement  (as  defined)  entered  into by the  Company in  connection  with the
offering of the Notes. See "The Exchange Offer."

     Based on  no-action  letters  issued  by the  staff of the  Securities  and
Exchange  Commission (the  "Commission") to third parties,  the Company believes
the  Exchange  Notes issued  pursuant to the  Exchange  Offer may be offered for
resale,  resold and otherwise  transferred by any holder thereof (other than any
such holder that is an "affiliate" of the Company within the meaning of Rule 405
under  the  Securities  Act)  without   compliance  with  the  registration  and
prospectus  delivery  provisions  of the  Securities  Act,  provided  that  such
Exchange Notes are acquired in the ordinary course of such holder's business and
such holder has no arrangement or  understanding  with any person to participate
in the distribution of such Exchange Notes. See "The Exchange  Offer-Purpose and
Effect of the Exchange  Offer" and "The  Exchange  Offer-Resale  of the Exchange
Notes." Each  broker-dealer  (a  "Participating  Broker-Dealer")  that  receives
Exchange  Notes  for  its  own  account  pursuant  to the  Exchange  Offer  must
acknowledge  that it will deliver a prospectus in connection  with any resale of
such Exchange Notes.  The Letter of Transmittal  states that by so acknowledging
and by delivering a prospectus, a Participating Broker-Dealer will not be deemed
to admit that it is an  "underwriter"  within the meaning of the Securities Act.
This Prospectus,  as it may be amended or supplemented from time to time, may be
used by a  Participating  Broker-Dealer  in connection  with resales of Exchange
Notes  received  in exchange  for Notes  where such Notes were  acquired by such
Participating  Broker-Dealer  as a result of  market-making  activities or other
trading activities.  The Company has agreed that, for a period of 180 days after
the Expiration Date, it will make this Prospectus available to any Participating
Broker-Dealer  for  use in  connection  with  any  such  resale.  See  "Plan  of
Distribution."

     Holders of Notes not  tendered  and  accepted  in the  Exchange  Offer will
continue to hold such Notes and will be entitled to all the rights and  benefits
and will be subject to the  limitations  applicable  thereto under the Indenture
and with respect to transfer under the Securities  Act. The Company will pay all
the expenses  incurred by it incident to the Exchange  Offer.  See "The Exchange
Offer."

     SEE "RISK FACTORS"  BEGINNING ON PAGE 17 FOR A DESCRIPTION OF CERTAIN RISKS
TO BE CONSIDERED BY HOLDERS WHO TENDER THEIR NOTES IN THE EXCHANGE OFFER.

     THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED  UPON THE  ACCURACY  OR
ADEQUACY OF THIS PROSPECTUS.  ANY  REPRESENTATION  TO THE CONTRARY IS A CRIMINAL
OFFENSE. 

   
                 The date of this Prospectus is October 9, 1997
    

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.


<PAGE>



                                   [PICTURES]





                                        2

<PAGE>

     There  has not  previously  been any  public  market  for the  Notes or the
Exchange  Notes.  The Company does not intend to list the Exchange  Notes on any
securities  exchange or to seek  approval for  quotation  through any  automated
quotation  system.  There  can be no  assurance  that an active  market  for the
Exchange  Notes will develop.  See "Risk  Factors-Absence  of a Public  Market."
Moreover,  to the extent that Notes are  tendered  and  accepted in the Exchange
Offer, the trading market for untendered and tendered but unaccepted Notes could
be adversely affected.

     The Exchange Notes will be available initially only in book-entry form. The
Company  expects that the Exchange Notes issued  pursuant to this Exchange Offer
will be issued in the form of a Global  Certificate (as defined),  which will be
deposited  with, or on behalf of, The  Depository  Trust  Company  ("DTC" or the
"Depositary")  and  registered  in its  name or in the  name of Cede & Co.,  its
nominee.  Beneficial  interests  in  the  Global  Certificate  representing  the
Exchange   Notes  will  be  shown  on,  and   transfers   thereof  to  qualified
institutional  buyers  will  be  effected  through,  records  maintained  by the
Depositary  and its  participants.  After the  initial  issuance  of the  Global
Certificate, Exchange Notes in certified form will be issued in exchange for the
Global  Certificate  only  on  the  terms  set  forth  in  the  Indenture.   See
"Description of Exchange Notes-Book-Entry, Delivery and Form."

                              AVAILABLE INFORMATION

     The Company has filed with the Commission a Registration  Statement on Form
S-4 (the "Exchange Offer Registration Statement," which term shall encompass all
amendments,  exhibits, annexes and schedules thereto) pursuant to the Securities
Act, and the rules and regulations promulgated thereunder, covering the Exchange
Notes being offered hereby. This Prospectus does not contain all the information
set forth in the Exchange Offer Registration Statement.  For further information
with  respect to the Company and the  Exchange  Offer,  reference is made to the
Exchange Offer Registration Statement.  Statements made in this Prospectus as to
the contents of any contract,  agreement or other  document  referred to are not
necessarily  complete.  With respect to each such  contract,  agreement or other
document  filed as an  exhibit to the  Exchange  Offer  Registration  Statement,
reference is made to the exhibit for a more complete description of the document
or matter  involved,  and each such statement  shall be deemed  qualified in its
entirety by such reference. The Exchange Offer Registration Statement, including
the  exhibits  thereto,  can be  inspected  and copied at the  public  reference
facilities  maintained by the Commission at Room 1024,  450 Fifth Street,  N.W.,
Washington,  D.C.  20549,  at the Regional  Offices of the Commission at 75 Park
Place,  New York, New York 10007 and at  Northwestern  Atrium  Center,  500 West
Madison Street,  Suite 1400,  Chicago,  Illinois 60661. Copies of such materials
can be obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W.,  Washington,  D.C. 20549, at prescribed rates.  Additionally,  the
Commission  maintains a web site  (http://www.sec.gov)  that  contains  reports,
proxy and information  statements and other  information  regarding  registrants
that file electronically with the Commission, including the Company.

     As a result of the filing of the Exchange Offer Registration Statement with
the   Commission,   the  Company  will  become  subject  to  the   informational
requirements  of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"), and in accordance therewith will be required to file periodic reports and
other  information  with the  Commission.  The obligation of the Company to file
periodic reports and other  information with the Commission will be suspended if
the  Exchange  Notes  are held of  record by fewer  than 300  holders  as of the
beginning of any fiscal year of the Company  other than the fiscal year in which
the Exchange Offer  Registration  Statement is declared  effective.  The Company
will nevertheless be required to continue to file reports with the Commission if
the Exchange Notes are listed on a national  securities  exchange.  In the event
the  Company  ceases to be  subject  to the  informational  requirements  of the
Exchange  Act, the Company will be required  under the  Indenture to continue to
file with the Commission  the annual  reports,  information,  documents or other
reports which would be required  pursuant to the  informational  requirements of
the Exchange Act. Under the Indenture, the Company shall provide the Trustee and
the holders of the Exchange Notes with such reports,  information, and documents
at the times  specified for filing under the Exchange Act. The Company will also
furnish such other reports as may be required by law.


                                        3

<PAGE>

                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS


     THIS PROSPECTUS INCLUDES FORWARD-LOOKING  STATEMENTS.  ALL STATEMENTS OTHER
THAN  STATEMENTS  OF HISTORICAL  FACTS  INCLUDED IN THIS  PROSPECTUS,  INCLUDING
WITHOUT LIMITATION,  CERTAIN STATEMENTS UNDER THE HEADINGS "PROSPECTUS SUMMARY,"
"MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS,"   "BUSINESS"  AND  "THE   TRANSACTIONS-ACQUISITIONS"   AND  LOCATED
ELSEWHERE  HEREIN  REGARDING  THE  COMPANY'S  FINANCIAL  POSITION  AND  BUSINESS
STRATEGY,  MAY  CONSTITUTE  FORWARD-LOOKING  STATEMENTS.  ALTHOUGH  THE  COMPANY
BELIEVES THAT THE EXPECTATIONS REFLECTED IN SUCH FORWARD-LOOKING  STATEMENTS ARE
REASONABLE,  IT CAN GIVE NO ASSURANCE THAT SUCH  EXPECTATIONS WILL PROVE TO HAVE
BEEN  CORRECT.  IMPORTANT  FACTORS  THAT COULD  CAUSE  ACTUAL  RESULTS TO DIFFER
MATERIALLY  FROM  THE  COMPANY'S  EXPECTATIONS   ("CAUTIONARY  STATEMENTS")  ARE
DISCLOSED IN THIS PROSPECTUS,  INCLUDING WITHOUT  LIMITATION IN CONJUNCTION WITH
THE  FORWARD-LOOKING  STATEMENTS  INCLUDED  IN THIS  PROSPECTUS  AND UNDER "RISK
FACTORS."   ALL   SUBSEQUENT   WRITTEN  AND  ORAL   FORWARD-LOOKING   STATEMENTS
ATTRIBUTABLE  TO THE  COMPANY  OR PERSONS  ACTING ON ITS  BEHALF  ARE  EXPRESSLY
QUALIFIED IN THEIR ENTIRETY BY THE CAUTIONARY STATEMENTS.


                                        4


<PAGE>

                               PROSPECTUS SUMMARY

     The  following  summary is qualified in its entirety by, and should be read
in  conjunction  with,  the  more  detailed  information  and  the  Consolidated
Financial  Statements  of the Company  included  elsewhere  in this  Prospectus.
Unless the context  otherwise  requires,  references  in this  Prospectus to the
"Company" and "Radio One" refer to Radio One, Inc., a Delaware corporation,  and
Radio One Licenses,  Inc., a Delaware  corporation and a wholly owned subsidiary
of the Company (the "License Company"), and their respective  predecessors.  See
"Market and  Industry  Data" for a  description  of the  sources of  information
regarding  population  data  and  market  and  industry  data  included  in this
Prospectus.


                                   THE COMPANY

     Radio One,  founded in 1980, is the largest radio  broadcasting  company in
the  United  States  exclusively  targeting  African-Americans.  The  Company is
currently  negotiating  the  acquisition  of WYCB-AM  pursuant to a  non-binding
amended  letter of intent  (the "DC  Acquisition").  WYCB-AM  is  currently  the
top-rated Gospel radio station in Washington, D.C. After giving effect to the DC
Acquisition,  the Company  will own and  operate a total of nine radio  stations
(five  FM and four AM) in three  of the  top-15  African-American  markets.  The
Company  seeks to expand  within its  existing  markets and into new,  primarily
top-30 African-American  markets. The Company believes that the African-American
community is an  attractive  target market for radio  broadcasters  and that the
Company has a  competitive  advantage  serving this target market due in part to
its   African-American   ownership   and   its   active   involvement   in   the
African-American community.


     After giving effect to the DC Acquisition, the Company will own and operate
four radio  stations in  Washington,  D.C.,  the third largest  African-American
market with an MSA (as defined)  population of approximately 4.2 million in 1995
(approximately 27.4% of which was African-American),  and four radio stations in
Baltimore,  the eleventh largest  African-American market with an MSA population
of  approximately  2.5  million  in  1995  (approximately  26.0%  of  which  was
African-American).  The Company has  recently  entered the  Philadelphia  market
pursuant to the  acquisition of WPHI-FM  (formerly  WDRE-FM) (the  "Philadelphia
Acquisition,"  and together with the DC Acquisition,  the  "Acquisitions"),  the
sixth largest  African-American  market with an MSA population of  approximately
4.9 million in 1995 (approximately  19.9% of which was  African-American).  On a
pro  forma  basis  after  giving  effect  to  the  Acquisitions  and  the  other
Transactions  (as defined),  the Company would have had net broadcast  revenues,
broadcast cash flow and EBITDA of  approximately  $28.0 million,  $11.3 million,
and $9.5 million,  respectively, for the fiscal year ended December 31, 1996 and
approximately $13.2 million,  $4.6 million and $3.6 million,  respectively,  for
the six months ended June 29, 1997. See "Pro Forma Consolidated Financial Data."


     The  Company   believes  that  operating   radio  stations   targeting  the
African-American  population presents  significant growth  opportunities for the
following reasons:

     o    Rapid  Population  Growth.  According  to data  compiled  by the  U.S.
          Department  of Commerce,  Bureau of the Census (the "Census  Bureau"),
          from 1980 to 1995,  the African-  American  population  increased from
          approximately 26.7 million to 33.1 million (a 24.0% increase, compared
          to a 16.0%  increase in the population as a whole).  Furthermore,  the
          African-American  population  is expected to exceed 40 million by 2010
          (a more than 20% increase from 1995,  compared to an expected increase
          of 13% for the population as a whole).

     o    Higher Income Growth. According to data compiled by the Census Bureau,
          from 1980 to 1995, the rate of increase in median  household income in
          1995 adjusted dollars for  African-Americans  was approximately  12.3%
          compared to 3.9% for the population as a whole.

                                        5

<PAGE>

     o    Concentrated  Presence  in  Urban  Markets.  Approximately  58% of the
          African-American  population is located in the top-30 African-American
          markets, and the Company believes that the African-American  community
          is  usually   geographically   concentrated  in  such  markets.   This
          concentration of  African-Americans  may enable the Company to reach a
          large portion of its target  population  with radio  stations that may
          have less powerful  signals,  thus potentially  lowering the Company's
          acquisition and operating costs.

     o    Fewer  Signals  Required.  The Company  believes the current  industry
          trend is for radio broadcasters to acquire the maximum number of radio
          stations allowed in a market under Federal  Communications  Commission
          ("FCC")  ownership  rules (up to eight  radio  stations in the largest
          markets with no more than five being FM or AM),  unless  restricted by
          other regulatory authorities.  However, relative to radio broadcasters
          targeting a broader  audience,  the Company  believes it can cover the
          various  segments of its target  niche  market with fewer  programming
          formats and  therefore  fewer radio  station  signals than the maximum
          allowed.

     o    Strong  Audience  Listenership  and  Loyalty.  Based  upon  reports by
          Arbitron  (as  defined)  the  Company   believes   that  as  a  group,
          African-Americans  generally  spend more time  listening to radio than
          non-African-American    audiences.    For   example,    during   1996,
          African-Americans  among all persons 12-years-old and older ("12-plus"
          or the "12-plus  market") in the ten largest 12-plus markets  listened
          to radio broadcasts an average of 27.2 hours per week compared to 22.9
          hours per week for non-African-Americans in such markets. In addition,
          the  Company  believes  African-American  radio  listeners  exhibit  a
          greater   degree  of  loyalty  to  radio  stations  which  target  the
          African-American  community  because  those  radio  stations  become a
          valuable source of entertainment  and information  consistent with the
          community's  interests  and  lifestyles.  As  a  result,  the  Company
          believes that its target  demographic  group provides greater audience
          ratings stability than that of other demographic groups.

     o    Cost Effective for Advertisers.  The Company believes that advertisers
          can reach the African-American community more cost effectively through
          radio  broadcasting than through  newspapers or television because the
          Company's radio broadcasts  specifically  target the  African-American
          community while newspapers and television typically target a much more
          diverse audience.

     Radio One is led by its Chairperson, Ms. Catherine L. Hughes, who is one of
the  Company's  founders,  and her son, Mr.  Alfred C.  Liggins,  III, its Chief
Executive  Officer  and  President,  who  together  have over  three  decades of
operating experience in radio broadcasting. Ms. Hughes and Mr. Liggins, together
with a strong  management  team,  have  implemented  a  successful  strategy  of
acquiring  and  turning   around   underperforming   radio  stations  in  top-30
African-American  markets.  In both Baltimore and Washington,  D.C., the Company
has increased  audience share at each radio station it has acquired.  For all of
1996, the Company's  radio stations,  on a combined basis,  were ranked first in
combined audience share of radio stations  targeting  African-Americans  in both
Baltimore  and  Washington,  D.C.  and were ranked  first and second in combined
revenue share of radio  stations  targeting  African-Americans  in Baltimore and
Washington, D.C., respectively.  The Company believes that it is well-positioned
to apply its successful  operating  strategy to other radio stations in existing
and new markets as attractive acquisition opportunities arise.


                                        6

<PAGE>

     The following  table sets forth certain  information  with respect to Radio
One and its markets:*


<TABLE>
<CAPTION>
                                  PRO FORMA COMPANY DATA                     MARKET DATA
                    --------------------------------------------------- ---------------------
                                AFRICAN-AMERICAN                                   RANKING BY
                    NUMBER OF        MARKET           ENTIRE MARKET                 SIZE OF
                    STATIONS  -------------------- --------------------            AFRICAN-
                    ---------  AUDIENCE   REVENUE   AUDIENCE   REVENUE    RADIO    AMERICAN
      MARKET         FM   AM    RANK       RANK      SHARE      SHARE    REVENUE   POPULATION
- ------------------- ---- ---- ---------- --------- ---------- --------- --------- -----------
<S>                  <C>   <C>    <C>        <C>      <C>        <C>    <C>           <C>
Washington, D.C.     2     2      1          2        11.4%      9.2%   $ 187.9        3
Baltimore .........  2     2      1          1        13.3%      12.5%     86.8       11
Philadelphia ......  1     -      NM         NM        1.9%      1.2%     203.8        6
</TABLE>

- ----------

* Table assumes the  consummation  of the DC  Acquisition  and  summarizes  more
  detailed  information  provided  under   "Business-General."  "NM"  means  not
  meaningful. Radio revenue for markets is in millions of dollars.

     Historically,  the financing for the Company's operations and expansion has
been  provided  by certain  venture  capital  firms,  several of which have made
multiple  investments  in the Company,  including  investments  in the Company's
Senior  Preferred  Stock (as  defined).  As a result  of  warrants  received  in
connection  with these  investments,  these venture capital firms currently have
the right to  acquire  approximately  51.5% of the  Company's  Common  Stock (as
defined),  subject to FCC approval. Two of the largest investors in the Company,
Syncom Capital  Corporation  ("Syncom") and Alta Subordinated Debt Partners III,
L.P.  ("Alta"),  an  entity  controlled  by  Burr,  Egan,  Deleage  & Co.,  have
significant  experience investing in radio broadcasting  companies.  As of March
15, 1997,  Syncom and Alta had the right to collectively  acquire  approximately
23% of the Company's Common Stock and hold collectively approximately 41% of the
Company's Senior Preferred Stock. See "Principal  Stockholders" and "Description
of Capital Stock."

OPERATING STRATEGY

     In order to maximize broadcast cash flow at each of its radio stations, the
Company  strives to create and operate the leading radio station group, in terms
of audience  share,  serving the  African-American  community and to effectively
convert these audience share ratings into advertising  revenue while controlling
the costs  associated with each radio station's  operations.  The success of the
Company's  strategy  relies on the  following:  (i)  market  research,  targeted
programming  and  marketing;  (ii)  significant  community  involvement;   (iii)
aggressive sales efforts; (iv) advertising  partnerships and special events; (v)
strong  management  and  performance-based  incentives;  and (vi) radio  station
clustering, programming segmentation and sales bundling.

ACQUISITION STRATEGY

     Radio  One's  primary  acquisition  strategy  is to acquire and turn around
underperforming  radio  stations  in the top-30  African-American  markets.  The
Company  considers  acquisitions in existing markets where expanded  coverage is
desirable and considers  acquisitions in new markets where the Company  believes
it is advantageous to establish a presence.  In analyzing potential  acquisition
candidates,  the Company generally considers (i) whether the radio station has a
signal adequate to reach a large percentage of the African-American community in
a market,  (ii) whether the Company can reformat or improve the radio  station's
programming in order to profitably serve the African-American  community,  (iii)
whether the radio station affords the Company the opportunity to segment program
formats within a market in which the Company already maintains a presence,  (iv)
whether the Company can increase broadcast revenues of the radio station through
aggressive  marketing,  sales  and  promotions,  (v) the  price and terms of the
purchase,  (vi) the level of  performance  that can be  expected  from the radio
station under the Company's management and (vii) the number of competitive radio
stations in the market.


                                        7

<PAGE>

     The Company believes that large segments of the African-American population
in its target markets are often concentrated in certain  geographic  sections of
such markets.  The Company further  believes that this geographic  concentration
may provide it with an opportunity to acquire less expensive radio stations with
less powerful signals without  materially  diminishing the Company's coverage of
the African-American  community. As a result, the Company believes it can have a
competitive  advantage in securing a substantial share of the radio revenue at a
potentially  lower  acquisition cost per listener than radio stations  targeting
other demographic groups.


                                THE TRANSACTIONS

     The  "Transactions"  refer  collectively  to the offering of the Notes (the
"Notes  Offering"),  the  Philadelphia  Acquisition,  the  DC  Acquisition,  the
Existing  Notes  Exchange  (as defined)  and the Related  Adjustments.  See "The
Transactions."  The "Related  Adjustments"  consist of (i) the Company's move to
the Lanham Offices (as defined) and the net saving related thereto, and (ii) the
elimination  of certain  station  expenses which are not expected to recur after
the  consummation of the  Acquisitions.  See "Pro Forma  Consolidated  Financial
Data."


                               THE NOTES OFFERING


NOTES  ..................   The Notes were sold by the  Company on May 19,  1997
                            to  Credit  Suisse  First  Boston   Corporation  and
                            NationsBanc  Capital  Markets,  Inc.  (the  "Initial
                            Purchasers")  pursuant to a Purchase Agreement dated
                            as of May 14, 1997 (the "Purchase  Agreement").  The
                            Initial Purchasers  subsequently resold the Notes to
                            qualified institutional buyers pursuant to Rule 144A
                            under the  Securities Act and to a limited number of
                            institutional  accredited  investors  that agreed to
                            comply with certain transfer  restrictions and other
                            conditions.

REGISTRATION RIGHTS
 AGREEMENT..............    Pursuant to the Purchase Agreement, the Company, the
                            License Company and the Initial  Purchasers  entered
                            into a Registration Rights Agreement dated as of May
                            14,  1997  (the  "Registration  Rights  Agreement"),
                            which  grants  the  holder  of  the  Notes   certain
                            exchange and registration rights. The Exchange Offer
                            is intended to satisfy  such  exchange  rights which
                            terminate  upon  the  consummation  of the  Exchange
                            Offer.


                               THE EXCHANGE OFFER


SECURITIES  OFFERED......   $85,478,000  aggregate  principal amount of Series B
                            12%   Senior   Subordinated   Notes  due  2004  (the
                            "Exchange Notes").

THE  EXCHANGE  OFFER  ...   $1,000   principal   amount  of  Exchange  Notes  in
                            exchange for each $1,000  principal amount of Notes.
                            As  of  the  date  hereof,   $85,478,000   aggregate
                            principal  amount  of  Notes  are  outstanding.  The
                            Company will issue the Exchange  Notes to holders on
                            or promptly after the Expiration Date.

                            Based  on an  interpretation  by  the  staff  of the
                            Commission set forth in no-action  letters issued to
                            third  parties,  the Company  believes that Exchange
                            Notes  issued  pursuant  to the  Exchange  Offer  in
                            exchange for Notes may be offered for resale, resold
                            and  otherwise  transferred  by any  holder  thereof
                            (other than any such holder which is an  "affiliate"
                            of the Company within


                                        8

<PAGE>

                            the  meaning of Rule 405 under the  Securities  Act)
                            without   compliance  with  the   registration   and
                            prospectus  delivery  provisions  of the  Securities
                            Act,  provided that such Exchange Notes are acquired
                            in the ordinary course of such holder's business and
                            that such holder does not intend to participate  and
                            has no arrangement or understanding  with any person
                            to participate in the  distribution of such Exchange
                            Notes.

                            Each   Participating   Broker-Dealer  that  receives
                            Exchange  Notes for its own account  pursuant to the
                            Exchange Offer must acknowledge that it will deliver
                            a prospectus in  connection  with any resale of such
                            Exchange  Notes.  The Letter of  Transmittal  states
                            that  by  so  acknowledging   and  by  delivering  a
                            prospectus,  a Participating  Broker-Dealer will not
                            be  deemed  to  admit  that  it is an  "underwriter"
                            within  the  meaning  of the  Securities  Act.  This
                            Prospectus,  as it may be  amended  or  supplemented
                            from  time to time,  may be used by a  Participating
                            Broker-Dealer in connection with resales of Exchange
                            Notes  received  in  exchange  for Notes  where such
                            Notes   were   acquired   by   such    Participating
                            Broker-Dealer   as   a   result   of   market-making
                            activities or other trading activities.  The Company
                            has agreed that,  for a period of 180 days after the
                            Expiration   Date,  it  will  make  this  Prospectus
                            available to any Participating Broker-Dealer for use
                            in  connection  with any such  resale.  See "Plan of
                            Distribution."

                            Any holder who  tenders in the  Exchange  Offer with
                            the intention to participate,  or for the purpose of
                            participating,  in a  distribution  of the  Exchange
                            Notes could not rely on the position of the staff of
                            the Commission  enunciated in no-action letters and,
                            in  the  absence  of an  exemption  therefrom,  must
                            comply with the registration and prospectus delivery
                            requirements  of the  Securities  Act in  connection
                            with any resale transaction.  Failure to comply with
                            such  requirements  in such  instance  may result in
                            such holder incurring liability under the Securities
                            Act for which the holder is not  indemnified  by the
                            Company.

   
EXPIRATION  DATE.........   5:00 p.m.,  New York City time, on November 10, 1997
                            unless the Exchange Offer is extended by the Company
                            in its  sole  discretion,  in  which  case  the term
                            "Expiration  Date" means the latest date and time to
                            which the Exchange Offer is extended.
    

ACCRUED INTEREST ON THE
 EXCHANGE NOTES AND THE
 NOTES ..................   Each  Exchange  Note  will  bear  interest  from its
                            issuance  date.  Holders of Notes that are  accepted
                            for exchange will receive, in cash, accrued interest
                            thereon to, but not including,  the issuance date of
                            the Exchange Notes.  Such interest will be paid with
                            the first  interest  payment on the Exchange  Notes.
                            Interest on the Notes  accepted  for  exchange  will
                            cease to accrue upon issuance of the Exchange Notes.

CONDITIONS TO THE EXCHANGE
 OFFER ..................   The Exchange  Offer is subject to certain  customary
                            conditions,  which may be waived by the Company. See
                            "The Exchange Offer-Conditions."


                                        9

<PAGE>

PROCEDURES FOR TENDERING
 NOTES ..................   Each holder of Notes  wishing to accept the Exchange
                            Offer must complete,  sign and date the accompanying
                            Letter of  Transmittal,  or a  facsimile  thereof or
                            transmit  an  Agent's   Message   (as   defined)  in
                            connection with a book-entry transfer, in accordance
                            with the instructions  contained herein and therein,
                            and  mail  or  otherwise   deliver  such  Letter  of
                            Transmittal,  or  such  facsimile  or  such  Agent's
                            Message,  together  with  the  Notes  and any  other
                            required  documentation  to the  Exchange  Agent (as
                            defined)  at  the  address  set  forth  herein.   By
                            executing  the Letter of  Transmittal  (or facsimile
                            thereof)  or  Agent's  Message,   each  holder  will
                            represent to the Company  that,  among other things,
                            the Exchange Notes acquired pursuant to the Exchange
                            Offer are being  obtained in the ordinary  course of
                            business  of  the  person  receiving  such  Exchange
                            Notes,  whether  or not such  person is the  holder,
                            that  neither  the holder nor any such other  person
                            has any arrangement or understanding with any person
                            to participate in the  distribution of such Exchange
                            Notes and that neither the holder nor any such other
                            person is an  "affiliate," as defined under Rule 405
                            of the  Securities  Act,  of the  Company.  See "The
                            Exchange  Offer-  Purpose and Effect of the Exchange
                            Offer" and "-Procedures for Tendering."

UNTENDERED  NOTES  ......   Following the  consummation  of the Exchange  Offer,
                            holders of Notes eligible to participate  but who do
                            not tender  their  Notes  will not have any  further
                            exchange  rights and such Notes will  continue to be
                            subject  to  certain   restrictions   on   transfer.
                            Accordingly,  the  liquidity  of the market for such
                            Notes could be adversely affected.

CONSEQUENCES OF FAILURE TO
 EXCHANGE ...............   The  Notes  that  are  eligible  but  not  exchanged
                            pursuant   to  the   Exchange   Offer  will   remain
                            restricted securities.  Accordingly,  such Notes may
                            be resold only (i) to the Company,  (ii) pursuant to
                            Rule 144A or Rule 144 under  the  Securities  Act or
                            pursuant   to  some   other   exemption   under  the
                            Securities Act, (iii) outside the United States to a
                            foreign person pursuant to the  requirements of Rule
                            904 under the Securities Act, or (iv) pursuant to an
                            effective    registration    statement   under   the
                            Securities    Act.   See   "The   Exchange    Offer-
                            Consequences of Failure to Exchange."

SHELF REGISTRATION
 STATEMENT..............    If any  holder  of the  Notes  (other  than any such
                            holder which is an "affiliate" of the Company within
                            the meaning of Rule 405 under the Securities Act) is
                            not eligible  under  applicable  securities  laws to
                            participate in the Exchange  Offer,  and such holder
                            has provided  information  regarding such holder and
                            the  distribution  of  such  holder's  Notes  to the
                            Company for use  therein,  the Company has agreed to
                            register the Notes on a shelf registration statement
                            (the  "Shelf  Registration  Statement")  and use its
                            best efforts to cause it to be declared effective by
                            the  Commission as promptly as practical on or after
                            the  consummation of the Exchange Offer. The Company
                            has  agreed to  maintain  the  effectiveness  of the
                            Shelf  Registration  Statement  for,  under  certain
                            circumstances,  a maximum of three  years,  to cover
                            resales of the Notes held by any such holders.


                                       10

<PAGE>

SPECIAL PROCEDURES FOR
 BENEFICIAL  OWNERS .....   Any  beneficial  owner whose Notes are registered in
                            the name of a broker, dealer, commercial bank, trust
                            company  or other  nominee  and who wishes to tender
                            should contact such  registered  holder promptly and
                            instruct  such  registered  holder to tender on such
                            beneficial  owner's behalf. If such beneficial owner
                            wishes to tender on such  owner's own  behalf,  such
                            owner must,  prior to  completing  and executing the
                            Letter of  Transmittal  and  delivering  its  Notes,
                            either  make  appropriate  arrangements  to register
                            ownership  of the  Notes  in  such  owner's  name or
                            obtain a  properly  completed  bond  power  from the
                            registered   holder.   The  transfer  of  registered
                            ownership may take  considerable  time.  The Company
                            will keep the Exchange  Offer open for not less than
                            twenty days in order to provide for the  transfer of
                            registered ownership.

GUARANTEED DELIVERY
 PROCEDURES  ............   Holders of Notes who wish to tender  their Notes and
                            whose  Notes are not  immediately  available  or who
                            cannot   deliver   their   Notes,   the   Letter  of
                            Transmittal or any other  documents  required by the
                            Letter  of  Transmittal  to the  Exchange  Agent (or
                            comply with the procedures for book-entry  transfer)
                            prior to the Expiration Date must tender their Notes
                            according to the guaranteed  delivery procedures set
                            forth in "The Exchange  Offer-  Guaranteed  Delivery
                            Procedures."

WITHDRAWAL RIGHTS .......   Tenders may be  withdrawn  at any time prior to 5:00
                            p.m., New York City time, on the Expiration Date.

ACCEPTANCE OF NOTES AND
 DELIVERY OF EXCHANGE
 NOTES  .................   The  Company  will accept for  exchange  any and all
                            Notes which are  properly  tendered in the  Exchange
                            Offer prior to 5:00 p.m., New York City time, on the
                            Expiration  Date. The Exchange Notes issued pursuant
                            to the  Exchange  Offer will be  delivered  promptly
                            following  the  Expiration  Date.  See "The Exchange
                            Offer- Terms of the Exchange Offer."

FEDERAL INCOME TAX
 CONSEQUENCES............   The exchange  pursuant to the Exchange  Offer should
                            not  be a  taxable  event  for  Federal  income  tax
                            purposes. See "Certain Federal Tax Consequences."

USE  OF PROCEEDS.........   There will be no cash  proceeds to the Company  from
                            the exchange pursuant to the Exchange Offer.

EXCHANGE AGENT  .........   United States Trust Company of New York.

                               THE EXCHANGE NOTES


GENERAL..................   The form and  terms of the  Exchange  Notes  are the
                            same as the form and terms of the Notes  (which they
                            replace)  except that (i) the Exchange  Notes bear a
                            Series B  designation,  (ii) the Exchange Notes have
                            been  registered   under  the  Securities  Act  and,
                            therefore,  will not bear  legends  restricting  the
                            transfer thereof,  and (iii) the holders of Exchange
                            Notes will not be entitled to certain  rights  under
                            the  Registration  Rights  Agreement,  including the
                            provisions providing for an increase in the interest
                            rate on the



                                       11

<PAGE>

                            Notes  in  certain  circumstances  relating  to  the
                            timing of the  Exchange  Offer,  which  rights  will
                            terminate  when the Exchange  Offer is  consummated.
                            See "The  Exchange  Offer-Purpose  and Effect of the
                            Exchange  Offer." The Exchange  Notes will  evidence
                            the same debt as the Notes and will be  entitled  to
                            the benefits of the Indenture.  See  "Description of
                            Exchange  Notes." The Notes and the  Exchange  Notes
                            are referred to herein  collectively  as the "Senior
                            Subordinated Notes."

SECURITIES  OFFERED......   $85,478,000  aggregate  principal amount of Series B
                            12%  Senior  Subordinated  Notes  due  2004  of  the
                            Company.

MATURITY DATE............   May 15, 2004

INTEREST  ...............   Cash interest on the Exchange Notes will accrue at a
                            rate of 7% per annum on the principal  amount of the
                            Exchange  Notes  through and including May 15, 2000,
                            and at a rate  of 12%  per  annum  on the  principal
                            amount of the Exchange  Notes after such date.  Cash
                            interest will be payable semi-annually on May 15 and
                            November 15 of each year,  commencing  November  15,
                            1997.

OPTIONAL  REDEMPTION  ...   The Exchange  Notes are  redeemable  at any time and
                            from time to time at the option of the  Company,  in
                            whole or in part,  on or after May 15, 2001,  at the
                            redemption  prices set forth herein plus accrued and
                            unpaid  interest  to  the  date  of  redemption.  In
                            addition,  on or prior to May 15, 2000,  the Company
                            may  redeem,  at  its  option,  up  to  25%  of  the
                            aggregate  original principal amount of the Exchange
                            Notes with the net  proceeds  of one or more  Public
                            Equity   Offerings  (as  defined)  at  112%  of  the
                            Accreted Value (as defined)  thereof,  together with
                            accrued and unpaid interest,  if any, to the date of
                            redemption,  as long as at least  $64,109,000 of the
                            aggregate  principal  amount of the  Exchange  Notes
                            remains outstanding after each such redemption.  See
                            "Description of Exchange Notes-Optional Redemption."


CHANGE  OF CONTROL ......   Upon a Change of Control (as  defined),  the Company
                            will be required to offer to repurchase the Exchange
                            Notes at 101% of the  Accreted  Value  thereof  plus
                            accrued and unpaid interest,  if any, to the date of
                            repurchase.  A Change of Control  includes a sale of
                            substantially  all  of  the  Company's  assets,  the
                            adoption by the Company of a plan of liquidation,  a
                            material change in the ownership of the voting power
                            of the  voting  stock  of  the  Company  or  certain
                            changes in the composition of the Company's board of
                            directors.  Future  indebtedness  of the Company may
                            contain, and the New Credit Agreement (if any) would
                            contain,  prohibitions  on the occurrence of certain
                            events that would  constitute a Change of Control or
                            require such  indebtedness to be repurchased  upon a
                            Change of  Control.  Moreover,  the  exercise by the
                            holders  of the  Exchange  Notes of  their  right to
                            require  the  Company  to  offer to  repurchase  the
                            Exchange  Notes  could  cause a default  under  such
                            indebtedness,  even if the Change of Control  itself
                            does not, due to the financial  effect of such Offer
                            to Purchase (as  defined) on the Company.  There can
                            be  no  assurance  that  sufficient  funds  will  be
                            available   when  necessary  to  make  an  offer  to
                            repurchase  the  Exchange  Notes  or to  repay  such
                            indebtedness. See "Risk



                                       12

<PAGE>

                            Factors-Leverage   and  Debt  Service;   Refinancing
                            Required" and "Description of Exchange Notes-Certain
                            Covenants-Change of Control."


RANKING  AND  GUARANTEES    The Exchange Notes will be unsecured  obligations of
                            the  Company and the  payment of the  principal  of,
                            premium (if any) and interest on the Exchange  Notes
                            will be subordinate in right of payment to the prior
                            payment  in  full in cash  of all  Senior  Debt  (as
                            defined) of the Company  (including all  outstanding
                            indebtedness  under  the  New  Credit  Facility  (as
                            defined)  or  the  Existing   Credit   Facility  (as
                            defined)).  As of the date of this  Prospectus,  the
                            Company has no indebtedness outstanding under either
                            the New  Credit  Facility  (which  has not yet  been
                            entered into) or the Existing Credit  Facility.  The
                            Exchange  Notes  will  rank  pari  passu in right of
                            payment with all senior subordinated indebtedness of
                            the  Company  and  senior in right of payment to all
                            other  subordinated   indebtedness  of  the  Company
                            issued after this Offering.  The Exchange Notes will
                            be guaranteed (the  "Subsidiary  Guarantees") to the
                            maximum  extent   permitted  by  law,   jointly  and
                            severally,   on  an  unsecured  senior  subordinated
                            basis,  by the  License  Company (as  defined)  and,
                            subject to certain exceptions, all future Restricted
                            Subsidiaries   (as   defined)   (collectively,   the
                            "Subsidiary   Guarantors").   See   "Description  of
                            Exchange     Notes-Guarantees."    The    Subsidiary
                            Guarantees  will be subordinated to all existing and
                            future  Senior Debt of such  Subsidiary  Guarantors,
                            including any guarantees of Senior Debt. The Company
                            may   from   time   to  time   create   Unrestricted
                            Subsidiaries (as defined), the indebtedness of which
                            would be effectively  senior to the Exchange  Notes.
                            After giving pro forma effect to the Transactions as
                            of December 31, 1996, the Company and the Subsidiary
                            Guarantors would have had  approximately  $46,000 of
                            Senior Debt outstanding. The indenture governing the
                            Exchange  Notes (the  "Indenture")  will  permit the
                            Company to incur additional  Senior Debt (subject to
                            certain  limitations)  but will prohibit the Company
                            from incurring additional  Indebtedness (as defined)
                            that  is   senior   to  the   Exchange   Notes   and
                            subordinated to any Senior Debt. See "Description of
                            Exchange Notes - Subordination."


MODIFICATION OF
 THE  INDENTURE ........    The Company and the Trustee, with the consent of the
                            holders of a majority in aggregate  principal amount
                            of the outstanding  Senior  Subordinated  Notes, may
                            amend the Indenture; provided, however, that consent
                            is  required  from the  holder of each  such  Senior
                            Subordinated Note affected thereby in instances such
                            as reductions in the amount or changes in the timing
                            of interest payments, or reductions in the principal
                            and   changes   in  the   maturity   of  the  Senior
                            Subordinated  Notes.  See  "Description  of Exchange
                            Notes - Modification and Waiver."

EVENTS  OF  DEFAULT......   An Event of Default (as  defined)  occurs  under the
                            Indenture  in  instances  such as the failure to pay
                            principal  when due, the failure to pay any interest
                            within  30  days of when  such  interest  is due and
                            payable,  the  failure  to  perform  or comply  with
                            various covenants under the Indenture or the default
                            under the terms of certain other indebtedness of the
                            Company. See "Description of Exchange Notes - Events
                            of Default."


                                       13

<PAGE>


RESTRICTIVE   COVENANTS     The Indenture contains certain restrictive covenants
                            with  respect  to the  Company  and  its  Restricted
                            Subsidiaries (as defined),  including limitations on
                            (a)  the  sale  of  assets,   including  the  equity
                            interests of the Company's Restricted  Subsidiaries,
                            (b)  asset  swaps,  (c) the  payment  of  Restricted
                            Payments  (as  defined),   (d)  the   incurrence  of
                            indebtedness  and issuance of preferred stock by the
                            Company  or its  Restricted  Subsidiaries,  (e)  the
                            issuance  of  Equity  Interests  (as  defined)  by a
                            Restricted Subsidiary,  (f) the payment of dividends
                            on  the  capital   stock  of  the  Company  and  the
                            purchase,  redemption  or  retirement of the capital
                            stock or  subordinated  indebtedness of the Company,
                            (g) certain  transactions  with affiliates,  (h) the
                            incurrence of senior  subordinated  debt (i) certain
                            consolidations  and  mergers.   The  Indenture  also
                            prohibits certain restrictions on distributions from
                            Restricted  Subsidiaries.  All of these  limitations
                            and prohibitions,  however,  are subject to a number
                            of important  qualifications.  See  "Description  of
                            Exchange Notes-Certain Covenants."



TRUSTEE..................   United  States  Trust  Company  of New York.  Except
                            during the  continuance of an Event of Default,  the
                            Trustee   will  perform  only  such  duties  as  are
                            specifically set forth in the Indenture. If an Event
                            of Default occurs and is continuing,  the Trustee or
                            the holders of at least 25% in  principal  amount of
                            the  outstanding   Senior   Subordinated  Notes  may
                            declare the Accreted Value of and accrued but unpaid
                            interest,  if any, on all the  Exchange  Notes to be
                            due and payable.

     For  additional  information regarding the Exchange Notes, see "Description
of Exchange Notes."

                                  RISK FACTORS

     Holders of the Notes should  carefully  consider  the specific  matters set
forth under "Risk Factors" as well as the other information and data included in
this Prospectus prior to tendering their Notes in the Exchange Offer.


                                       14
<PAGE>




     SUMMARY HISTORICAL AND UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL DATA



     The following  table  contains  summary  historical and unaudited pro forma
consolidated  financial  information  with respect to the  Company.  The summary
historical  consolidated  financial  data has been derived  from the  historical
consolidated  financial  statements of the Company,  including the  Consolidated
Financial  Statements  of the Company for the three fiscal years ended  December
31, 1996  included  elsewhere  in this  Prospectus,  which have been  audited by
Arthur Andersen LLP, independent public accountants.  The consolidated financial
data for the six months  ended June 30, 1996 and June 29, 1997 have been derived
from unaudited  consolidated  financial  statements of the Company which, in the
opinion of management,  include all adjustments  (consisting of normal recurring
adjustments)  necessary for a fair  presentation of the financial  condition and
results of operations of the Company.  The summary unaudited pro forma financial
information has been derived from the unaudited pro forma financial  information
set forth  under "Pro  Forma  Consolidated  Financial  Data" and gives pro forma
effect to the  Transactions,  including  the Notes  Offering,  the  Philadelphia
Acquisition,  the DC  Acquisition,  the Existing  Notes Exchange and the Related
Adjustments for the fiscal year ended December 31, 1996 and the six months ended
June 29,  1997.  The summary  historical  and pro forma  consolidated  financial
information are unaudited,  and should be read in conjunction with "Management's
Discussion and Analysis of Results of Operations and Financial  Condition," "Pro
Forma Consolidated  Financial Data" and the Consolidated Financial Statements of
the Company  included  elsewhere in this Prospectus.  The summary  unaudited pro
forma consolidated  financial information does not purport to represent what the
Company's results of operations or financial  condition would actually have been
had the Transactions  occurred on the dates indicated  therein or to project the
Company's results of operations or financial  condition for any future period or
date. 





<TABLE>
<CAPTION>
                                                              HISTORICAL(A)
                                         --------------------------------------------------------
                                                            FISCAL YEAR ENDED
                                         --------------------------------------------------------
                                          DEC. 27,   DEC. 26,   DEC. 25,   DEC. 31,    DEC. 31,
                                            1992       1993       1994       1995        1996
                                         ---------- ---------- ---------- ---------- ------------
                                                          (DOLLARS IN THOUSANDS)
<S>                                      <C>        <C>        <C>        <C>        <C>
   
STATEMENT OF OPERATIONS:
Net broadcast revenues(b), (c) .........  $10,833   $11,638     $15,541   $21,455    $  23,702
Station operating expenses  ............    6,036     6,972       8,506    11,736       13,927
Corporate expenses(d) ..................      553       683       1,128     1,995        1,793
Depreciation and amortization  .........    2,299     1,756       2,027     3,912        4,262
                                          -------   --------    -------   --------   ----------
 Operating income (loss) ...............    1,945     2,227       3,880     3,812        3,720
Interest expense(b), (e) ...............    1,890     1,983       2,665     5,289        7,252
Other (income) expenses, net   .........      (72)        -         (38)      (89)          77
Income tax expense(f) ..................        -        92          30         -            -
                                          -------   --------    -------   --------   ----------
Income (loss) before extraordinary
  item .................................  $   127   $   152     $ 1,223   $(1,388)   $  (3,609)
                                          =======   ========    =======   ========   ==========
OTHER DATA:
Broadcast cash flow(g)   ...............  $ 4,797   $ 4,666     $ 7,035   $ 9,719    $   9,775
Broadcast cash flow margin(h)  .........     44.3%     40.1%       45.3%     45.3%        41.2%
EBITDA(i) ..............................  $ 4,244   $ 3,983     $ 5,907   $ 7,724    $   7,982
Cash interest(j)   .....................    1,909     1,946       2,356     5,103        4,815
Capital expenditures(k)  ...............      708       212         639       224          251
Ratio of earnings to fixed charges(l)         1.1x      1.1x        1.5x        -            -
Ratio of total debt to EBITDA(m)  ......
Ratio of EBITDA to interest expense(n)
Ratio of EBITDA to cash interest(n)  ...
BALANCE SHEET DATA (AT PERIOD END):
Cash and cash equivalents   ............                                             $   1,708
Working capital(o) .....................                                                   771
Intangible assets, net   ...............                                                39,358
Total assets ...........................                                                51,777
Debt, including current portion and de-
 ferred interest(l)                                                                     64,939
Senior Cumulative Redeemable Pre-
 ferred Stock                                                                                -
Total stockholders' equity (deficit) ...                                               (15,003)
    




<PAGE>

<CAPTION>
                                                                     PRO FORMA    PRO FORMA
                                                                   ------------- ------------
                                                                                     SIX
                                                                    FISCAL YEAR     MONTHS
                                             SIX MONTHS ENDED          ENDED        ENDED
                                         ------------------------- ------------- ------------
                                           JUNE 30,     JUNE 29,     DEC. 31,      JUNE 29,
                                             1996       1997(B)        1996          1997
                                         ------------ ------------ ------------- ------------
                                                (UNAUDITED)               (UNAUDITED)
<S>                                      <C>          <C>          <C>           <C>
   
STATEMENT OF OPERATIONS:
Net broadcast revenues(b), (c) ......... $  10,847    $  13,236      $ 27,974    $  14,150
Station operating expenses  ............     6,805        8,592        16,737        9,245
Corporate expenses(d) ..................       620        1,080         1,793        1,080
Depreciation and amortization  .........     2,225        2,366         7,665        3,541
                                         ----------   ----------     --------    ----------
 Operating income (loss) ...............     1,197        1,198         1,779          284
Interest expense(b), (e) ...............     3,614        4,195        10,108        4,989
Other (income) expenses, net   .........       (54)        (107)          (48)        (107)
Income tax expense(f) ..................         -            -             -            -
                                         ----------   ----------     --------    ----------
Income (loss) before extraordinary
  item                                   $  (2,363)   $  (2,890)     $ (8,281)   $  (4,598)
                                         ==========   ==========     ========    ==========
OTHER DATA:
Broadcast cash flow(g)   ............... $   4,042    $   4,644      $ 11,237    $   4,905
Broadcast cash flow margin(h)  .........      37.3%        35.1%         40.2%        34.7%
EBITDA(i) .............................. $   3,422    $   3,564      $  9,444    $   3,825
Cash interest(j)   .....................     1,706        1,480         6,365        3,181
Capital expenditures(k)  ...............       108          664         1,551        1,499
Ratio of earnings to fixed charges(l)            -            -             -            -
Ratio of total debt to EBITDA(m)  ......                                  8.2x
Ratio of EBITDA to interest expense(n)                                    1.0x
Ratio of EBITDA to cash interest(n)  ...                                  1.6x
BALANCE SHEET DATA (AT PERIOD END):
Cash and cash equivalents   ............ $   1,592    $   8,782                  $   8,782
Working capital(o) .....................     4,799       13,597                     13,535
Intangible assets, net   ...............    40,420       57,183                     60,996
Total assets ...........................    52,418       77,296                     81,109
Debt, including current portion and de-
 ferred interest(l)                         63,791       73,252                     77,002
Senior Cumulative Redeemable Pre-
 ferred Stock                                    -       20,931                     20,931
Total stockholders' equity (deficit) ...   (13,757)     (19,877)                   (19,877)
</TABLE>
    



                                       15
<PAGE>


(footnotes relate to previous page)
- ----------


(a)  Year-to-year  comparisons are  significantly  affected by the timing of the
     Company's acquisition of various radio stations during the periods covered.
     See  "Management's  Discussion  and Analysis of Results of  Operations  and
     Financial  Condition"  and note (j) below.  Prior to the fiscal  year ended
     December 31, 1996, the Company's accounting reporting period was based on a
     fifty-two/fifty-three  week  period  ending  on the  last  Sunday  of  each
     calendar year.  During 1996, the Company  elected to end its fiscal year on
     December 31 of each year.

(b)  Includes  $271,000  related  to the LMA under  which the  Company  began to
     operate WPHI-FM on February 8, 1997.

(c)  Net  broadcast  revenues are gross  revenues less agency  commissions.  Net
     broadcast  revenues  include  historical  broadcast  revenues of each radio
     station  acquired (or to be  acquired,  in the case of pro forma data) from
     the date of acquisition (or assumed date of acquisition, in the case of pro
     forma data) and do not reflect the impact of any changes or planned changes
     to programming formats at such acquired radio stations.

(d)  Corporate  expenses include all expenses  incurred which are not associated
     with or  attributable  to the operations of any  individual  radio station,
     including  compensation  and benefits  paid to senior  management,  rent of
     corporate   offices,   general   liability   and  keyman  life   insurance,
     professional fees, and travel and entertainment expenses.

(e)  Interest  expense  includes  non-cash  interest,  such as the  accretion of
     principal,  the  amortization of discounts on debt and the  amortization of
     deferred  financing costs. The calculation of pro forma interest expense is
     based on a yield to maturity of 12% per annum  (computed  on a  semi-annual
     bond equivalent basis),  including cash interest payable at 7% per annum on
     the principal amount during the first three years and cash interest payable
     at 12% per annum thereafter.

(f)  Effective  January  1,  1996,  the  Company  elected  to be treated as an S
     Corporation for U.S. federal and state income tax purposes and,  therefore,
     it  generally  has not been  subject to income tax at the  corporate  level
     since that date. In connection with the  consummation of the Existing Notes
     Exchange, the Company's S Corporation status was terminated.

   
(g)  Broadcast  cash flow  means  EBITDA  before  corporate  expenses.  Although
     broadcast cash flow is not calculated in accordance with generally accepted
     accounting principles ("GAAP"), it is widely used in the broadcast industry
     as a measure of a radio broadcasting company's performance.  Broadcast cash
     flow should not be considered in isolation  from or as a substitute for net
     income, cash flows from operating  activities and other income or cash flow
     statement  data  prepared  in  accordance  with  GAAP,  or as a measure  of
     profitability  or liquidity.  Pro Forma  broadcast cash flow for the fiscal
     year ended  December  31, 1996 and for the six months  ended June 29, 1997,
     without including activities relating to the DC Acquisition in light of the
     Company's  intent to hold all the assets  acquired in the DC Acquisition in
     Newco a wholly owned subsidiary of the Company which would be designated as
     a Unrestricted Subsidiary, are $10.4 million and $4.6 million, repectively.

(h)  Broadcast cash flow margin is defined as broadcast cash flow divided by net
     broadcast revenues.

(i)  EBITDA means operating income (loss) before  depreciation and amortization.
     Although  EBITDA is not  calculated in  accordance  with GAAP, it is widely
     used as a measure of a  company's  ability to service  and/or  incur  debt.
     EBITDA should not be considered  in isolation  from or as a substitute  for
     net income (loss), cash flows from operating activities and other income or
     cash flow statement data prepared in accordance  with GAAP, or as a measure
     of profitability  or liquidity.  Pro Forma EBITDA for the fiscal year ended
     December  31,  1996 and for the six  months  ended June 29,  1997,  without
     including any  activities  relating to the DC  Acquisition  in light of the
     Company's  intent to hold all of the assets  acquired in the DC Acquisition
     in  Newco,  a  wholly  owned  subsidiary  of the  Company  which  would  be
     designated as an Unrestricted Subsidiary, are $8.7 million and 3.5 million,
     respectively.

(j)  Cash  interest is calculated  as interest  expense less non-cash  interest,
     including the accretion of principal, the amortization of discounts on debt
     and the amortization of deferred financing costs, for the indicated period.
     The  calculation  of pro forma cash  interest  utilizes the interest  rates
     applicable to the Notes: 7% per annum on the aggregate  principal amount of
     the Notes during the period presented,  which aggregate principal amount is
     based on a yield to maturity of 12% per annum  (computed  on a  semi-annual
     bond equivalent basis),  including cash interest payable at 7% per annum on
     the principal amount during the first three years and cash interest payable
     at 12% per annum  thereafter.  Pro Forma cash  interest for the fiscal year
     ended  December 31, 1996 and for the six months ended June 29, 1997 without
     including any  activities  relating to the DC  Acquisition  in light of the
     Company's  intent to hold all of the assets  acquired in the DC Acquisition
     in  Newco,  a  wholly  owned  subsidiary  of the  Company  which  would  be
     designated  as an  Unrestricted  Subsidiary,  are  $6.0  million  and  $3.0
     million, respectively.

(k)  Excludes  capital   expenditures  in  connection  with  all  radio  station
     acquisitions  by the Company which  occurred  during the periods  presented
     including:  (i)  WWIN-FM and  WWIN-AM  acquired  in January  1992 for total
     consideration  of  approximately  $4.7  million,  (ii)  WERQ-FM and WOLB-AM
     (previously  WERQ-AM) acquired in September 1993 for total consideration of
     approximately  $9.0  million  and (iii)  WKYS-FM  acquired in June 1995 for
     total consideration of approximately $34.4 million.

(l)  For purposes of this  calculation,  earnings  consist of net income  (loss)
     before income taxes,  extraordinary items and fixed charges.  Fixed charges
     consist of interest  expense,  including the  amortization  of discounts on
     debt and the amortization of deferred financing costs, and the component of
     rental expense believed by management to be  representative of the interest
     factor thereon. Pro Forma ratio of earnings to fixed charges for the fiscal
     year ended  December  31,  1996 and for the six months  ended June 29, 1997
     would remain less than 1.0x without  including any  activities  relating to
     the DC  Acquisition  in light of the  Company's  intent  to hold all of the
     assets  acquired in the DC Acquisition in Newco, a wholly owned  subsidiary
     of the Company  which would be designated  as an  Unrestricted  Subsidiary.
     Earnings  were  insufficient  to cover fixed  charges for the fiscal  years
     ended December 31, 1995 and 1996 and for the six months ended June 30, 1996
     and June 29, 1997 by approximately $1.4 million, $3.6 million, $2.4 million
     and $2.9 million, respectively, and on a pro forma basis for the year ended
     December  31,  1996  and  for  the  six  months  ended  June  29,  1997  by
     approximately $8.3 million and $4.6 million, respectively.

(m)  Debt means  long-term  indebtedness,  including the current portion thereof
     and deferred  interest,  net of unamortized  discount on such indebtedness.
     The Pro Forma  ratio of total  debt to EBITDA  for the  fiscal  year  ended
     December 31, 1996,  without  including  any  activities  relating to the DC
     Acquisition  in light of the  Company's  intent  to hold all of the  assets
     acquired in the DC Acquisition  in Newco, a wholly owned  subsidiary of the
     Company which would be designated as an Unrestricted Subsidiary is 8.5x.

(n)  The pro forma ratio of EBITDA to  interest  expense and the pro forma ratio
     of EBITDA to cash  interest  for the fiscal year ended  December  31, 1996,
     excluding any  activities  relating to the DC  Acquisition  in light of the
     Company's  intent to hold all of the assets  acquired in the DC Acquisition
     in  Newco,  a  wholly  owned  subsidiary  of the  Company  which  would  be
     designated as an Unrestricted Subsidiary; are 1.0x and 1.5x, repectively.
    

(o)  Working capital means current assets less current liabilities.


                                       16

<PAGE>

                                  RISK FACTORS

     In addition to the other  information and data included in this Prospectus,
the following  factors should be considered  carefully  before  tendering in the
Exchange Offer.

LEVERAGE AND DEBT SERVICE; REFINANCING REQUIRED


     The Company incurred  significant debt in connection with the Transactions.
As of December 31, 1996, after giving pro forma effect to the Transactions,  the
Company would have had outstanding  indebtedness of approximately $75.0 million,
Senior Preferred Stock with an aggregate  liquidation value of $20.5 million and
stockholders'  deficit  of  approximately  $19.0  million.  For the  year  ended
December 31, 1996 and for the six months  ended June 29, 1997,  after giving pro
forma  effect  to the  Transactions,  the  Company's  earnings  would  have been
inadequate  to cover  fixed  charges  by  approximately  $8.3  million  and $4.6
million, respectively. See "Pro Forma Consolidated Financial Data" and "Selected
Historical   Consolidated   Financial  Data."  The  Company's  highly  leveraged
financial  position poses  substantial  risks to holders of the Exchange  Notes,
including the risks that:  (i) a substantial  portion of the Company's cash flow
from  operations  is required to be  dedicated to the payment of interest on the
Exchange  Notes and the payment of principal and interest under any Senior Debt;
(ii) the Company's  highly  leveraged  position may impede its ability to obtain
financing in the future for working  capital,  capital  expenditures and general
corporate  purposes,  including  acquisitions;  and (iii) the  Company's  highly
leveraged  financial  position may make it more vulnerable to economic downturns
and may limit its  ability  to  withstand  competitive  pressures.  The  Company
believes that, based on its current level of operations, it will have sufficient
capital to carry on its  business  and will be able to make the  scheduled  cash
interest  payments  on the  Exchange  Notes and meet its other  obligations  and
commitments. However, there can be no assurance that the future cash flow of the
Company will be sufficient to make the scheduled  cash interest  payments of the
Exchange Notes and meet the Company's other obligations and commitments.  If the
Company is unable to generate sufficient cash flow from operations in the future
to make the scheduled  cash interest  payments on the Exchange Notes and to meet
its other obligations and commitments, the Company will be required to adopt one
or more  alternatives,  such as refinancing or restructuring  its  indebtedness,
selling  material assets or operations,  or seeking to raise  additional debt or
equity  capital.  Furthermore,  the  Company  believes it will be  necessary  to
refinance the Exchange Notes at or prior to the scheduled maturity date in 2004.
There can be no  assurance  that any of these  actions  could be  effected  on a
timely basis or on  satisfactory  terms or that these  actions  would enable the
Company to continue to satisfy its capital requirements.  In addition, the terms
of existing or future debt agreements, including the Indenture, may prohibit the
Company from adopting any of these alternatives.  In addition,  the Company does
not have sufficient funds available to purchase all of the outstanding  Exchange
Notes were they to be  tendered  in  response  to an offer made as a result of a
Change of Control,  and certain  provisions of the  agreements  which may govern
Senior  Debt may  restrict  such  purchase.  See  "Management's  Discussion  and
Analysis of Results of Operations and Financial  Condition-Liquidity and Capital
Resources," and "Description of Exchange Notes." 

SUBORDINATION OF EXCHANGE NOTES

     The Exchange Notes will be unsecured senior subordinated obligations of the
Company and will be  subordinated in right of payment to all existing and future
Senior  Debt  of  the  Company.  In  the  event  of a  bankruptcy,  liquidation,
reorganization  or other  winding up of the  Company,  the assets of the Company
will be available to pay obligations on the Exchange Notes only after all Senior
Debt of the  Company has been paid in full,  and, as a result,  there may not be
sufficient  assets  remaining to pay amounts due on the Exchange  Notes.  In the
event of a payment  default with  respect to any Senior Debt of the Company,  no
payments may be made on account of  principal,  premium,  if any, or interest on
the  Exchange  Notes until such  default has been cured or waived.  In addition,
under certain circumstances, no payments may be made for a specified period with
respect to  principal,  premium,  if any, or interest on the  Exchange  Notes if
certain  non-payment  defaults  exist with respect to certain Senior Debt of the
Company. See "Description of Exchange Notes."


                                       17

<PAGE>

DEPENDENCE ON KEY PERSONNEL

     The   Company  is  dependent  on  the  continued  services  of  its  senior
management  team  including, in particular, Ms. Catherine L. Hughes and her son,
Mr.  Alfred  C.  Liggins,  III.  Although the Company believes it can adequately
replace  key employees in an orderly fashion should the need arise, there can be
no  assurance  that  the  loss  of  such key personnel would not have a material
adverse  effect  on  the  Company.  The Company maintains key man life insurance
for,  and  anticipates  entering  into employment contracts with, Ms. Hughes and
Mr. Liggins. See "Management."

CONTROLLING STOCKHOLDERS

     Ms.  Catherine  L.  Hughes  and  her  son,  Mr.  Alfred  C.  Liggins,  III,
collectively  hold  approximately  99.3% of the outstanding  voting power of the
Company's  capital  stock and thus have the voting  power to control all matters
submitted for a vote to the  stockholders of the Company.  Such control may have
the effect of discouraging certain types of transactions  involving an actual or
potential change of control of the Company.  However,  certain  investors in the
Company  hold  the  Warrants  (as  defined)   which   entitle  them  to  acquire
approximately 51.5% of the voting power of the Company on a fully-diluted basis,
and thus to control matters requiring a majority vote,  subject to FCC approval.
The  exercise  by the  holders  of their  Warrants  will not,  in and of itself,
constitute a Change of Control under the Indenture. Additionally, subject to the
terms of the Standstill  Agreement (as defined)  which the Company  entered into
with  the  Trustee  (as  defined)  on  behalf  of  the  holders  of  the  Senior
Subordinated  Notes, and the Bank in connection with the New Credit Facility (as
defined),  each of the  Preferred  Stockholders'  Agreement (as defined) and the
Warrantholders'  Agreement  (as defined)  will give the holders of a majority of
the outstanding  shares of Senior  Preferred Stock the right to cause either the
sale of the entire  business of the Company or to refinance and to repay the New
Credit Facility,  if entered into by the Company, the Exchange Notes, the Senior
Preferred Stock and the Warrants and other equity interests of the Company, upon
the breach by the  Company of certain of its  obligations  under the  agreements
governing the Senior Preferred Stock and the Warrants.

RESTRICTIONS IMPOSED BY THE PREFERRED STOCKHOLDERS' AGREEMENT

     The Preferred  Stockholders'  Agreement  contains  various  covenants which
restrict the Company's  ability to, among other things,  incur  indebtedness for
borrowed money or liens, sell a material portion of its assets, merge or acquire
additional  businesses,  make  loans to or  investments  in  others,  enter into
sale-leaseback  transactions,  amend its certificate of incorporation or bylaws,
change its accounting policies, engage in affiliate transactions, declare or pay
dividends or sell or issue capital stock.  Generally,  compliance with the terms
of the  Preferred  Stockholders'  Agreement  may be waived by the  holders  of a
majority of the  outstanding  shares of Senior  Preferred  Stock.  However,  any
amendments  to  the  covenants   regarding  the   prohibition   on  mergers  and
acquisitions  of  additional  businesses  or  the  distribution,  redemption  or
issuance  of capital  stock will  require the consent of the holders of at least
eighty  percent  of the  outstanding  shares of Senior  Preferred  Stock.  These
restrictions  severely limit the ability of the Company to take various  actions
without the consent of the holders of a requisite  percentage of the outstanding
shares of Senior  Preferred  Stock. In addition,  if the Company fails to comply
with such  covenants,  the dividend  rate payable by the Company with respect to
the Senior Preferred Stock will, at the election of the holders of a majority of
the outstanding shares of the Senior Preferred Stock,  increase to 18% per annum
(except in certain specified  circumstances).  Furthermore,  if certain material
covenants are violated,  the holders of a majority of the outstanding  shares of
Senior  Preferred  Stock  will  have  the  right,  subject  to the  terms of the
Standstill Agreement,  to cause the Company to enter into a signed agreement for
the sale of the Company or the assets thereof or a signed  financing  commitment
letter with an institutional  lender providing for funds sufficient to repay, in
order of seniority,  the New Credit  Facility,  the Exchange  Notes,  the Senior
Preferred Stock and the value of the Warrants,  and close such  transaction upon
FCC approval. See "Description of Capital Stock-Senior Preferred Stock."

RESTRICTIONS IMPOSED BY THE NEW CREDIT FACILITY; PLEDGE OF ASSETS

     Assuming the Company  enters into the New Credit  Facility,  the New Credit
Facility  will contain  certain  financial  and other  covenants,  including the
maintenance  of  certain  financial  tests and  ratios,  limitations  on capital
expenditures  and  restrictions on the incurrence of debt or liens,  the sale of
assets,


                                       18

<PAGE>

the payment of dividends and transactions with affiliates.  In addition, the New
Credit Facility, if entered into by the Company, will provide for various events
of default  including  an event of default  upon the  occurrence  of a change of
control.  These covenants would limit the operating  flexibility of the Company,
and a failure to comply with the covenants  included in the New Credit  Facility
would generally result in an event of default thereunder,  permitting holders of
the indebtedness thereunder to accelerate the maturity and to foreclose upon the
collateral securing such indebtedness.  Under any such circumstances,  there can
be no assurance that the Company would have sufficient  assets to satisfy all of
its  obligations,  including its obligations on the Exchange Notes. See "Certain
Indebtedness-New Credit Facility."

     The obligations of the Company and the Subsidiary  Guarantors under the New
Credit Facility, if entered into by the Company, are expected to be secured by a
first priority  perfected  security  interest in: (i) all of the Common Stock of
the  Company  and its  direct  and  indirect  Subsidiaries  (subject  to certain
exceptions),  including all Warrants or options and other similar  securities to
purchase such securities and (ii) substantially all of the assets of the Company
and its  direct  and  indirect  Subsidiaries  (subject  to  certain  exceptions)
including,  without  limitation,  any and all  licenses  of the  Company and its
direct and indirect  Subsidiaries  (subject to certain exceptions) issued by the
Federal Communications Commission (the "FCC") to the maximum extent permitted by
law. See "Certain  Indebtedness-New  Credit  Facility."  If the Company  becomes
insolvent or is liquidated or if the indebtedness,  if any, under the New Credit
Facility is  accelerated,  the lenders  under the New Credit  Facility  would be
entitled  to  payment in full  prior to any  payment to holders of the  Exchange
Notes.  In such event,  it is possible  that there would be no assets  remaining
from which claims of the holders of Exchange Notes could be satisfied or, if any
assets remained, such assets might be insufficient to fully satisfy such claims.

POTENTIAL CONFLICTS OF INTEREST


   
     Mr.  Liggins,  who is the Chief  Executive  Officer  and  President  of the
Company, is also the President of Radio One of Atlanta, Inc. ("ROA"), which owns
and operates one radio station in Atlanta and has a minority interest in Dogwood
Communications,  Inc.  ("Dogwood").  Dogwood  holds a  construction  permit  for
another radio station in the Atlanta area. Mr. Liggins has voting control of ROA
and owns  approximately  47.0% of its  outstanding  capital stock.  Mr. Liggins'
involvement  with ROA may from time to time give rise to  conflicts  of interest
between ROA and the Company and may give rise to conflicting obligations for Mr.
Liggins.  Such  conflicts  of  interest  could  arise with  respect to  business
dealings  between  ROA and the  Company,  including  potential  acquisitions  of
businesses or  properties.  The Company's  board of directors will form an audit
committee of the board,  two of the members of which will be  directors  who are
not employees of the Company. The audit committee will address certain potential
conflicts of interest and conflicting obligations that may arise with respect to
Mr.  Liggins.  In addition to Mr. Liggins'  involvement  with ROA, the Company's
Vice  President  of  Programming  is  employed by ROA and  programs  ROA's radio
station.  The Company also provides certain corporate  services to ROA including
accounting,  financial and strategic planning, other general management services
and programming services to ROA pursuant to a management agreement.  In exchange
for such  corporate  services,  the Company is paid an annual  management fee of
$100,000 and is reimbursed  for all of its  out-of-pocket  expenses  incurred in
connection with the performance of such corporate  services.  Alta  Subordinated
Debt  Partners III,  L.P.  ("Alta") and Syncom are holders of the  approximately
34.5% and 6.5%, respectively,  of the outstanding shares of the Senior Preferred
Stock, and are holders of Warrants, which upon exercise entitle them to purchase
for nominal consideration  approximately 10.3% and 12.7%,  respectively,  of the
outstanding  shares of the  Company's  Class A Common  Stock on a fully  diluted
basis.  Alta  and  Syndicated  Communications  Venture  Partners  II,  L.P.,  an
affiliate of Syncom  ("Syncom  Venture"),  hold  approximately  15.0% and 24.0%,
respectively, of the outstanding shares of Class A Common Stock of ROA, are each
entitled to elect a director to ROA's board of directors and are also holders of
certain indebtedness of ROA. See "Principal Stockholders." The employment of the
Company's  Vice  President  of  Programming  by ROA,  the  Company's  management
agreement with ROA and Alta's and Syncom Venture's  significant interests in ROA
may  also  give  rise to  conflicts  of  interest  and  conflicting  obligations
particularly  in terms of  reducing  the amount of time  certain  resources  are
available to the Company.  Additionally,  a  corporation  ("Newco II")  recently
formed at the  direction  of Mr.  Liggins has entered  into a binding  letter of
intent with respect to the acquisition of certain radio
    


                                       19

<PAGE>


   
stations in the State of Michigan.  Although  Newco II may become a wholly owned
subsidiary  of the  Company or assign its rights  under such letter of intent to
the  Company,  there can be no  assurance  that Newco II will  assign its rights
under  such  letter of intent to the  Company,  or that  Newco II will  become a
subsidiary  of the  Company  or that if Newco II  becomes  a  subsidiary  of the
Company that it will not  constitute an  Unrestricted  Subsidiary.  See "Certain
Transactions-Newco  II  Acquisition."  Although the Company does not believe any
conflicts  of interest or  conflicting  obligations  will  adversely  affect the
Company's  operations,  there can be no assurance that the Company's  operations
will not be  adversely  affected  or that any  present  or future  conflicts  of
interest or  conflicting  obligations  will be resolved in favor of the Company.
See "Certain  Transactions-Radio One of Atlanta, Inc." In addition, there can be
no assurance that Mr.  Liggins will not seek,  either  individually  or together
with Alta, Syncom,  Syncom Venture or other holders of Common Stock, Warrants or
Senior  Preferred  Stock,  to acquire  additional  radio  stations in the future
through entities other than the Company or its Restricted Subsidiaries.
    

CONSUMMATION OF THE DC ACQUISITION

     The Company's  amended  letter of intent with respect to the DC Acquisition
is non-binding and the  consummation of the DC Acquisition is not a condition to
the  consummation  of the Exchange  Offer.  Pursuant to the terms of the amended
letter of intent,  the  Company  and the seller of WYCB-AM  have agreed that the
Company will form an Unrestricted Subsidiary (as defined) (upon the formation of
such Unrestricted  Subsidiary,  "Newco") to acquire all of the outstanding stock
of Broadcast Holdings, Inc. ("Broadcast  Holdings"),  the company that currently
owns and operates WYCB-AM. The purchase price payable in the DC Acquisition will
consist of a note issued by Newco in the original principal amount of $3,750,000
(the "Newco  Note")  which will be secured by a pledge of the stock of Broadcast
Holdings and, through a guarantee of Broadcast Holdings, by substantially all of
the assets of WYCB-AM. Interest on the Newco Note will accrue at the rate of 13%
per annum,  payable  quarterly  in cash on the basis of 10% per annum,  with the
balance  thereof  (3% per annum) to be accrued  from the date of issuance of the
Newco Note and compounded  quarterly.  The outstanding  principal  amount of the
Newco Note together with all accrued and unpaid interest thereon will be payable
on the third anniversary of the date of issuance of the Newco Note. In addition,
in consideration of the payment of $100, the Company will issue a warrant to the
seller  which  would be  exercisable  for shares of the Senior  Preferred  Stock
having an aggregate  liquidation value of up to $4,000,000 (the "WYCB Warrant").
The WYCB Warrant will only be exerciseable if, and then only to the extent that,
after a default on the Newco Note,  the proceeds from any  foreclosure  or other
action  taken by the  holder of the Newco Note with  respect  to the  collateral
securing the Newco Note are  insufficient to cover the full amount due under the
Newco Note. Any such deficiency  will be extinguished  upon exercise of the WYCB
Warrant.  The Company  may enter into an LMA with  Broadcast  Holdings  prior to
closing on terms  satisfactory  to the parties thereto and with Newco after such
closing.  The amended letter of intent has been amended on various  occasions to
extend the  expiration  date thereof.  Pursuant to an oral  agreement  among the
parties  thereto,  the  amended  letter of intent will now expire on October 15,
1997. In addition,  the  non-binding  letter of intent  provides for  liquidated
damages of $100,000 payable by the Company should the Company  materially breach
the definitive  acquisition agreement when, and if, entered into by the Company.
If the DC Acquisition is consummated on such terms, the  indebtedness  evidenced
by the Newco Note, and any other Unrestricted  Subsidiary Indebtedness of Newco,
would be effectively  senior to the Exchange Notes. See "Pro Forma  Consolidated
Financial Data."

EXPANSION THROUGH ACQUISITIONS


     The Company  intends to continue to pursue the  acquisition  of  additional
radio  stations.  Acquisitions of radio stations are subject to FCC approval and
the FCC limits the number and location of  broadcasting  properties that any one
person or entity  (including  its  affiliates)  may own.  The market to purchase
radio stations is highly  competitive,  and many other potential  acquirors have
greater  resources  than the  Company  available  to effect  such  acquisitions.
Accordingly,  there can be no  assurance  that the Company  will be able to make
future  acquisitions at prices acceptable to the Company.  In addition,  rapidly
growing  businesses  frequently  experience  unforeseen  expenses  and delays in
completing   acquisitions,   as  well  as  difficulties  and   complications  in
integrating  the  acquired   operations   without   disruption  in  the  overall
operations.  As a result,  acquisitions  could  adversely  affect the  Company's
operating results


                                       20

<PAGE>

in  the  short  term as a result of several factors, including increased capital
requirements.  In addition, there can be no assurance that the Company will have
the  resources  necessary  to  acquire additional radio stations. See "-Leverage
and Debt Service; Refinancing Required."

COMPETITION

     The financial success of each of the Company's radio stations depends, to a
significant  degree,  upon its audience  share,  its share of the overall  radio
advertising  revenue  within a specific  market and the economic  health of that
market. Audience share and advertising revenue of the Company's individual radio
stations are subject to change,  and any adverse  change in a particular  market
could have a material  adverse  effect on the total revenue and  broadcast  cash
flow of the Company. The Company's radio stations compete for audience share and
advertising  revenue directly with other FM and AM radio stations and with other
media within their respective  markets.  While the Company already competes with
other radio stations with comparable programming formats in each of its markets,
if another radio station in the market were to convert its programming format to
a format similar to one of the Company's radio stations,  if a new radio station
were  to  adopt  a  competitive  format  or if an  existing  competitor  were to
strengthen its operations, the Company's radio stations could suffer a reduction
in  audience  share  and/or  advertising  revenue  and could  require  increased
promotion  and other  expenses.  In  addition,  certain of the  Company's  radio
stations  compete,  and in the future  other  radio  stations of the Company may
compete, with radio station clusters operated by a single operator. There can be
no  assurance  that the  Company's  radio  stations  will be able to maintain or
increase  their  current  audience  shares and radio  advertising  revenue.  See
"Business-Competition."

     Radio   broadcasting  is  also  subject  to  competition   from  new  media
technologies that may be or are being developed or have been introduced, such as
the  delivery  of  audio  programming  through  cable  television  wires  or the
introduction of digital audio broadcasting ("DAB"). DAB may provide a medium for
the delivery by satellite or  terrestrial  means of multiple  audio  programming
formats to local and national audiences.  The Company cannot predict the effect,
if any,  that any  such new  technologies  may  have on the  radio  broadcasting
industry  or  on  the  Company.  See   "Business-Federal   Regulation  of  Radio
Broadcasting."

EFFECTS OF CHANGES IN THE RADIO BROADCASTING INDUSTRY

     The  profitability  of the Company's  radio  stations is subject to various
factors  which  influence  the  radio  broadcasting  industry  as a  whole.  The
Company's  radio  stations  may be  affected  by  changes  in  audience  tastes,
priorities of advertisers,  new laws and governmental  regulations and policies,
changes  in  broadcast  technical  requirements,  proposals  to  limit  the  tax
deductibility of expenses incurred by advertisers and changes in the willingness
of  financial   institutions   and  other   lenders  to  finance  radio  station
acquisitions and operations.  The Company cannot predict which, if any, of these
factors might have a significant  impact on the radio  broadcasting  industry in
the future,  nor can it predict what impact,  if any,  the  occurrence  of these
events might have on the Company's operations.

GOVERNMENT REGULATION


     Each of the  Company's  radio  stations  operates  pursuant  to one or more
licenses  issued  by the FCC that have a maximum  term of eight  years  prior to
renewal.  The Company's  radio  operating  licenses expire at various times from
August 1, 1998 to October 1, 2003, except that the license for WOL-AM expired on
October 1, 1995. The Company's  timely filing of a license  renewal  application
has automatically extended the license term of WOL-AM until the FCC takes action
on the Company's  renewal  application.  Although the Company may apply to renew
its  FCC  licenses,   third   parties  may   challenge  the  Company's   renewal
applications.  Except for a complaint filed against  WOL-AM,  the Company is not
aware of any facts or  circumstances  that would prevent the Company from having
its  current  licenses  renewed.  Action on the renewal  application  for WOL-AM
remains pending and has apparently been delayed due to the processing by the FCC
of a  pending  complaint  against  WOL-AM  alleging  that  programming  material
broadcast on the radio  station was indecent  and obscene.  It is unlikely  that
such a complaint would result in a denial of the renewal application. Rather, it
is most likely that the renewal 


                                       21

<PAGE>


application  will be granted and that the complaint  will be resolved by the FCC
with a minor sanction,  if any,  against WOL-AM.  If a sanction is imposed,  the
Company  expects  that WOL-AM  would  receive at most a small  fine.  If, as the
Company  expects,  the WOL-AM license  renewal  application is renewed without a
sanction greater than a monetary fine, such renewal of the license and broadcast
auxiliary licenses would be for a license term ending no earlier than October 1,
2003. However, there can be no assurance that any of the Company's radio station
licenses   will  be  renewed.   See   "Business-Federal   Regulation   of  Radio
Broadcasting." In addition, if the Company or any of its stockholders,  officers
or directors  violates the FCC's rules and regulations or the Communications Act
of 1934, as amended (the "Communications Act"), or is convicted of a felony, the
FCC may in  response to a petition  from a third party or on its own motion,  in
its discretion, commence a proceeding to impose sanctions upon the Company which
would  involve the  imposition  of monetary  penalties,  the  revocation  of the
Company's  broadcast  licenses or other  sanctions.  If the FCC were to issue an
order denying a license renewal  application or revoking a license,  the Company
would be required to cease  operating the radio  station  subject to the license
only after the Company had exhausted administrative review without success. 

     The radio  broadcasting  industry  is subject  to  extensive  and  changing
regulation.  Among  other  things,  the  Communications  Act and FCC  rules  and
policies limit the number of  broadcasting  properties that any person or entity
may own (directly or by  attribution) in any market and require FCC approval for
transfers of control of FCC  licensees  and  assignments  of FCC  licenses.  The
filing of petitions  or  complaints  against the Company or other FCC  licensees
could result in the FCC delaying the grant of, or refusing to grant, its consent
to the assignment or transfer of licenses to or from an FCC licensee. In certain
circumstances,  the  Communications  Act and FCC rules  will  operate  to impose
limitations  on  non-U.S.  ownership  and  voting  of the  capital  stock of the
Company. See "Business-Federal Regulation of Radio Broadcasting."

     Under  various  federal,  state and local  environmental  laws, an owner or
operator  of real  property  may  become  liable  for the  costs of  removal  or
remediation of certain hazardous substances released on its property.  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 Company
believes it is in substantial  compliance with all existing laws and regulations
and has obtained or applied for the necessary permits to conduct its business.

ANTITRUST MATTERS

     An  important  element  of  the  Company's  growth  strategy  involves  the
acquisition  of  additional  radio  stations.   Following  the  passage  of  the
Telecommunications  Act of 1996,  the  Antitrust  Division of the  Department of
Justice  (the  "Antitrust  Division")  has become more  aggressive  in reviewing
proposed  acquisitions of radio stations and radio station  networks which would
otherwise comply with the FCC's ownership limitations, particularly in instances
where  the  proposed  acquiror  already  owns one or more  radio  stations  in a
particular market and the acquisition involves another radio station in the same
market.  Recently, the Antitrust Division has obtained consent decrees requiring
an  acquiror  to dispose of at least one radio  station in a  particular  market
where  the  acquisition  (which  otherwise  complied  with the  FCC's  ownership
limitations)  would have  resulted  in a  concentration  of market  share by the
acquiror.   In  that  case,   it  was  unclear   whether  the   post-acquisition
concentration of combined market share or combined  advertising  revenues of the
acquiror  was  the  factor  which  caused  the  Antitrust  Division  to  require
divestiture.  Additionally,  any radio station  acquisitions  by the Company are
potentially subject to review by the Federal Trade Commission (the "FTC"). There
can be no assurance that the Antitrust  Division or the FTC will not seek to bar
the Company  from  acquiring  additional  radio  stations in a market  where the
Company's existing radio stations already have a significant market share.

SEASONALITY OF BUSINESS

     Seasonal revenue fluctuations are common in the radio broadcasting industry
and are due primarily to fluctuations  in advertising  expenditures by local and
national advertisers.  The Company's first fiscal quarter generally produces the
lowest revenue for the year.


                                       22

<PAGE>

FRAUDULENT TRANSFER STATUTES

     The incurrence by the Company and the Subsidiary Guarantors of indebtedness
such as the  Notes,  the  Exchange  Notes  and the  Guarantees  to  finance  the
Transactions  may  be  subject  to  review  under  relevant  state  and  federal
fraudulent conveyance laws if a bankruptcy case or lawsuit is commenced by or on
behalf of unpaid  creditors of the Company or the Subsidiary  Guarantors.  Under
these laws, if a court were to find that, after giving effect to the sale of the
Notes and the application of the net proceeds therefrom,  either (a) the Company
or the  Subsidiary  Guarantors  incurred  such  indebtedness  with the intent of
hindering, delaying or defrauding creditors or (b) the Company or the Subsidiary
Guarantors  received less than reasonably  equivalent value or consideration for
incurring such  indebtedness and (i) was insolvent or was rendered  insolvent by
reason of such  transactions,  (ii) was engaged in a business or transaction for
which  the  assets  remaining  with the  Company  or the  Subsidiary  Guarantors
constituted  unreasonably  small capital or (iii) intended to incur, or believed
that it would incur, debts beyond its ability to pay such debts as they matured,
such court may subordinate  such  indebtedness to presently  existing and future
indebtedness  of the Company or the Subsidiary  Guarantors,  as the case may be,
avoid the issuance of such  indebtedness and direct the repayment of any amounts
paid thereunder to the Company's or the Subsidiary Guarantors',  as the case may
be,  creditors  or  take  other  action  detrimental  to  the  holders  of  such
indebtedness.

     The measure of insolvency for purposes of determining whether a transfer is
avoidable  as a  fraudulent  transfer  varies  depending  upon  the  law  of the
jurisdiction  which is being  applied.  Generally,  however,  a debtor  would be
considered insolvent if the sum of all of its liabilities,  including contingent
liabilities,  were  greater  than  the  value of all of its  property  at a fair
valuation,  or if the present fair  saleable  value of the debtor's  assets were
less than the amount  required to repay its probable  liabilities  on its debts,
including contingent liabilities, as they become absolute and matured.

     There can be no assurance as to what  standard a court would apply in order
to determine  solvency.  To the extent that  proceeds from the sale of the Notes
were used to finance the Transactions,  a court may find that the Company or the
Subsidiary Guarantors, as the case may be, did not receive fair consideration or
reasonably  equivalent value for the incurrence of the indebtedness  represented
thereby. In addition,  if a court were to find that any of the components of the
Transactions  constituted a fraudulent transfer, to the extent that the proceeds
from the sale of the Notes were used to finance such  Transactions,  a court may
find that the Company or the Subsidiary Guarantors,  as the case may be, did not
receive fair consideration or reasonably  equivalent value for the incurrence of
the indebtedness represented by the Notes or the Guarantees, as the case may be.
Pursuant  to the  terms of the  Guarantees,  the  liability  of each  Subsidiary
Guarantor is limited to the maximum  amount of  indebtedness  permitted,  at the
time  of the  grant  of  such  Guarantee,  to be  incurred  in  compliance  with
fraudulent conveyance or similar laws.

     Each of the Company and the Subsidiary Guarantors believes that it received
or will receive  equivalent value at the time the indebtedness  under the Notes,
the Exchange Notes and the Guarantees was or is incurred.  In addition,  neither
the Company nor the Subsidiary  Guarantors believes that it, after giving effect
to the Transactions,  (i) was insolvent or rendered insolvent,  (ii) was engaged
in a  business  or  transaction  for  which  its  remaining  assets  constituted
unreasonably small capital or (iii) intended to incur, or believed that it would
incur, debts beyond its ability to pay such debts as they mature.  These beliefs
are based on the Company's  operating history and analysis of internal cash flow
projections  and estimated  values of assets and  liabilities of the Company and
the  Subsidiary  Guarantors at the time of the Notes  Offering.  There can be no
assurance,  however,  that a court  passing on these  issues would make the same
determination.

ABSENCE OF PUBLIC MARKET

     Prior to the Exchange  Offer,  there has not been any public market for the
Notes.  The Notes have not been registered  under the Securities Act and will be
subject to  restrictions  on  transferability  to the  extent  that they are not
exchanged for Exchange  Notes by holders who are entitled to participate in this
Exchange  Offer.  The  holders of Notes  (other  than any such holder that is an
affiliate  of the company  within the  meaning of Rule 405 under the  Securities
Act) who are not eligible to participate in the


                                       23

<PAGE>

Exchange Offer are entitled to certain  registration rights, and the Company may
be required to file a Shelf  Registration  Statement with respect to such Notes.
The Exchange Notes will constitute a new issue of securities with no established
trading  market.  The Company does not intend to list the Exchange  Notes on any
national  securities  exchange or to seek  approval  for  quotation  through any
automated quotation system. The Initial Purchasers of the Notes currently make a
market in the Notes,  but they are not  obligated  to do so and may  discontinue
such market making at any time. In addition, such market making activity will be
subject to the limits imposed by the Securities Act and the Exchange Act and may
be limited during the Exchange Offer and the pendency of the Shelf  Registration
Statement. Accordingly, no assurance can be given that an active public or other
market will develop for the Exchange Notes or as to the liquidity of the trading
market for the Exchange  Notes.  If a trading  market does not develop or is not
maintained, holders of the Exchange Notes may experience difficulty in reselling
the  Exchange  Notes or may be unable to sell them at all.  If a market  for the
Exchange Notes develops, any such market may be discontinued at any time.

     If a public trading market develops for the Exchange Notes,  future trading
prices of such  securities will depend on many factors,  including,  among other
things,  prevailing  interest rates, the Company's results of operations and the
market for similar  securities.  Depending on  prevailing  interest  rates,  the
market  for  similar  securities  and other  factors,  including  the  financing
condition of the Company,  the Exchange Notes may trade at a discount from their
principal amount.


                                       24

<PAGE>

                                THE TRANSACTIONS


ACQUISITIONS

     Philadelphia Acquisition

     In December  1996,  the Company  entered  into an  agreement to acquire the
assets of WPHI-FM in Philadelphia  for a total  consideration  of $20.0 million,
subject to certain closing adjustments,  and deposited $1.0 million in escrow to
be applied  toward the purchase  price.  On February 4, 1997 and March 27, 1997,
the FCC issued  approvals  for the transfer of the FCC license for WPHI-FM to an
entity controlled by the Company.  On February 8, 1997, the Company entered into
an LMA with the  then-owner  of  WPHI-FM,  and the radio  station's  programming
format was converted from Modern Rock to Young Urban Contemporary,  targeting 18
to 34-year-old African-Americans. The LMA allowed the Company to program WPHI-FM
24  hours  a day,  seven  days  a  week,  and  continued  in  effect  until  the
consummation of the Philadelphia Acquisition on May 19, 1997. On March 28, 1997,
the Company  released the $1.0 million  deposit from escrow to the  then-current
owner  simultaneously  with the  execution of closing  documents  related to the
Philadelphia  Acquisition by the Company and the then-current  owner, which were
held in escrow.  On April 18,1997,  the Company made a  non-refundable  $600,000
prepayment  of the  $20.0  million  total  consideration  for  the  Philadelphia
Acquisition.  On May  19,  1997  the  closing  documents  for  the  Philadelphia
Acquisition were released and became effective  simultaneously  with the payment
of approximately  $18.7 million (the remaining portion of the purchase price and
certain  payments due under the related  LMA).  WPHI-FM is licensed as a Class A
facility  and is permitted  to operate at the  equivalent  of 3,000 watts at 100
meters.  The radio station broadcasts from a 1,000 foot tower at a tower farm in
north  Philadelphia.  Although  WPHI-FM is a lower  powered radio  station,  the
Company believes it adequately reaches at least 90% of the  African-Americans in
the Philadelphia market.

     DC Acquisition


     In March  1997,  the  Company  entered  into a binding  letter of intent to
acquire the stock of the  corporation  holding  WYCB-AM,  currently  Washington,
D.C.'s  top-rated  Gospel  radio  station,  for a  total  consideration  of $4.0
million,  subject to certain closing  adjustments,  which is  approximately  5.1
times proforma  broadcast  cash flow for the year ended December 31, 1996.  This
letter of intent  expired by its terms.  On July 1, 1997,  the  Company  and the
seller of WYCB-AM entered into an amendment to this letter of intent pursuant to
which the Company and the seller have agreed, among other things to negotiate in
good  faith  the  form  of the  total  consideration  (i.e.,  cash,  notes  or a
combination  thereof),  to recast  the letter of intent as  non-binding,  and to
terminate the  prohibition  on  solicitation  or  negotiation by the seller with
prospective purchasers other than the Company. On July 31, 1997, the Company and
the seller of WYCB-AM  amended  the letter of intent  again and agreed  that the
Company will form an Unrestricted Subsidiary (as defined) (upon the formation of
such Unrestricted  Subsidiary,  "Newco") to acquire all of the outstanding stock
of Broadcast Holdings, Inc. ("Broadcast  Holdings"),  the company that currently
owns and operates WYCB-AM. The purchase price payable in the DC Acquisition will
consist of a note issued by Newco in the original principal amount of $3,750,000
(the "Newco  Note")  which will be secured by a pledge of the stock of Broadcast
Holdings and, through a guarantee of Broadcast Holdings, by substantially all of
the assets of WYCB-AM. Interest on the Newco Note will accrue at the rate of 13%
per annum,  payable  quarterly  in cash on the basis of 10% per annum,  with the
balance  thereof  (3% per annum) to be accrued  from the date of issuance of the
Newco Note and compounded  quarterly.  The outstanding  principal  amount of the
Newco Note together with all accrued and unpaid interest thereon will be payable
on the third anniversary of the date of issuance of the Newco Note. In addition,
in consideration of the payment of $100, the Company will issue a warrant to the
seller  which would be  exerciseable  for shares of the Senior  Preferred  Stock
having an aggregate  liquidation value of up to $4,000,000 (the "WYCB Warrant").
The WYCB Warrant will only be exerciseable if, and then only to the extent that,
after a default on the Newco Note,  the proceeds from any  foreclosure  or other
action  taken by the  holder of the Newco Note with  respect  to the  collateral
securing the Newco Note are  insufficient to cover the full amount due under the
Newco Note. Any such deficiency  will be extinguished  upon exercise of the WYCB
Warrant. The Company may enter into an 


                                       25

<PAGE>


LMA with  Broadcast  Holdings  prior to  closing  on terms  satisfactory  to the
parties thereto and with Newco after such closing.  The amended letter of intent
has been amended on various  occasions to extend the  expiration  date  thereof.
Pursuant to an oral agreement among the parties  thereto,  the amended letter of
intent will now expire on October 15, 1997. The DC Acquisition,  if consummated,
would expand the  Company's  coverage in an existing  market and will permit the
Company to target  another  segment of the  African-American  community  in that
market.  See  "Business-Acquisition  Strategy." The DC Acquisition is contingent
upon certain  matters,  including  the  execution  of a  definitive  acquisition
agreement and the receipt of final approval from the FCC for the transfer of the
FCC license for WYCB-AM. In addition, such amended letter of intent provides for
liquidated  damages of  $100,000  payable  by the  Company  should  the  Company
materially  breach the  definitive  acquisition  agreement  when,  and if, it is
entered  into  by  the  Company.  The  Company  anticipates  completing  the  DC
Acquisition  in the fourth  quarter of 1997.  There can be no  assurance  of the
consummation of the DC Acquisition,  and if the DC Acquisition is consummated on
such  terms,  the  indebtedness  evidenced  by the  Newco  Note,  and any  other
Unrestricted  Subsidiary  Indebtedness of Newco,  would be effectively senior to
the Exchange Notes. See "Risk Factors-Failure to Consummate the DC Acquisition."

EXISTING NOTES EXCHANGE

     On May 19,  1997,  all of the  holders of the  Company's  15%  Subordinated
Promissory Notes due 2003 (together with any and all accrued  interest  thereon,
the "Existing Notes") exchanged all of their Existing Notes for shares of Senior
Preferred  Stock (the  "Existing  Notes  Exchange")  pursuant  to the  Preferred
Stockholders'  Agreement (as defined).  See "Description of Capital Stock-Senior
Preferred Stock."

REFINANCING

     On May 19, 1997 the Company effected the following additional Transactions:
(i) the Notes  Offering and (ii) the  repayment of all  outstanding  obligations
under the Company's "Existing Credit Facility.

     The Exchange Offer results in no sources or use of cash to the Company. The
sources and uses of cash which  occurred in  connection  with the closing of the
Transactions  on May 19, 1997 (assuming that the DC Acquisition  was consummated
for a total cash  consideration as of such date) are set forth below (dollars in
thousands):



<TABLE>
<CAPTION>
                                                                      (DOLLARS IN THOUSANDS)
                                                                      -----------------------
<S>                                                                   <C>
   Repayment of Existing Credit Facility   ........................           $45,121
   Philadelphia Acquisition .......................................            18,686
   Estimated leasehold improvements and new equipment in respect of
     the Lanham Offices  ..........................................             1,300
   General purposes, including working capital   ..................             5,893
   Estimated fees and expenses ....................................             4,000
                                                                              --------
     Total   ......................................................           $75,000
                                                                              ========
</TABLE>



                                USE OF PROCEEDS

     The  Exchange  Offer  is  intended  to  satisfy  certain  of the  Company's
obligations  under the  Registration  Rights  Agreement.  The  Company  will not
receive  any  cash  proceeds  from the  issuance  of the  Exchange  Notes in the
Exchange  Offer.  The gross  proceeds of $75.0  million from the issuance of the
Notes  on May  19,  1997  were  used  to:  (i)  repay  all  of  the  outstanding
indebtedness  under the Amended and Restated Credit Agreement,  dated as of June
6, 1995, among Radio One,  NationsBank of Texas,  N.A., as agent and lender, and
the other lenders named therein,  as amended (the "Existing  Credit  Facility");
(ii) fund the balance of the total  consideration in respect of the Philadelphia
Acquisition  and certain  payments due under the related LMA;  (iii) pay for the
leasehold  improvements  and new equipment in respect of the Lanham  Offices and
other amounts associated with moving the Company's Washington,  D.C. offices and
studios;  (iv) provide  funding for other general  purposes,  including  working
capital;  and (v) pay the  related  fees and  expenses  in  connection  with the
consummation of the Transactions  (other than expenses in connection with the DC
Acquisition). See "The Transactions." 


                                       26

<PAGE>

                                 CAPITALIZATION


     The following table sets forth the capitalization of the Company as of June
29, 1997 on an actual basis and on a pro forma basis after giving  effect to the
Transactions.  The information in this table should be read in conjunction  with
"Pro Forma Consolidated  Financial Data," "Management's  Discussion and Analysis
of Results of Operations and Financial Condition" and the Consolidated Financial
Statements of the Company included elsewhere in this Prospectus. 



<TABLE>
<CAPTION>
                                                                         AS OF JUNE 29, 1997
                                                                     ----------------------------
                                                                             (UNAUDITED)
                                                                                        PRO
                                                                       ACTUAL          FORMA
                                                                     ------------   -------------
                                                                        (DOLLARS IN THOUSANDS)
<S>                                                                  <C>            <C>
  Cash and cash equivalents   ....................................    $   8,782      $    8,782
                                                                      =========      ==========
  Total debt (including current portion and deferred interest):(a)
   Existing Credit Facility (b)  .................................    $       -      $        -
   12% Senior Subordinated Notes Due 2004 ........................       73,126          73,126
   Existing Notes ................................................            -               -
   Notes payable  ................................................          126       3,876 (d)
                                                                      ---------      ----------
     Total debt   ................................................       73,252          77,002
                                                                      ---------      ----------
  Senior Preferred Stock(c)   ....................................       20,931          20,931
                                                                      ---------      ----------
  Stockholders' equity (deficit):
   Common A Common Stock ($.01 par value, 1,000 shares autho-
     rized, 138.45 shares issued and outstanding)                             -               -
   Common B Common Stock ($.01 par value, 2,000 shares autho-
     rized, no shares issued and outstanding)                                 -               -
   Additional paid-in capital ....................................            -               -
   Accumulated earnings (deficit)   ..............................      (19,877)        (19,877)
                                                                      ---------      ----------
     Total stockholders' equity (deficit) ........................      (19,877)        (19,877)
                                                                      ---------      ----------
      Total capitalization .......................................    $  74,306      $   78,056
                                                                      =========      ==========
</TABLE>


- ----------

(a)  See Notes to the  Consolidated  Financial  Statements  of the  Company  for
     additional  information  regarding the components and terms of the Existing
     Credit Facility, the Existing Notes and notes payable.

(b)  All indebtedness under the Existing Credit Facility was repaid concurrently
     with the consummation of the Notes Offering. See "Use of Proceeds."

(c)  Consists of: (i) Series A 15% Senior Cumulative Redeemable Preferred Stock,
     par value $.01 per share,  of which 100,000  shares will be authorized  and
     83,200  shares  would  have  been  issued  and  outstanding,  assuming  the
     consummation  of the Existing Notes Exchange as of March 30, 1997, and (ii)
     Series B 15% Senior Cumulative  Redeemable  Preferred Stock, par value $.01
     per share,  of which 150,000  shares will be authorized  and 121,980 shares
     would have been issued and  outstanding,  assuming the  consummation of the
     Existing Notes Exchange as of March 30, 1997.


(d)  Includes the Newco Note, a promissory note in the original principal amount
     of $3.75 million issued by Newco in consideration of all of the outstanding
     stock of the corporation holding WYCB-AM.



                                       27

<PAGE>

                     PRO FORMA CONSOLIDATED FINANCIAL DATA

     The following  unaudited pro forma consolidated  financial  statements (the
"Pro Forma  Consolidated  Financial  Statements")  are based on the Consolidated
Financial  Statements  of the Company  included  elsewhere  in this  Prospectus,
adjusted to give effect to the  Transactions,  which  include (i) this  Exchange
Offer, (ii) the Notes Offering, (iii) the Philadelphia Acquisition,  (iv) the DC
Acquisition,  (v) the Existing Notes Exchange and (vi) the Related  Adjustments.
The Unaudited Pro Forma Consolidated Statement of Operations Data and Other Data
gives effect to the  Transactions as if they had occurred as of January 1, 1996,
and the  Unaudited  Pro Forma  Consolidated  Balance  Sheet gives  effect to the
Transactions as if they had occurred as of March 30, 1997. The  Transactions are
described  in the  accompanying  notes to the Pro Forma  Consolidated  Financial
Statements.  The pro forma data are based upon available information and certain
assumptions that management believes are reasonable.  The Pro Forma Consolidated
Financial  Statements do not purport to represent what the Company's  results of
operations or financial  condition would actually have been had the Transactions
occurred  on such dates or to project the  Company's  results of  operations  or
financial  condition for any future period or date.  The Pro Forma  Consolidated
Financial  Statements  should  be  read in  conjunction  with  the  Consolidated
Financial  Statements of the Company and the historical  consolidated  financial
statements of Jarad Broadcasting Company of Pennsylvania, Inc., the former owner
of WPHI-FM, included elsewhere in this Prospectus,  and "Management's Discussion
and Analysis of Results of Operations and Financial Condition."

     The  Acquisition  will be  accounted  for  using  the  purchase  method  of
accounting.  After each of the  Acquisitions,  the total  consideration  of such
acquisition has been or will be allocated to the tangible and intangible  assets
acquired and liabilities  assumed, if any, based upon their respective estimated
fair values. The allocation of the aggregate total consideration included in the
Pro Forma  Consolidated  Financial  Statements  is  preliminary  as the  Company
believes further  refinement is impractical at this time.  However,  the Company
does not  expect  that the final  allocation  of such total  consideration  will
materially differ from the preliminary allocations set forth herein.


                                       28

<PAGE>
     UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS AND OTHER DATA

<TABLE>
<CAPTION>
                                  FISCAL YEAR ENDED DECEMBER 31, 1996
                               ------------------------------------------
                                             PHILADELPHIA   PHILADELPHIA
                                RADIO ONE    ACQUISITION    ACQUISITION
                                HISTORICAL    HISTORICAL    ADJUSTMENTS
                               ------------ -------------- --------------
                                         (DOLLARS IN THOUSANDS)
<S>                            <C>          <C>            <C>
STATEMENT OF OPERATIONS:
Net broadcast revenues(a)     . $ 23,702       $2,856      $        -
Station operating expenses.       13,927        2,423             (72)(l)
Corporate expenses(b)   ......     1,793           14             (14)(m)
Depreciation and amortiza-
 tion                              4,262          270       2,815 (n)
                                --------       ------      -----------
Operating income  ............     3,720          149          (2,729)
Interest expense(c)  .........     7,252          339            (339)(o)
Other (income) expenses,
 net  ........................        77            -               -
Income tax expense (ben-
 efit)(d)                              -          (98)             98 (p)
                                --------       ------      -----------
Income (loss) before
 extraordinary item ..........  $ (3,609)      $  (92)     $   (2,488)
                                ========       ======      ===========
OTHER DATA:
Broadcast cash flow (e)
 ................................................................................
Broadcast cash flow margin
(f) ............................................................................
EBITDA (g)
 ................................................................................
Cash interest (h)
 ................................................................................
Capital expenditures
(i) ............................................................................
Ratio of earnings to fixed charges (j)
 ................................................................................
Ratio of total debt to EBITDA
(k) ............................................................................
Ratio of EBITDA to interest expense(w)
 ................................................................................
Ratio of EBITDA to cash interest(w)
 ................................................................................
<CAPTION>
                                                  POST-NOTES
                                                   OFFERING,
                                NOTES OFFERING   EXISTING NOTES
                                 AND EXISTING    EXCHANGE AND        DC            DC
                                    NOTES        PHILADELPHIA    ACQUISITION   ACQUISITION      PRO
                                   EXCHANGE       ACQUISITION    HISTORICAL    ADJUSTMENTS     FORMA
                               ---------------- --------------- ------------- ------------- -----------
<S>                            <C>              <C>             <C>           <C>           <C>
   
STATEMENT OF OPERATIONS:
Net broadcast revenues(a)     . $        -         $ 26,558        $1,416     $       -      $ 27,974
Station operating expenses.           (167)(q)       16,111           750          (124)(l)    16,737
Corporate expenses(b)   ......           -            1,793            94           (94)(m)     1,793
Depreciation and amortiza-
 tion                                   62(q)         7,409           218            32 (t)     7,665
                                ----------         --------        ------     ----------     --------
Operating income  ............         105            1,245           354           180         1,779
Interest expense(c)  .........       2,363(r)         9,615           444            49 (v)    10,108
Other (income) expenses,
 net  ........................        (125)(s)          (48)            -             -           (48)
Income tax expense (ben-
 efit)(d)                                -                -             -             -             -
                                ----------         --------        ------     ----------     --------
Income (loss) before
 extraordinary item ..........  $   (2,133)        $ (8,322)       $  (90)    $     131      $ (8,281)
                                ==========         ========        ======     ==========     ========
OTHER DATA:
Broadcast cash flow (e)
 ...........................................................................................  $ 11,237
Broadcast cash flow margin
(f) .......................................................................................      40.2%
EBITDA (g)
 ...........................................................................................     9,444
Cash interest (h)
 ...........................................................................................     6,365
Capital expenditures
(i) .......................................................................................     1,551
Ratio of earnings to fixed charges (j)
 ...........................................................................................         -
Ratio of total debt to EBITDA
(k) .......................................................................................       8.2x
Ratio of EBITDA to interest expense(w)
 ...........................................................................................       1.0x
Ratio of EBITDA to cash interest(w)
 ...........................................................................................       1.6x
</TABLE>
    
<PAGE>

<TABLE>
<CAPTION>
                                SIX MONTHS ENDED JUNE 29, 1997 (UNAUDITED)
                               ---------------------------------------------
                                             PHILADELPHIA    PHILADELPHIA
                                RADIO ONE    ACQUISITION      ACQUISITION
                                HISTORICAL    HISTORICAL      ADJUSTMENTS
                               ------------ -------------- -----------------
                                          (DOLLARS IN THOUSANDS)
<S>                            <C>          <C>            <C>
   
STATEMENT OF OPERATIONS:
Net broadcast revenues(a) ....  $  13,236      $  582       $     (271)(u)
Station operating expenses.         8,592         387                -
Corporate expenses(b)   ......      1,080           -                -
Depreciation and amortiza-
tion                                2,366         102              905 (n)
                                ---------      ------       ----------
Operating income  ............      1,198          93           (1,176)
Interest expense(c)  .........      4,195         129             (129)(o)
Other (income) expenses,
 net  ........................       (107)          -                -
Income tax expense (ben-
 efit)(d)                               -         (49)              49 (p)
                                ---------      ------       ----------
Income (loss) before
 extraordinary item .. .......  $  (2,890)     $   13       $   (1,096)
                                =========      ======       ==========
OTHER DATA:
Broadcast cash flow (e)
 ................................................................................
Broadcast cash flow margin
(f) ............................................................................
EBITDA (g)
 ................................................................................
Cash interest (h)
 ................................................................................
Capital expenditures
(i) ............................................................................
Ratio of earnings to fixed charges (j)
 ................................................................................
    

<CAPTION>
                                                  POST-NOTES
                                                   OFFERING,
                                NOTES OFFERING   EXISTING NOTES
                                 AND EXISTING    EXCHANGE AND        DC            DC
                                    NOTES        PHILADELPHIA    ACQUISITION   ACQUISITION      PRO
                                   EXCHANGE       ACQUISITION    HISTORICAL    ADJUSTMENTS     FORMA
                               ---------------- --------------- ------------- ------------- -----------
<S>                            <C>              <C>             <C>           <C>           <C>
   
STATEMENT OF OPERATIONS:
Net broadcast revenues(a)     . $       -         $  13,547       $   603     $       -     $ 14,150
Station operating expenses.           (57)(q)         8,922           385           (62)(1)    9,245
Corporate expenses(b)   ......          -             1,080            48           (48)(m)    1,080
Depreciation and amortiza-
tion                                   40 (q)         3,413           109            19 (t)    3,541
                                ---------         ---------       -------     ---------     ---------
Operating income  ............         17               132            61            91          284
Interest expense(c)  .........        549 (r)         4,744           184            61 (v)    4,989
Other (income) expenses,
 net  ........................          -              (107)            -             -         (107)
Income tax expense (ben-
 efit)(d)                               -                 -             -             -            -
                                ---------         ---------       -------     ---------     ---------
Income (loss) before
 extraordinary item ..........  $    (532)        $  (4,505)      $  (123)    $      30     $ (4,598)
                                =========         =========       =======     =========     =========
OTHER DATA:
Broadcast cash flow (e)
 .........................................................................................    4,905
Broadcast cash flow margin
(f) .....................................................................................     34.7%
EBITDA (g)
 .........................................................................................    3,825
Cash interest (h)
 .........................................................................................    3,181
Capital expenditures
(i) .....................................................................................    1,499
Ratio of earnings to fixed charges (j)
 .........................................................................................        -
</TABLE>
    



                                       29

<PAGE>

- ----------
(a)  Net  broadcast  revenues are gross  revenues less agency  commissions.  Net
     broadcast  revenues  include  historical  broadcast  revenues of each radio
     station acquired or to be acquired  pursuant to the Acquisitions as if such
     acquisition  occurred as of January 1, 1996,  and do not reflect the impact
     of the conversion of WPHI-FM's programming format from Modern Rock to Young
     Urban Contemporary.

(b)  Corporate  expenses include all expenses  incurred which are not associated
     with or  attributable  to the operations of any  individual  radio station,
     including  compensation  and benefits  paid to senior  management,  rent of
     corporate   offices,   general   liability   and  keyman  life   insurance,
     professional fees, and travel and entertainment expenses.

(c)  Interest  expense  includes  non-cash   interest,   such  as  accretion  of
     principal,  the  amortization of discounts on debt and the  amortization of
     deferred financing costs. See footnote (r) below.

(d)  Effective  January  1,  1996,  the  Company  elected  to be treated as an S
     Corporation for U.S. federal and state income tax purposes and,  therefore,
     it  generally  has not been  subject to income tax at the  corporate  level
     since that time. In connection with the  consummation of the Existing Notes
     Exchange, the Company's S Corporation status was terminated.

   
(e)  Broadcast  cash flow  means  EBITDA  before  corporate  expenses.  Although
     broadcast cash flow is not calculated in accordance with GAAP, it is widely
     used  in the  broadcast  industry  as a  measure  of a  radio  broadcasting
     company's  performance.  Broadcast  cash flow should not be  considered  in
     isolation from or as a substitute for net income, cash flows from operating
     activities  and other  income  or cash  flow  statement  data  prepared  in
     accordance with GAAP, or as a measure of  profitability  or liquidity.  Pro
     Forma  broadcast  cash flow for the fiscal year ended December 31, 1996 and
     for the six  months  ended  June 29,  1997,  without  including  activities
     relating to the DC Acquisition in light of the Company's intent to hold all
     the  assets  acquired  in the DC  Acquisition  in  Newco,  a  wholly  owned
     subsidiary  of the Company  which would be  designated  as an  Unrestricted
     Subsidiary, are $10.4 million and $4.6 million, respectively.

(f)  Broadcast cash flow margin is defined as broadcast cash flow divided by net
     broadcast revenues.

(g)  EBITDA means operating income (loss) before  depreciation and amortization.
     Although  EBITDA is not  calculated in  accordance  with GAAP, it is widely
     used as a measure of a  company's  ability to service  and/or  incur  debt.
     EBITDA should not be considered  in isolation  from or as a substitute  for
     net income,  cash flows from operating  activities and other income or cash
     flow  statement  data prepared in accordance  with GAAP, or as a measure of
     profitability  or  liquidity.  Pro Forma  EBITDA for the fiscal  year ended
     December 31, 1996 and for the six months ended June 29, 1997,  and has been
     calculated without including any activities  relating to the DC Acquisition
     in light of the Company's  intent to hold all of the assets acquired in the
     DC  Acquisition  in Newco,  a wholly owned  subsidiary of the Company which
     would be designated  as an  Unrestricted  Subsidiary,  are $8.7 million and
     $3.5 million, respectively.

(h)  Cash  interest is calculated  as interest  expense less non-cash  interest,
     including the accretion of principal, the amortization of discounts on debt
     and the amortization of deferred financing costs. The calculation  utilizes
     the interest rates  applicable to the Notes:  7% per annum on the aggregate
     principal amount of the Notes during the period presented,  which aggregate
     principal amount is based on a yield to maturity of 12% per annum (computed
     on a semi-annual bond equivalent basis), including cash interest payable at
     7% per annum on the principal amount and amortization of the original issue
     discount during the first three years and cash interest  payable at 12% per
     annum  thereafter.  Pro forma  cash  interest  for the  fiscal  year  ended
     December  31,  1996 and for the six  months  ended June 29,  1997,  without
     including any  activities  relating to the DC  Acquisition  in light of the
     Company's  intent to hold all of the assets  acquired in the DC Acquisition
     in  Newco,  a  wholly  owned  subsidiary  of the  Company  which  would  be
     designated  as an  Unrestricted  Subsidiary,  are  $6.0  million  and  $3.0
     million, respectively.

(i)  Excludes  capital  expenditures  in connection with the  Acquisitions,  but
     includes leasehold  improvements made with a portion of the proceeds of the
     Notes Offering.

(j)  For purposes of this  calculation,  earnings  consist of net income  (loss)
     before income taxes, extraordinary items and fixed charges. Pro Forma ratio
     of earnings to fixed  charges for the fiscal year ended  December  31, 1996
     and for the six months  ended June 29,  1997,  would  remain less than 1.0x
     without including any activities relating to the DC Acquisition in light of
     the  Company's  intent  to  hold  all  of  the  assets  acquired  in the DC
     Acquisition in Newco, a wholly owned  subsidiary of the Company which would
     be  designated as an  Unrestricted  Subsidiary.  Fixed  charges  consist of
     interest  expense,  including the  amortization  of discounts on debt,  the
     amortization  of deferred  financing  costs,  and the  component  of rental
     expense believed by management to be  representative of the interest factor
     thereon.  Earnings were  insufficient to cover fixed charges on a pro forma
     basis for the fiscal  year ended  December  31, 1996 and for the six months
     ended  June 29,  1997 by  approximately  $8.3  million  and  $4.6  million,
     respectively.

(k)  Debt means  long-term  indebtedness,  including the current portion thereof
     and deferred  interest,  net of unamortized  discount on such indebtedness.
     The pro forma  ratio of total  debt to EBITDA  for the  fiscal  year  ended
     December 31, 1996,  without  including  any  activities  relating to the DC
     Acquisition  in light of the  Company's  intent  to hold all of the  assets
     acquired in the DC Acquisition  in Newco, a wholly owned  subsidiary of the
     Company which would be designated as an Unrestricted Subsidiary is 8.5x.
    

(l)  To eliminate certain station expenses which are not expected to be incurred
     after  consummation of the Philadelphia  Acquisition and DC Acquisition for
     services  performed by the Company's existing corporate staff and which can
     be performed without any increased cost.

(m)  Because the Company centralizes its corporate functions, corporate expenses
     of the radio stations  acquired  pursuant to the Acquisitions have not been
     carried forward into the pro forma  financial  statements as these expenses
     represent  the  cost of  services  redundant  to those  provided  (or to be
     provided)  by the  Company  and  compensation  paid to owners  and  certain
     employees whom the Company plans not to retain.

                                       30
<PAGE>

(n)  To record  adjustments to depreciation  and amortization in connection with
     the Philadelphia Acquisition, calculated as follows:


<TABLE>
<CAPTION>
                                                                                                     FOR THE SIX
                                                                              FISCAL YEAR ENDED     MONTHS ENDED
                                                                              DECEMBER 31, 1996     JUNE 29, 1997
                                                                              -------------------   --------------
                                 (IN THOUSANDS)
<S>                                                                           <C>                   <C>
 Amortization of FCC license of approximately $15.9 million over 15 years           $1,058             $  440
 Amortization of non-compete agreements of $4.0 million over 3 years ......          2,000                555
 Depreciation of property and equipment of $135,000 over 5 years  .........             27                 12
  Less: Depreciation and amortization previously recorded   ...............           (270)              (102)
                                                                                    ------             ------
  Total  ..................................................................         $2,815             $  905
                                                                                    ======             ======
</TABLE>



     The pro forma  adjustments for  depreciation  and amortization of the total
     consideration of the  Philadelphia  Acquisition are based upon estimates by
     management, which management believes are reasonable.

(o)  To reflect the  elimination of the historical  interest  expense related to
     indebtedness  of the radio station  acquired  pursuant to the  Philadelphia
     Acquisition.


(p)  To reflect the elimination of the historical income tax benefit  associated
     with  the  operation  of  the  radio  station  acquired   pursuant  to  the
     Philadelphia Acquisition.

(q)  To reflect  the net  reduction  in rent  expense  and the net  increase  in
     depreciation  expense of leasehold  improvement  related to terminating its
     prior office lease in  Washington,  D.C.  (the  "Existing DC Offices")  and
     entering  the lease of the  Lanham  Offices  (as  defined),  calculated  as
     follows:


<TABLE>
<CAPTION>
                                                                              FISCAL YEAR ENDED
                                                                              DECEMBER 31, 1996
                                                                        -----------------------------
                                  DEPRECIATION
                                                                         RENT EXPENSE     EXPENSE
                                                                        -------------- --------------
                                                                               (IN THOUSANDS)
<S>                                                                     <C>            <C>
 Elimination of expenses associated with the Existing DC Offices       .   $ (365)         $ (25)
 Expense associated with leasing the Lanham Offices. ..................       198             87
                                                                           ------          -----
  Total ...............................................................    $ (167)         $  62
                                                                           ======          =====

<CAPTION>
                                                                          FOR THE SIX MONTHS ENDED
                                                                               JUNE 29, 1997
                                                                        ----------------------------
                                  DEPRECIATION
                                                                         RENT EXPENSE     EXPENSE
                                                                        -------------- -------------
                                                                               (IN THOUSANDS)
<S>                                                                     <C>            <C>
 Elimination of expenses associated with the Existing DC Offices       .   $ (123)         $ -
 Expense associated with leasing the Lanham Offices. ..................        66           40
                                                                           ------          ----
  Total ...............................................................    $  (57)         $40
                                                                           ======          ====
</TABLE>


(r)  To reflect  interest  expense  related to the Notes,  and the  reduction in
     interest  expense  related to the repayment of the Existing Credit Facility
     and the Existing Notes Exchange, including related amortization of original
     issue discount and amortization of financing costs, calculated as follows:



<TABLE>
<CAPTION>
                                                                                      FISCAL YEAR ENDED   SIX MONTHS ENDED
                                                                                      DECEMBER 31, 1996    JUNE 29, 1997
                                                                                     ------------------- -----------------
                                                                                       (IN THOUSANDS)     (IN THOUSANDS)
<S>                                                                                  <C>                 <C>
 Interest on the Notes  ............................................................      $  9,090           $  3,450
 Amortization of deferred financing costs related to the Notes of $4.0 million to be
  amortized using the effective interest method ....................................           525                241
 Less: Interest on Existing Credit Facility and the Existing Notes, including amor-
  tization of discounts on debt                                                             (6,851)            (2,794)
 Amortization of deferred financing costs for Existing Credit Facility and the
  Existing Notes  ..................................................................          (401)               (77)
                                                                                          --------           --------
 Nonrecurring LMA fees with respect to the Philadelphia Acquisition  ...............             -               (271)
  Total  ...........................................................................      $  2,363           $    549
                                                                                          ========           ========
</TABLE>


Interest expense calculation utilizes the interest rate applicable to the Notes:
a yield to maturity of 12% per annum (computed on a semi-annual  bond equivalent
basis),  including cash interest payable at 7% per annum on the principal amount
during  the  first  three  years  and cash  interest  payable  at 12% per  annum
thereafter.


(s)  To reflect write-off of leasehold improvements with respect to the Existing
     DC Offices.

(t)  To reflect change in depreciation  and  amortization in connection with the
     DC Acquisition, calculated as follows:

                                       31

<PAGE>



<TABLE>
<CAPTION>
                                                                               FISCAL YEAR ENDED   SIX MONTHS ENDED
                                                                               DECEMBER 31, 1996    JUNE 29, 1997
                                                                              ------------------- ------------------
                                                                                (IN THOUSANDS)      (IN THOUSANDS)
<S>                                                                           <C>                 <C>
   
 Amortization of FCC license of $3.75 million to be amortized over 15 years         $  250             $  125
 Amortization of net liability assumed over 15 years ........................            6                  3
 Less: Depreciation previously recorded  ....................................         (218)              (109)
                                                                                    ------             ------
  Total .....................................................................       $   38             $   19
                                                                                    ======             ======
</TABLE>
    


The pro forma  adjustments  for  depreciation  and  amortization of the purchase
price of the DC  Acquisition  are based  upon  estimates  by  management,  which
management believes are reasonable.


(u)  To adjust  for  nonrecurring  LMA fees  with  respect  to the  Philadelphia
     Acquisition.

(v)  To  reflect  change  in  interest   expense  in  connection   with  the  DC
     Acquisition, calculated as follows:



   
<TABLE>
<CAPTION>
                                                                                                      FOR THE SIX
                                                                               FISCAL YEAR ENDED     MONTHS ENDED
                                                                               DECEMBER 31, 1996     JUNE 29, 1997
                                                                               -------------------   --------------
<S>                                                                                    <C>                 <C>
 Interest on Notes ..........................................................       $  493             $   245
 Less: Interest previously recorded  ........................................         (444)               (184)
                                                                                    ------             -------
                                                                                    $   49             $    61
                                                                                    ======             =======
    
</TABLE>



(w)  Excluding any  activities  relating to the DC  Acquisition  in light of the
     Company's  intent to hold all of the assets  acquired in the DC Acquisition
     in  Newco,  a  wholly  owned  subsidiary  of the  Company  which  would  be
     designated as an Unrestricted Subsidiary.



                                       32

<PAGE>

                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET



<TABLE>
<CAPTION>
                                                                                   AS OF JUNE 29, 1997
                                                                   ---------------------------------------------------
                                                                     RADIO ONE              DC
                                                                   HISTORICAL(B)       ACQUISITION         PRO FORMA
                                                                   ---------------   ------------------   ------------
                                                                          (DOLLARS IN THOUSANDS)          (UNAUDITED)
<S>                                                                <C>               <C>                  <C>
   
ASSETS:
Current assets:
 Cash and cash equivalents  ....................................     $   8,782           $        -        $   8,782
 Trade accounts receivable, net   ..............................         7,475                    -            7,475
 Prepaid expenses and other    .................................           331                    -              331
                                                                     ---------           -----------       ---------
  Total current assets   .......................................        16,588                    -           16,588
                                                                     ---------           -----------       ---------
Property and equipment, net ....................................         3,522                    -            3,522
Intangible assets, net   .......................................        57,183                3,813 (c)       60,996
                                                                                                  -
Other assets    ................................................             3                    -                3
                                                                     ---------           -----------       ---------
  Total assets  ................................................     $  77,296           $    3,813        $  81,109
                                                                     =========           ===========       =========
LIABILITIES:
Current liabilities:
 Accounts payable and accrued expenses  ........................     $   2,990           $       63 (c)        3,053
 Current portion of long-term debt   ...........................             -                    -                -
                                                                     ---------           -----------       ---------
 Total current liabilities  ....................................         2,990                   63            3,053
Long-term debt and deferred interest ...........................        73,252                3,750 (c)       77,002
                                                                     ---------           -----------       ---------
  Total liabilities   ..........................................        76,242                3,813           80,055
                                                                     ---------           -----------       ---------
SENIOR PREFERRED STOCK:
Senior Preferred Stock(a)   ....................................        20,931                    -           20,931
STOCKHOLDERS' EQUITY (DEFICIT):
Class A Common Stock ($.01 par value per share, 1,000
 shares authorized, 138.45 shares issued and outstanding)      .             -                    -                -
Class B Common Stock ($.01 par value per share, 1,000
 shares authorized, 138.45 shares issued and outstanding)      .             -                    -                -
Additional paid in capital  ....................................             -                    -                -
Accumulated earnings (deficit) .................................       (19,877)                   -          (19,877)
                                                                     ---------           -----------       ---------
 Total stockholders' equity (deficit)   ........................       (19,877)                   -          (19,877)
                                                                     ---------           -----------       ---------
  Total liabilities and stockholders'
    equity (deficit)  ..........................................     $  77,296           $    3,813        $  81,109
                                                                     =========           ===========       =========
</TABLE>
    


- ----------
(a)  Consists of: (i) Series A 15% Senior Cumulative Redeemable Preferred Stock,
     par value $.01 per share,  of which 100,000  shares will be authorized  and
     83,200  shares  would  have  been  issued  and  outstanding,  assuming  the
     consummation  of the Existing Notes Exchange as of March 30, 1997, and (ii)
     Series B 15% Senior Cumulative  Redeemable  Preferred Stock, par value $.01
     per share,  of which 150,000  shares will be authorized  and 121,980 shares
     would have been issued and  outstanding,  assuming the  consummation of the
     Existing Notes Exchange as of March 30, 1997.


(b)  See  the  Consolidated  Financial  Statements  included  elsewhere  in this
     Prospectus.

   
(c)  To  reflect  the  total  allocation  of the  consideration  to be  paid  in
     connection with the DC Acquisition  among intangible assets and liabilities
     based upon preliminary estimated fair market values.


     Intangible assets      $ 3,813
     Payables assumed           (63)
                            -------
                            $ 3,750
                            =======
    

                                       33

<PAGE>

                 SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA


     The following table contains  selected  historical  consolidated  financial
information with respect to the Company.  The selected  historical  consolidated
financial data has been derived from the  consolidated  financial  statements of
the Company,  including the Consolidated Financial Statements of the Company for
the three  fiscal  years ended  December  31,  1996,  which have been audited by
Arthur Andersen LLP, independent public accountants.  The consolidated financial
data for the six months  ended June 30, 1996 and June 29, 1997 have been derived
from unaudited  consolidated  financial  statements of the Company which, in the
opinion of management,  include all adjustments,  consisting of normal recurring
adjustments,  necessary for a fair  presentation of the financial  condition and
results of  operations  of the  Company.  The selected  historical  consolidated
financial data should be read in conjunction with  "Management's  Discussion and
Analysis of Results of Operations and Financial  Condition" and the Consolidated
Financial Statements of the Company included elsewhere in this Prospectus.



<TABLE>
<CAPTION>
                                                                     FISCAL YEAR ENDED(A)
                                              ------------------------------------------------------------------
                                                DEC. 27,      DEC. 26,     DEC. 25,    DEC. 31,      DEC. 31,
                                                  1992          1993         1994        1995          1996
                                              ------------- ------------- ---------- ------------- -------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                           <C>           <C>           <C>        <C>           <C>
STATEMENT OF OPERATIONS:
Net broadcast revenues(b)  .................. $   10,833    $   11,638    $ 15,541    $   21,455     $  23,702
Station operating expenses ..................      6,036         6,972       8,506        11,736        13,927
Corporate expenses(c)   .....................        553           683       1,128         1,995         1,793
Depreciation and amortization ...............      2,299         1,756       2,027         3,912         4,262
                                              -----------   -----------    --------    ---------     ---------
 Operating income (loss)   ..................      1,945         2,227       3,880         3,812         3,720
Interest expense(d)  ........................      1,890         1,983       2,665         5,289         7,252
Other (income) expenses, net  ...............        (72)            -         (38)          (89)           77
                                              -----------   -----------    --------    ---------     ---------
 Net income (loss) before taxes and ex-
  traordinary item                                   127           244       1,253        (1,388)       (3,609)
Income tax expense (benefit)(e)  ............          -            92          30             -             -
                                              -----------   -----------    --------    ---------     ---------
 Net income (loss) before extraordinary
  items  ....................................        127           152       1,223        (1,388)       (3,609)
Extraordinary loss   ........................          -           138           -           468             -
                                              -----------   -----------    --------    ---------     ---------
 Net income (loss)   ........................ $      127    $       14     $ 1,223     $  (1,856)    $  (3,609)
                                              ===========   ===========    ========    =========     =========
OTHER DATA:
Broadcast cash flow(f)  ..................... $    4,797    $    4,666     $ 7,035     $   9,719     $   9,775
Broadcast cash flow margin(g) ...............       44.3%         40.1%       45.3%         45.3%         41.2%
EBITDA(h)   ................................. $    4,244    $    3,983     $ 5,907     $   7,724     $   7,982
Cash interest(i)  ...........................      1,909         1,946       2,356         5,103         4,815
Capital expenditures(j) .....................        708           212         639           224           251
Ratio of earnings to fixed charges(k)  ......        1.1x          1.1x        1.5x            -             -
Balance Sheet Data (at period end):
Cash and cash equivalents  .................. $    2,628    $    1,110     $ 1,417     $   2,703     $   1,708
Working capital(l)   ........................      4,032         1,403       1,349         3,892           771
Intangible assets, net  .....................      6,921        13,380      11,705        43,455        39,358
Total assets   ..............................     13,551        20,660      20,566        55,894        51,777
Debt, including current portion and deferred
 interest(m)   ..............................     17,732        24,709      23,049        64,585        64,939
Total stockholders' equity (deficit)   ......     (5,486)       (5,498)     (4,367)      (11,394)      (15,003)

<CAPTION>
                                                   SIX MONTHS ENDED
                                              --------------------------
                                                     (UNAUDITED)
                                                JUNE 30,      JUNE 29,
                                                  1996          1997
                                              ------------- ------------
<S>                                           <C>           <C>
STATEMENT OF OPERATIONS:
Net broadcast revenues(b)  ..................  $  10,847     $  13,236
Station operating expenses ..................      6,805         8,592
Corporate expenses(c)   .....................        620         1,080
Depreciation and amortization ...............      2,225         2,366
                                               ---------     ---------
 Operating income (loss)   ..................      1,197         1,198
Interest expense(d)  ........................      3,614         4,195
Other (income) expenses, net  ...............        (54)         (107)
                                               ---------     ---------
 Net income (loss) before taxes and ex-
  traordinary item                                (2,363)       (2,890)
Income tax expense (benefit)(e)  ............          -             -
                                               ---------     ---------
 Net income (loss) before extraordinary
  items  ....................................     (2,363)       (2,890)
Extraordinary loss   ........................          -         1,985
                                               ---------     ---------
 Net income (loss)   ........................  $  (2,363)    $  (4,875)
                                               =========     =========
OTHER DATA:
Broadcast cash flow(f)  .....................  $   4,042     $   4,644
Broadcast cash flow margin(g) ...............       37.3%         35.1%
EBITDA(h)   .................................  $   3,422     $   3,564
Cash interest(i)  ...........................      1,706         1,480
Capital expenditures(j) .....................        108           664
Ratio of earnings to fixed charges(k)  ......          -             -
Balance Sheet Data (at period end):
Cash and cash equivalents  ..................  $   1,592     $   8,782
Working capital(l)   ........................      4,799        13,597
Intangible assets, net  .....................     40,420        57,183
Total assets   ..............................     52,418        77,296
Debt, including current portion and deferred
 interest(m)   ..............................     63,791        73,252
Total stockholders' equity (deficit)   ......    (13,757)      (19,877)
</TABLE>


- ----------

(a)  Year-to-year  comparisons  are  significantly  affected  by  the  Company's
     acquisition  of various  radio  stations  during the periods  covered.  See
     "Management's   Discussion  and  Analysis  of  Results  of  Operations  and
     Financial  Condition"  and note (j) below.  Prior to the fiscal  year ended
     December 31, 1996, the Company's accounting reporting period was based on a
     fifty-two/fifty-  three  week  period  ending  on the  last  Sunday  of the
     calendar year.  During 1996, the Company  elected to end its fiscal year on
     December 31 of each year.

(b)  Net  broadcast  revenues are gross  revenues less agency  commissions.  Net
     broadcast  revenues  include  historical  broadcast  revenues of each radio
     station acquired from the date of acquisition and do not reflect the impact
     of any changes to programming formats at such acquired radio stations.

(c)  Corporate  expenses include all expenses  incurred which are not associated
     with or attributable to the operations of any

                                       34

<PAGE>

     individual  radio  station,  including  compensation  and benefits  paid to
     senior management,  rent of corporate offices, general liability and keyman
     life insurance, professional fees, and travel and entertainment expenses.

(d)  Interest  expense  includes  non-cash  interest,  such as the  accretion of
     principal,  the  amortization of discounts on debt and the  amortization of
     deferred financing costs.

(e)  Effective  January  1,  1996,  the  Company  elected  to be treated as an S
     Corporation for U.S. federal and state income tax purposes and,  therefore,
     it  generally  has not been  subject to income tax at the  corporate  level
     since that time. In connection with the  consummation of the Existing Notes
     Exchange, the Company's S Corporation status was terminated.

(f)  Broadcast  cash flow  means  EBITDA  before  corporate  expenses.  Although
     broadcast cash flow is not calculated in accordance with GAAP, it is widely
     used  in the  broadcast  industry  as a  measure  of a  radio  broadcasting
     company's  performance.  Broadcast  cash flow should not be  considered  in
     isolation from or as a substitute for net income, cash flows from operating
     activities  and other  income  or cash  flow  statement  data  prepared  in
     accordance with GAAP, or as a measure of profitability or liquidity.

(g)  Broadcast cash flow margin is defined as broadcast cash flow divided by net
     broadcast revenues.

(h)  EBITDA means operating  income (loss) before  depreciation and amortization
     without including any activities relating to the DC Acquisition in light of
     the  Company's  intent  to  hold  all  of  the  assets  acquired  in the DC
     Acquisition in Newco, a wholly owned  subsidiary of the Company which would
     be  designated  as an  Unrestricted  Subsidiary.  Although  EBITDA  is  not
     calculated  in  accordance  with GAAP,  it is widely used as a measure of a
     company's  ability to  service  and/or  incur  debt.  EBITDA  should not be
     considered in isolation from or as a substitute for net income,  cash flows
     from  operating  activities  and other income or cash flow  statement  data
     prepared  in  accordance  with GAAP,  or as a measure of  profitability  or
     liquidity.

(i)  Cash  interest is calculated  as interest  expense less non-cash  interest,
     including the accretion of principal, the amortization of discounts on debt
     and the amortization of deferred  financing costs, for the indicated period
     without including any activities relating to the DC Acquisition in light of
     the  Company's  intent  to  hold  all  of  the  assets  acquired  in the DC
     Acquisition in Newco, a wholly owned  subsidiary of the Company which would
     be designated as an Unrestricted Subsidiary.

(j)  Excludes  capital   expenditures  in  connection  with  all  radio  station
     acquisitions  by the Company which occurred  during the periods  presented,
     including:  (i)  WWIN-FM and  WWIN-AM  acquired  in January  1992 for total
     consideration  of  approximately  $4.7  million,  (ii)  WERQ-FM and WOLB-AM
     (previously  WERQ-AM) acquired in September 1993 for total consideration of
     approximately  $9.0  million  and (iii)  WKYS-FM  acquired in June 1995 for
     total consideration of approximately $34.4 million.

(k)  For purposes of this  calculation,  earnings  consist of net income  (loss)
     before  income  taxes,   extraordinary  items  and  fixed  charges  without
     including any  activities  relating to the DC  Acquisition  in light of the
     Company's  intent to hold all of the assets  acquired in the DC Acquisition
     in  Newco,  a  wholly  owned  subsidiary  of the  Company  which  would  be
     designated as an Unrestricted Subsidiary. Fixed charges consist of interest
     expense,   including  the   amortization  of  discounts  on  debt  and  the
     amortization  of deferred  financing  costs,  and the  component  of rental
     expense believed by management to be  representative of the interest factor
     thereon.  Earnings were  insufficient to cover fixed charges for the fiscal
     years ended  December 31, 1995 and 1996,  and for the six months ended June
     30, 1996 and June 29, 1997 by  approximately  $1.4  million,  $3.6 million,
     $2.4 million and $2.9 million, respectively.



(l)  Working capital means current assets less current liabilities.


(m)  Debt means long-term  indebtedness,  including the current portion thereof,
     net of unamortized discounts on such indebtedness.

                                       35

<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

GENERAL

     The primary  source of the  Company's  revenue is the sale of  broadcasting
time on its radio stations for advertising.  The Company's significant broadcast
expenses  are  employee   salaries  and   commissions,   programming   expenses,
advertising and promotion expenses, rental of premises for studios and rental of
transmission  tower space and music license royalty fees. The Company strives to
control these  expenses by  centralizing  certain  functions such as finance and
accounting, and the overall programming management function as well as using its
multiple stations,  market presence and purchasing power to negotiate  favorable
rates with certain vendors and national  representative  selling  agencies.  See
"Business-Operating Strategy."


     The Company's  revenues are affected primarily by the advertising rates the
Company's  radio  stations are able to charge as well as the overall  demand for
radio advertising time in a market. Advertising rates are based primarily on (i)
a  radio  station's  audience  share  in  the  demographic  groups  targeted  by
advertisers,  as measured  principally  by  quarterly  reports  (and to a lesser
extent,  by monthly  reports) by Arbitron,  (ii) the number of radio stations in
the market competing for the same demographic groups and (iii) the supply of and
demand for radio  advertising  time.  Advertising  rates are  generally  highest
during morning and afternoon commuting hours. Most of the Company's revenues are
generated from local  advertising,  which is sold by each radio  station's sales
staff.   During  the  six  months  ended  June  30,  1996  and  June  29,  1997,
approximately  67%  and 24% and  72%  and  23% of the  Company's  net  broadcast
revenues  were  generated  from local and  national  advertising,  respectively.
During  fiscal  year  1996,  approximately  66%  and  27% of the  Company's  net
broadcast   revenues  were  generated  from  local  and  national   advertising,
respectively.   During  fiscal  year  1995,   local  and  national   advertising
represented  approximately 64% and 30% of the Company's net broadcast  revenues,
respectively.  In the radio broadcasting industry,  radio stations often utilize
trade (or barter) agreements to generate  advertising time sales in exchange for
goods or services (such as travel and lodging),  instead of cash.  Approximately
4%, 4%, 5%, 8% and 3% of net broadcast revenues consisted of barter transactions
in the fiscal years ended  December 24,  1994,  December 31, 1995,  December 31,
1996,  and  for  the  six  months  ended  June  30,  1996  and  June  29,  1997,
respectively.  Net broadcast  revenue also includes  revenue from special events
(entrance  fees for  attendees  and booth rent to vendors),  transmission  tower
income and the collection of an annual management fee of approximately  $100,000
from Radio One of Atlanta,  Inc. for various corporate  services provided by the
Company. See "Certain Transactions." 

     The  performance of an individual  radio station or group of radio stations
in a particular  market is  customarily  measured by its ability to generate net
revenues  and  broadcast  cash flow  (i.e.,  EBITDA  plus  corporate  expenses),
although  broadcast cash flow is not a measure utilized under generally accepted
accounting principles. Broadcast cash flow should not be considered in isolation
from, nor as a substitute for, operating income, net income, cash flow, or other
consolidated  income or cash flow  statement  data computed in  accordance  with
generally  accepted  accounting  principles,  nor as a measure of the  Company's
profitability  or liquidity.  Despite its  limitations,  broadcast  cash flow is
widely used in the broadcasting  industry as a measure of a company's  operating
performance  because it  provides a  meaningful  measure  of  comparative  radio
station   performance,   without  regard  to  items  such  as  depreciation  and
amortization  (which can vary  depending  upon  accounting  methods and the book
value  of  assets,  particularly  in the  case of  acquisitions)  and  corporate
expenses.

     Radio One's operating  results in any period may be affected by advertising
and promotion expenses that do not produce  commensurate  revenues in the period
in which such expenses are incurred.  The Company  generally incurs  advertising
and promotion  expenses in order to increase  listenership and Arbitron ratings.
Increased  advertising revenue may wholly or partially lag behind the incurrence
of such  advertising  and  promotion  expenses  because  Arbitron  only  reports
complete ratings information quarterly.

     Since   1990,  the  Company  has  acquired  several  radio  stations.  Most
recently,  the Company acquired a radio station in Philadelphia on May 19, 1997,
and,  pursuant  to  an  amended non-binding letter of intent, is negotiating the
acquisition of a radio station in Washington, D.C. See "The Transactions--


                                       36

<PAGE>


Acquisitions."  During the most recent three fiscal years, the Company completed
one  acquisition,  which was its  acquisition  in June 1995 of WKYS-FM,  a radio
station  located in Washington,  DC, for total  consideration  of  approximately
$34.4  million.  The  results of  operations  for WKYS-FM for the second half of
fiscal  year 1995 and for  fiscal  year 1996 are  included  in the  Consolidated
Financial  Statements of the Company included elsewhere in this Prospectus.  The
discussion  below  concerning  results of operations  reflects the operations of
radio stations owned and operated by Radio One during the periods  presented and
therefore does not include the pro forma results related to the Acquisitions. As
a result of the  acquisition of WKYS-FM in June 1995,  the Company's  historical
financial  data prior to such time are not directly  comparable to the Company's
historical financial data subsequent thereto. 

RESULTS OF OPERATIONS

     The  following  table  summarizes  the  Company's  historical  consolidated
results of operations:



<TABLE>
<CAPTION>
                                                          FISCAL YEARS ENDED                          SIX MONTHS ENDED
                                         ----------------------------------------------------   ----------------------------
                                         DEC. 25,      DEC. 31,             DEC. 31,             JUNE 30,        JUNE 29,
                                           1994          1995                 1996                 1996            1997
                                         ----------   -------------   -----------------------   -------------   ------------
                                                                                                        (UNAUDITED)
                                                                      (DOLLARS IN THOUSANDS)
<S>                                      <C>          <C>             <C>                       <C>             <C>
STATEMENT OF OPERATIONS:
 Net broadcast revenues   ............   $ 15,541      $  21,455            $  23,702            $  10,847       $  13,236
 Station operating expenses  .........     8,506          11,736               13,927                6,805           8,592
 Corporate expenses ..................     1,128           1,995                1,793                  620           1,080
 Depreciation and amortization  ......     2,027           3,912                4,262                2,225           2,366
                                         --------      ---------            ---------            ---------       ---------
   Operating income (loss)   .........     3,880           3,812                3,720                1,197           1,198
 Interest expense   ..................     2,665           5,289                7,252                3,614           4,195
 Other (income) expenses, net   ......       (38)            (89)                  77                  (54)           (107)
 Income tax expense ..................        30               -                    -                    -               -
                                         --------      ---------            ---------            ---------       ---------
   Net income (loss) before extraor-
    dinary item                            1,223          (1,388)              (3,609)              (2,363)         (2,890)
 Extraordinary loss ..................         -             468                    -                    -           1,985
                                         --------      ---------            ---------            ---------       ---------
   Net income (loss)   ...............   $ 1,223       $  (1,856)           $  (3,609)           $  (2,363)      $  (4,875)
                                         ========      =========            =========            =========       =========
OTHER DATA:
 Broadcast cash flow   ...............   $ 7,035       $   9,719            $   9,775            $   4,042           4,644
 Broadcast cash flow margin  .........      45.3%           45.3%                41.2%                37.3%           35.1%
 EBITDA ..............................   $ 5,907       $   7,724            $   7,982                3,422           3,564
</TABLE>



SIX-MONTH PERIOD ENDED JUNE 29, 1997 COMPARED TO SIX-MONTH PERIOD ENDED JUNE 30,
1996

     Net broadcast revenues increased to approximately $13.2 million for the six
months ended June 29, 1997 from  approximately  $10.8 million for the six months
ended June 30, 1996 or 22.2%. These increases in net broadcast revenues were the
result of the  Philadelphia  Acquisition  and  broadcast  revenue  growth in the
Washington,  DC and Baltimore,  Maryland  markets as the Company  benefited from
ratings increases at its larger radio stations as well as industry growth within
its markets.

     Operating  expenses  excluding  depreciation and amortization  increased to
approximately  $9.7  million  for  the six  months  ended  June  29,  1997  from
approximately  $7.4  million  for the six months  ended June 30,  1996 or 31.1%.
These  increases in expenses  were  attributable  to  disproportionately  higher
expenses  relative to  revenues  at the  recently  acquired  Philadelphia  radio
station,  as well as to expenses  driven by the revenue  growth at the Company's
radio stations and increased  overhead  expenses  related to operating a company
with newly-created public reporting responsibility.

     Operating  income was unchanged at  approximately  $1.2 million for the six
months  ended June 29,  1997 and  approximately$1.2  million  for the six months
ended June 30, 1996 or 7.7%. This flat performance for the  year-to-date  period
is  attributable  to the  increases  in  broadcast  revenues  offset  by  higher
operating expenses and higher depreciation and amortization  expenses as well as
start-up losses related to the Philadelphia Acquisition.



                                       37

<PAGE>


     Interest expense increased to approximately $4.2 million for the six months
ended June 29, 1997 from  approximately  $3.6  million for the six months  ended
June 30, 1996 or 16.7%.  These  increases  relate  primarily to the May 19, 1997
issuance of the Notes and the associated repayment of the Company's indebtedness
under the Existing Credit Facility.

     Other income increased to  approximately  $107,385 for the six months ended
June 29, 1997 from approximately  $53,726 for the six months ended June 30, 1996
or 100.0%. These increases were primarily attributable to higher interest income
due to higher cash balances  associated  with the Company's cash flow growth and
capital raised in the Notes Offering.

     Loss before  provision for income taxes decreased to  approximately  ($2.9)
million for the six months ended June 29, 1997 from approximately ($2.4) million
for the six months ended June 30, 1996.  These  declines  were due to the higher
interest expenses associated with the Notes Offering.

     Net income  decreased to  approximately  ($4.9)  million for the six months
ended June 29, 1997 from  approximately  ($2.4) million for the six months ended
June 30, 1996. These declines were due to an approximately  $2.0 million loss on
the early  retirement  of the Existing  Credit  Facility  which was retired with
proceeds from the Notes Offering. 

FISCAL  YEAR  ENDED DECEMBER 31, 1996 COMPARED TO FISCAL YEAR ENDED DECEMBER 31,
1995

     Net  broadcast  revenues of the Company for the fiscal year ended  December
31, 1996 increased by 10.5% to  approximately  $23.7 million from  approximately
$21.5  million for the fiscal year ended  December 31, 1995.  This  increase was
primarily  attributable  to gains in both the  Company's  Washington,  D.C.  and
Baltimore  operations.  Net broadcast  revenue increased by 12.1% in Washington,
D.C. to approximately $14.3 million from approximately $12.7 million, due to the
impact of a full year of  advertising  revenue for WKYS-FM which was acquired in
June 1995, offset by an 8.2% revenue decline to approximately  $8.2 million from
approximately $8.9 million for the WMMJ-FM/WOL-AM radio station combination.

     Subsequent to the acquisition of WKYS-FM in 1995 and for most of 1996, high
turnover among the sales staff  relating to the  integration of the existing and
acquired sales staffs and a flat Washington, D.C. radio market led to lower than
expected advertising revenues.  However, by July 1996, Radio One had hired three
highly  experienced  sales managers who  contributed  to the  improvement in the
Company's  performance,  as reflected in the Company's improving revenues in the
fourth quarter of 1996. In Baltimore, net broadcast revenue increased by 6.8% to
approximately $9.4 million from  approximately  $8.8 million.  This increase was
due   primarily  to  a  4.9%  increase  to   approximately   $4.3  million  from
approximately $4.1 million at the Company's  WWIN-FM/WWIN-AM  combination and an
11.9% increase to approximately  $4.8 million from approximately $4.3 million at
the Company's  WOLB-AM/WERQ-FM  combination,  as both radio station combinations
benefited from increasing ratings through much of the year.

     Station  operating  expenses  of the  Company  for the  fiscal  year  ended
December  31,  1996  increased  by 18.7% to  approximately  $13.9  million  from
approximately  $11.7 million for the fiscal year ended  December 31, 1995.  This
increase  in radio  station  operating  expenses  was due  primarily  to a 32.8%
increase to approximately  $7.9 million from  approximately  $6.0 million in the
Company's  Washington,  D.C.  operations due to the acquisition of WKYS-FM,  the
costs of integrating that radio station into the Company's operations and higher
marketing and promotion  expenses for all three of the Company's  radio stations
in the market.  Additionally,  in  conjunction  with the  reorganization  of the
Company's Washington,  D.C. operations following the acquisition of WKYS-FM, the
Company hired three highly  experienced  sales managers in  Washington,  D.C. as
well as a prominent on-air  personality for its morning program on WKYS-FM which
positively  impacted the Company's  revenues and ratings  beginning  late in the
fourth quarter of 1996. In the Company's Baltimore operations, station operating
expenses increased by 4.1% to approximately $6.0 million from approximately $5.7
million as a result of the addition of a new high-profile on-air personality for
one of the Baltimore radio station's  morning shows offset by effective  expense
management.  The relatively  smaller increase in station  operating  expenses in
Baltimore  helped  mitigate  the  overall  impact  of higher  station  operating
expenses in Washington, D.C.


                                       38

<PAGE>

     Broadcast  cash flow of the Company for the fiscal year ended  December 31,
1996 increased by 0.6% to  approximately  $9.8 million from  approximately  $9.7
million for the fiscal year ended  December 31, 1995.  The  broadcast  cash flow
margin decreased to 41.2% from 45.3% due to the factors noted above.

     Corporate  expenses of the Company for the fiscal year ended  December  31,
1996 decreased by 10.1% to approximately  $1.8 million from  approximately  $2.0
million for the fiscal year ended December 31, 1995.  This decrease was due to a
$778,000  non-cash  compensation  expense  incurred during the fiscal year ended
December  31,  1995  related  to the grant of a stock  option to Mr.  Liggins to
purchase shares of the Company's  Common Stock,  57.45 of which vested in fiscal
1995.  This  decrease was  partially  offset by  significantly  higher legal and
professional expenses during the fiscal year ended December 31, 1996, as well as
expenses associated with the potential acquisition of various radio stations.

     Operating income of the Company for the fiscal year ended December 31, 1996
decreased by 2.4% to approximately  $3.7 million from approximately $3.8 million
for the fiscal year ended  December  31,  1995 as a result of the factors  noted
above as well as an increase in depreciation and amortization expense associated
with the  inclusion of WKYS-FM in Company's  financial  statements  for the full
year.

     Interest expense of the Company for the fiscal year ended December 31, 1996
increased by 37.1% to approximately $7.3 million from approximately $5.3 million
for the  fiscal  year  ended  December  31,  1995,  as the  higher  debt  levels
associated  with the  acquisition  of WKYS-FM  impacted the Company's  financial
statements for a full year.


     Other  expenses of the Company for the fiscal year ended  December 31, 1996
increased to approximately  $77,000 from approximately  ($89,000) for the fiscal
year ended  December  31, 1995 due to higher  interest  income  associated  with
higher cash flow and higher  average cash balances more than offset by a loss on
the disposal of leasehold  improvements  associated with the Company's scheduled
move to its new facilities in Lanham, Maryland in 1997 as well as the payment of
various corporate back taxes.

     Net income  declined to  approximately  ($3.6  million) for the fiscal year
ended  December 31, 1996 from  approximately  ($1.9 million) for the fiscal year
ended  December  31,  1995 due to lower  operating  income and  higher  interest
expense as discussed above. 

FISCAL  YEAR  ENDED DECEMBER 31, 1995 COMPARED TO FISCAL YEAR ENDED DECEMBER 25,
1994

     Net  broadcast  revenues of the Company for the fiscal year ended  December
31, 1995 increased 38.1% to approximately $21.5 million from approximately $15.5
million for the fiscal year ended December 25, 1994. The 38.2% revenue  increase
in  Washington,  D.C. to  approximately  $12.7 million from  approximately  $9.2
million was due primarily to the acquisition of WKYS-FM in June 1995,  while the
revenue for the WMMJ-FM/WOL-AM  radio station group was flat  year-to-year.  The
approximate  38.4% revenue increase in Baltimore to  approximately  $8.8 million
from approximately  $6.4 million was due to increases of approximately  32.0% to
approximately  $4.1 million  from  approximately  $3.1 million at the  Company's
WWIN-FM/WWIN-AM  combination and a 43.0% increase to approximately  $4.3 million
from approximately $3.0 million at the Company's WOLB-AM/WERQ-FM combination, as
both radio station  combinations  benefited from increasing  ratings  throughout
much of the year.

     Station  operating  expenses  of the  Company  for the  fiscal  year  ended
December  31,  1995  increased  by 38.0% to  approximately  $11.7  million  from
approximately  $8.5 million for the fiscal year ended  December  25, 1994.  This
increase in radio station operating expenses was due primarily to an increase of
38.5% to  approximately  $6.0  million  from  approximately  $4.3 million in the
Company's  Washington,  D.C.  operations due to the acquisition of WKYS-FM,  the
costs of integrating that radio station into the Company's operations and higher
programming  and  administrative  expenses for all three of the Company's  radio
stations in that  market.  This  increase  was matched by a similar  increase of
37.4% to  approximately  $5.7  million  from  approximately  $4.2 million in the
Company's  Baltimore  operations due to higher  programming  and  administrative
costs as the Company  expanded  its  operations  and  presence in the market and
increased its revenues.

     Broadcast  cash flow of the Company for the fiscal year ended  December 31,
1995 increased by 38.2% to approximately  $9.7 million from  approximately  $7.0
million  for the fiscal  year  ended  December  25,  1994 due  primarily  to the
acquisition of WKYS-FM. The broadcast cash flow margin was 45.3% for each year.


                                       39

<PAGE>

     Corporate  expenses of the Company for the fiscal year ended  December  31,
1995  increased  76.9% to  approximately  $2.0 million from  approximately  $1.1
million for the fiscal year ended December 25, 1994.  This increase was due to a
$778,000 non-cash compensation expense during the fiscal year ended December 31,
1995,  related to the grant of a stock option to Mr. Liggins to purchase  shares
of the Company's  Common Stock,  57.45 of which vested in fiscal 1995, which was
partially offset by effective  expense  management and the absence of additional
corporate staffing requirements.

     Operating income of the Company for the fiscal year ended December 31, 1995
decreased by 1.8% to approximately  $3.8 million from approximately $3.9 million
for the fiscal year ended  December 25, 1994, as a result of factors noted above
and higher  depreciation  and  amortization  associated  with the acquisition of
WKYS-FM.

     Interest expense of the Company for the fiscal year ended December 31, 1995
increased by 98.5% to approximately $5.3 million from approximately $2.7 million
for the fiscal year ended December 25, 1994, as the Company incurred  additional
debt associated with the acquisition of WKYS-FM in June 1995.


     Other  income of the Company for the fiscal  year ended  December  31, 1995
increased to  approximately  $89,000 from  approximately  $38,000 for the fiscal
year ended  December  25, 1994 due to higher  interest  income  associated  with
higher cash flow and higher average cash balances.

     Net income  declined to  approximately  ($1.9  million) for the fiscal year
ended  December  31, 1995 from  approximately  $1.2  million for the fiscal year
ended  December  25,  1994  due  to  higher  interest  expense  as  well  as  an
extraordinary loss of approximately $468,000 due to the early retirement of debt
in conjunction  with the  acquisition of WKYS-FM and the related  financings for
that acquisition. 

LIQUIDITY AND CAPITAL RESOURCES


     On June 6, 1995, the Company entered into the Existing Credit Facility with
NationsBank  of Texas,  N.A.  (the  "Bank")  as  lender  and agent for two other
commercial  banks providing the Company with a revolving line of credit of up to
$53.0 million which was used by the Company,  among other things,  to consummate
the acquisition of WKYS-FM and to refinance its then  outstanding  indebtedness.
At the closing of the acquisition of WKYS-FM, the Company borrowed $48.0 million
under the Existing Credit  Facility.  The Existing Credit Facility  required the
Company to make monthly interest payments and the amount of the commitment steps
down quarterly,  and thus quarterly  principal  payments were made to the extent
required by the Existing Credit Facility. The Company satisfied all debt service
requirements  under the Existing  Credit Facility and all of its working capital
requirements out of operating cash flow since June 6, 1995,  although amendments
and/or  waivers  were  required  under  the  Existing  Credit  Facility  and the
Securities  Purchase  Agreement  at various  times during 1996 and 1997 to waive
various covenant  defaults  including the Company's pro forma debt service ratio
covenant and leverage ratio covenant, and to amend those covenant levels as well
as to  amend  minimum  broadcast  cash  flow  covenant  levels.  Pursuant  to an
amendment  entered into in April 1997, the Company  borrowed  $850,000 under the
Existing Credit Facility to make a non-refundable  prepayment of $600,000 of the
$20.0 million total  consideration for the Philadelphia  Acquisition and to fund
$250,000 in tenant  improvements to the Lanham Offices.  All of the indebtedness
outstanding  under the Existing  Credit Facility was repaid from the proceeds of
the Notes.

     Radio One will either (i) pursuant to a commitment  letter with NationsBank
of Texas,  N.A. (the "Bank"),  amend and restate the Existing Credit Facility to
provide for a revolving  credit  facility with a maximum  borrowing  capacity of
$7.5  million to be used for working  capital,  capital  expenditures  and other
corporate  purposes (the "New Credit  Facility") or (ii)  terminate the Existing
Credit Facility.  If entered into by the Company,  the New Credit Facility would
terminate on the third anniversary of its closing, at which time any outstanding
principal  balance  together with all accrued and unpaid interest  thereon would
become due and payable.  See  "Description  of Certain  Indebtedness-New  Credit
Facility." Assuming the New Credit Facility is entered into by the Company,  the
Company  expects to repay any future  advances under the New Credit Facility out
of the  operating  cash flow.  The Company is  currently  exploring  alternative
sources of financing  in the event the Company  elects not to enter into the New
Credit Facility. See "Description of Certain  Indebtedness-New Credit Facility."



                                       40

<PAGE>


     As of the date of this  Prospectus,  the capital  structure  of the Company
consists of the Company's  outstanding  long-term debt and stockholders' equity.
The stockholders'  equity consists of common stock,  additional  paid-in capital
and accumulated  deficit. The Company's balance of cash and cash equivalents was
approximately  $1.7 million at December 31, 1996. The Company's  balance of cash
and cash  equivalents  was  approximately  $8.8 million as of June 29, 1997. The
Company's primary source of liquidity is cash provided by operations.

     Net cash flow from  operating  activities  was flat at  approximately  $1.1
million for the six months  ended June 29, 1997 and  approximately  $1.1 million
for the six months ended June 30, 1996.  Non-cash  expenses of depreciation  and
amortization  increased to  approximately  $2.4 million for the six months ended
June 29, 1997 from  approximately $2.2 million for the six months ended June 30,
1996 or 9.1%. The Company also realized an  approximately  $2.0 million non-cash
loss on the  extinguishment  of debt related to the  refinancing of its Existing
Credit Facility with proceeds from the Notes Offering during the second quarter.
This non-cash loss was offset by a larger net loss for the six months ended June
29, 1997  relative to the prior year  period,  leading to the flat net cash flow
from operating activities from year-to-year.

     Net cash flow used in investing  activities was approximately $19.8 million
for the six months ended June 29, 1997  compared to  approximately  $107,625 for
the six months ended June 30,  1996.  During the six months ended June 29, 1997,
the Company  acquired radio station WPHI-FM in  Philadelphia,  Pennsylvania  for
$20.1 million and made  purchases of capital  equipment  totaling  approximately
$664,129.  During the six months ended June 30, 1996, the Company made purchases
of capital equipment totaling approximately $107,625.

     Net cash flow from financing activities was approximately $25.8 million for
the six months ended June 29,  1997.  During the six months ended June 29, 1997,
the  Company   completed   the  Notes   Offering  and  raised  net  proceeds  of
approximately $72.8 million. The Company used approximately $20.1 million of the
proceeds for an acquisition and  approximately  $45.6 million of the proceeds to
retire the Existing  Credit  Facility during the six months ended June 29, 1997.
Net cash flow from financing activities was approximately ($2.1) million for the
six months ended June 30, 1996 which was the amount of the debt  repayments made
by the Company during that period. As a result of the  aforementioned,  cash and
cash equivalents  increased by approximately  $7.1 million during the six months
ended June 29, 1997 compared to an  approximately  $1.1 million  decrease during
the six months ended June 30, 1996.


     Net cash provided by the Company's operating activities for the fiscal year
ended December 31, 1996 increased by approximately $691,900 to $2.6 million from
approximately  $1.9 million for the fiscal year ended  December  31, 1995.  This
increase  was due to lower cash  interest  payments  for the  fiscal  year ended
December  31, 1996 as the Company made a cash  interest  payment on its Existing
Notes at the end of  fiscal  year  1995,  and due to an  increase  in  operating
income.

     Net cash provided by the Company's operating activities for the fiscal year
ended  December 31, 1995 decreased by 41.8% to  approximately  $1.9 million from
approximately  $3.3  million  for the  fiscal  year  ended  December  25,  1994,
resulting  from  higher  cash  interest  payments  and an  increase  in accounts
receivable offset by an increase in operating income.

     Cash used in the Company's investing  activities for the fiscal years ended
December 31, 1996,  December 31, 1995 and December 25, 1994,  was  approximately
$1.3 million,  $33.9 million,  and $1.2 million,  respectively.  The significant
increase in cash used for  investment  activities  in fiscal 1995 was due to the
acquisition of WKYS-FM for $34.4 million in June of that year.

     Cash  provided  by (used in) the  Company's  financing  activities  for the
fiscal years ended  December  31, 1996,  December 31, 1995 and December 25, 1994
was   approximately   $(2.4)   million,   $33.3  million  and  $(1.8)   million,
respectively.  The significant increase in cash provided by financing activities
for  the  fiscal  year  ended  December  31,  1995  resulted  primarily  from  a
refinancing completed in conjunction with the acquisition of WKYS-FM, net of the
purchase of certain stock warrants for approximately $6.6 million.

     Capital  expenditures  of the Company,  excluding the  acquisition of radio
stations,  for its fiscal years ended  December 31, 1996,  December 31, 1995 and
December  25,  1994  were   approximately   $251,000,   $225,000  and  $636,000,
respectively. The Company expects that capital expenditure requirements will be


                                       41

<PAGE>

approximately $1.8 million for the fiscal year ended December 31, 1997, which it
believes  will be  sufficient  to finance  the  leasehold  improvements  and new
equipment  related  to  the  move  to  the  Lanham  Offices  for  the  Company's
Washington, D.C. radio stations, new digital studios for the Company's Baltimore
radio stations,  as well as maintenance  capital  expenditures of  approximately
$300,000.

     The Company continuously reviews, and is currently reviewing, opportunities
to acquire additional radio stations,  primarily in the top-30  African-American
markets.  As of the date hereof,  except in connection  with the DC Acquisition,
the  Company  has no  written  or oral  understandings,  letters  of  intent  or
contracts to acquire radio  stations.  The Company  anticipates  that any future
radio  station  acquisitions  would be financed  through  funds  generated  from
operations,  equity  financings,  permitted  debt  financings,  debt  financings
through  Unrestricted  Subsidiaries  (as  defined)  or  a  combination  thereof.
However, there can be no assurance that any such financing,  if available,  will
be available on favorable  terms. See "Risk  Factors-Leverage  and Debt Service;
Refinancing Required" and "-Expansion through Acquisitions."

     After giving effect to the  termination of the S Corporation  status of the
Company as if it had occurred on December 31, 1996,  the Company  would have had
an accumulated net operating loss ("NOL")  carryforward  for U.S. federal income
tax purposes of  approximately  $60,000.  This  accumulated NOL carryforward was
incurred  prior to the fiscal year ended  December 31, 1996 and excludes the net
losses for income tax purposes  incurred  during the fiscal year ended  December
31, 1996,  which were passed through to the  stockholders  of the Company at the
end of such period.  The S Corporation  status of the Company was  terminated in
connection with the  consummation of the Existing Notes Exchange.  Generally,  a
corporation  may carry forward for fifteen years  (including  any years in which
the Company was an S corporation)  an NOL incurred in any taxable year to offset
taxable income in a future year. There can be no assurance that the Company will
be able to use its accumulated NOLs in future tax years.

     The  Indenture  imposes  certain  restrictions  on the  Company,  including
restrictions  on  its  ability  to  incur  indebtedness,   pay  dividends,  make
investments,  sell assets and engage in certain other  activities  affecting the
Company's  liquidity.  See "Description of Exchange Notes." In addition,  in the
event the Company enters into the New Credit  Facility,  the New Credit Facility
will  contain  numerous  restrictions  in  addition  to those  set  forth in the
Indenture. See "Description of Certain Indebtedness-New Credit Facility."

     Management  believes  that,  based on  current  levels  of  operations  and
anticipated  internal  growth,  cash flow from  operations  together  with other
available  sources of funds will be adequate for the foreseeable  future to make
required payments of interest on the Company's indebtedness, to fund anticipated
capital  expenditures and working capital requirements and to enable the Company
to comply with the terms of its debt  agreements.  The ability of the Company to
meet its debt service  obligations  and reduce its total debt, and the Company's
ability to refinance the Exchange Notes at or prior to their scheduled  maturity
date in 2004,  will depend upon the future  performance of the Company which, in
turn, will be subject to general economic conditions and to financial,  business
and other factors,  including  factors beyond the Company's  control.  See "Risk
Factors-Leverage  and Debt Service;  Refinancing  Required" and  "Description of
Exchange Notes."

IMPACT OF INFLATION

     The Company  believes that  inflation has not had a material  impact on its
results of  operations  for each of its fiscal  years in the  three-year  period
ended  December  31, 1996 or for the three month  period  ended March 30,  1997.
However,  there can be no  assurance  that  future  inflation  would not have an
adverse impact on the Company's operating results and financial condition.

RECENT ACCOUNTING PRONOUNCEMENTS

     In  October 1995, the Financial Accounting Standards Board issued Statement
of  Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock Based
Compensation."  With respect to stock options granted to employees, SFAS No. 123
permits companies to continue using the accounting method


                                       42

<PAGE>

promulgated  by  Accounting Principles Board Opinion ("APB") No. 25, "Accounting
for  Stock Issued to Employees," to measure compensation expense or to adopt the
fair  value  based  method prescribed by SFAS No. 123. If APB No. 25's method is
continued,  pro  forma  disclosures  are  required as if SFAS No. 123 accounting
provisions  were  followed.  Management  has  elected  to  continue  to  measure
compensation  expenses  under  APB  No.  25. The adoption of SFAS No. 123 had no
material  impact  on the Company's results of operations and did not require pro
forma  disclosures  in  the Consolidated Financial Statements included elsewhere
in this Prospectus.

     In March 1995,  the Financial  Accounting  Standards  Board issued SFAS No.
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be Disposed  Of." SFAS No. 121  requires  that  long-lived  assets and
certain  identifiable  intangibles  to be held and used by an entity be reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying  amount of an asset may not be  recoverable.  SFAS No. 121 is effective
for financial statements for fiscal years beginning after December 15, 1995. The
adoption  of SFAS No.  121 on January 1,  1996,  had no  material  impact on the
Company's financial position or results of operations.


                                       43

<PAGE>


                                    BUSINESS


GENERAL

     Radio One,  founded in 1980, is the largest radio  broadcasting  company in
the United States exclusively targeting  African-Americans.  After giving effect
to the DC  Acquisition,  the Company  will own and operate a total of nine radio
stations (five FM and four AM) in three of the top-15 African-American  markets.
The Company seeks to expand within its existing markets and into new,  primarily
top-30 African-American  markets. The Company believes that the African-American
community is an  attractive  target market for radio  broadcasters  and that the
Company has a  competitive  advantage  serving this target market due in part to
its   African-American   ownership   and   its   active   involvement   in   the
African-American community.

     The  Company,  pursuant  to a  non-binding  amended  letter of  intent,  is
negotiating  the  acquisition of WYCB-AM,  currently the top-rated  Gospel radio
station in  Washington,  D.C.  After giving  effect to the DC  Acquisition,  the
Company will own and operate four radio stations in Washington,  D.C., the third
largest  African-American  market with an MSA  population of  approximately  4.2
million in 1995 (approximately  27.4% of which was  African-American),  and four
radio stations in Baltimore,  the eleventh largest  African-American market with
an MSA population of approximately 2.5 million in 1995  (approximately  26.0% of
which  was  African-American).   The  Company  also  has  recently  entered  the
Philadelphia  market,  the sixth  largest  African-American  market  with an MSA
population of approximately  4.9 million in 1995  (approximately  19.9% of which
was   African-American),   and  is  programming   WPHI-FM  with  a  Young  Urban
Contemporary format.

     The  Company   believes  that  operating   radio  stations   targeting  the
African-American  population presents  significant growth  opportunities for the
following reasons:

     o    Rapid  Population  Growth.  According  to data  compiled by the Census
          Bureau, from 1980 to 1995, the  African-American  population increased
          from  approximately  26.7  million to 33.1  million  (a 24%  increase,
          compared to a 16% increase in the population as a whole). Furthermore,
          the  African-American  population  is expected to exceed 40 million by
          2010 (more than a 21%  increase  from 1995,  compared  to an  expected
          increase of 13% for the population as a whole).

     o    Higher Income Growth. According to data compiled by the Census Bureau,
          from 1980 to 1995, the rate of increase in median  household income in
          1995 adjusted dollars for  African-Americans  was approximately 12.3%,
          compared to 3.9% for the population as a whole.

     o    Concentrated  Presence  in  Urban  Markets.  Approximately  58% of the
          African-American  population is located in the top-30 African-American
          markets and the Company believes that the  African-American  community
          is  usually   geographically   concentrated  in  such  markets.   This
          concentration of  African-Americans  may enable the Company to reach a
          large portion of its target  population  with radio  stations that may
          have less powerful  signals,  thus potentially  lowering the Company's
          acquisition and operating costs.

     o    Fewer  Signals  Required.  The Company  believes the current  industry
          trend is for radio broadcasters to acquire the maximum number of radio
          stations  allowed in a market under FCC  ownership  rules (up to eight
          radio stations in the largest  markets with no more than five being FM
          or AM), unless  restricted by other regulatory  authorities.  However,
          relative  to radio  broadcasters  targeting  a broader  audience,  the
          Company believes it can cover the various segments of its target niche
          market  with fewer  programming  formats  and  therefore  fewer  radio
          stations than the maximum allowed.

     o    Strong Audience Listenership and Loyalty. Based upon Arbitron reports,
          the Company believes,  as a group,  African-Americans  generally spend
          more time listening to radio than non-African-American  audiences. For
          example,  during 1996,  African-Americans  in the ten largest  12-plus
          markets listened to radio broadcasts an average of 27.2 hours per week
          compared  to 22.9  hours  per week for  non-African-Americans  in such
          markets.  In addition,  the Company  believes  African-American  radio
          listeners  exhibit  a  greater  degree of  loyalty  to radio  stations
          targeting a


                                       44

<PAGE>


          segment of the African-American community because those radio stations
          become a valuable source of entertainment  and information  consistent
          with the  community's  interests  and  lifestyles.  As a  result,  the
          Company  believes that its target  demographic  group provides greater
          audience stability than that of other demographic groups.

     o    Cost Effective for Advertisers.  The Company believes that advertisers
          can reach the African-American community more cost effectively through
          radio  broadcasting than through  newspapers or television because the
          Company's radio broadcasts  specifically  target the  African-American
          community while newspapers and television typically target a much more
          diverse audience.


            TOP-30 AFRICAN-AMERICAN MARKETS IN THE UNITED STATES(A)

<TABLE>
<CAPTION>
                                                   AFRICAN-        PERCENTAGE OF AFRICAN-
                                                   AMERICAN              AMERICANS
                                                 POPULATION IN     OF OVERALL POPULATION
RANK                   MARKET                     THE MARKET           IN THE MARKET
- ------   -------------------------------------   ---------------   -----------------------
<S>      <C>                                     <C>               <C>
 1.                   New York                     3,723,000                22.3%
 2.                    Chicago                     1,645,000                19.5%
 3.               WASHINGTON, D.C.                 1,149,000                27.4%
 4.                  Los Angeles                   1,130,000                 9.5%
 5.                    Detroit                     1,007,000                22.6%
 6.                 PHILADELPHIA                     973,000                19.9%
 7.                    Atlanta                       919,000                26.4%
 8.               Houston/Galveston                  781,000                18.6%
 9.        Miami/Ft. Lauderdale/Hollywood            716,000                20.7%
10.               Dallas/Ft. Worth                   647,000                14.6%
11.                   BALTIMORE                      645,000                26.0%
12.                 San Francisco                    602,000                 9.3%
13.                    Memphis                       481,000                41.5%
14.                  New Orleans                     460,000                36.2%
15.      Norfolk/Virginia Beach/Newport News         443,000                29.6%
16.                   St. Louis                      439,000                17.2%
17.                   Cleveland                      399,000                18.8%
18.                    Boston                        283,000                 7.4%
19.                   Richmond                       282,000                30.2%
20.         Charlotte/Gastonia/Rock Hill             266,000                20.5%
21.                  Birmingham                      261,000                27.4%
22.                Raleigh/Durham                    244,000                24.2%
23.               Milwaukee/Racine                   238,000                14.5%
24.      Greensboro/Winston Salem/High Point         226,000                20.0%
25.                  Cincinnati                      218,000                11.4%
26.                  Kansas City                     217,000                13.1%
27.        Tampa/St. Petersburg/Clearwater           202,000                 9.2%
28.                 Jacksonville                     201,000                19.8%
29.                 Indianapolis                     193,000                14.2%
30.                  Pittsburgh                      187,000                 7.8%
</TABLE>

- ----------

(a)  Estimates based upon BIA Marketing Report, 1997 First Edition (as defined).
     Bold text indicates  markets in which the Company owns and operates a radio
     station.


                                       45

<PAGE>


     Listed  below is  selected  information  relating  to the  Company's  radio
stations and markets (including the radio station which is the subject of the DC
Acquisition):

<TABLE>
<CAPTION>
                                                          AFRICAN-AMERICAN MARKET
                                              -----------------------------------------------
                                               RANK BY SIZE OF              TARGET
                                                  AFRICAN-        TARGET    AUDIENCE
 MARKET AND STATION    PROGRAM      TARGET        AMERICAN       AUDIENCE    SHARE    REVENUE
  CALL LETTERS(A)     FORMAT(D)    AGE GROUP    POPULATION(E)    SHARE(F)   RANK(G)   RANK(H)
- -------------------- ------------ ----------- ----------------- ---------- --------- --------
<S>                  <C>          <C>         <C>               <C>        <C>       <C>
WASHINGTON, D.C.                                      3            30.9%       1        2
   WKYS-FM             Young UC      18-34                         11.6%       4
   WMMJ-FM             Urban AC      25-54                         12.4%       3
   WOL-AM             Black Talk     35-64                          2.8%       8
   WYCB-AM(b)           Gospel       35-64                          4.1%       6
BALTIMORE                                            11            40.3%       1        1
   WERQ-FM             Young UC      18-34                         22.2%       1
   WOLB-AM            Black Talk     35-64                          3.0%       9
   WWIN-FM             Urban AC      25-54                         10.3%       3
   WWIN-AM              Gospel       35-64                          4.8%       5
PHILADELPHIA                                          6             NM         NM       NM
   WPHI-FM(c)          Young UC      18-34
</TABLE>

<TABLE>
<CAPTION>
                                                 ENTIRE MARKET
                    -----------------------------------------------------------------------
                                12-PLUS        TARGET
                     12-PLUS    AUDIENCE     AGE GROUP
 MARKET AND STATION  AUDIENCE    SHARE     AUDIENCE SHARE     RADIO      REVENUE    REVENUE
  CALL LETTERS(A)    SHARE(I)   RANK(I)       RANK(J)       REVENUE(K)   SHARE(L)   RANK(M)
- ------------------- ---------- ---------- ---------------- ------------ ---------- --------
<S>                 <C>        <C>        <C>              <C>          <C>        <C>
WASHINGTON, D.C        11.4%     N/A            NM           $ 187.9       9.2%       N/A
   WKYS-FM              4.8%        5      2                              3.3%     14
   WMMJ-FM              4.2%        7      4(t)                           3.4%     13
   WOL-AM               1.0%       21     24(t)                            1.8%    18
   WYCB-AM(b)           1.4%       19     17                              0.7%        N/A
BALTIMORE              13.3%     N/A            NM              86.8      12.5%       N/A
   WERQ-FM              7.7%        1      1                              6.7%     8
   WOLB-AM              0.9%       23(t)  17(t)                             (n)      (n)
   WWIN-FM              3.2%        9      8                               5.8%       10
   WWIN-AM              1.5%       16     15(t)                             (o)      (o)
PHILADELPHIA            1.9%     N/A            NM             203.8       1.2%       18
   WPHI-FM(c)           1.9%       18           NA                         1.2%       18
</TABLE>

- ----------
As used in this table,  "N/A" means not applicable or not available,  "NM" means
not meaningful and "(t)" means tied with one or more radio stations.

(a)  Actual city license may be different from the metropolitan market serviced.
     Market names used in this table are Arbitron's  MSAs for the markets served
     by the Company.

(b)  The Company  anticipates  this radio station will be acquired in the fourth
     quarter of 1997. See "The Transactions-Acquisitions."

(c)  WPHI-FM, acquired on May 19, 1997 pursuant to the Philadelphia Acquisition,
     had a Modern Rock format  prior to February  1997 when the Company  entered
     into an LMA with the  then-owner to program the radio  station.  Therefore,
     certain  information  provided is either not meaningful or reflects ratings
     and    other    data    under    the    previous    format.     See    "The
     Transactions-Acquisitions."

(d)  Programming  formats  of the  Company  include:  Black  Talk,  Urban  Adult
     Contemporary  ("Urban  AC"),  Gospel and Young Urban  Contemporary  ("Young
     UC").

(e)  Based upon the BIA Market Report, 1997 (First Edition).

(f)  Based upon all 12-plus  African-Americans  according to the Arbitron Market
     Report for Fall 1996 (as defined).

(g)  Rank for each radio station based upon 12-plus African-Americans  according
     to the  Arbitron  Market  Report for Fall 1996.  Rank for each market based
     upon  management's  estimate  after  reviewing  audience  share ratings for
     12-plus African-Americans  according to the Arbitron Market Report for Fall
     1996 and grouping radio  stations  targeting  African-Americans  into known
     radio station clusters.


                                       46

<PAGE>


(h)  Revenue  rank  for each  market  based  upon  management's  estimate  after
     reviewing gross revenues for individual radio stations that are reported in
     the Hungerford  Report (Dec. 1996) (as defined) and grouping radio stations
     targeting African-Americans into known ownership clusters.

(i)  Based upon all persons 12-plus  according to the Arbitron Market Report for
     Fall 1996.

(j)  Based upon each radio station's rank among its African-American  target age
     group according to the Arbitron Market Report for Fall 1996.

(k)  Gross revenues in millions of dollars. For Washington,  D.C. and Baltimore,
     based upon the Hungerford Report, (Dec. 1996). For Philadelphia, based upon
     the Miller Kaplan Report,  (Dec. 1996) (as defined),  which excludes barter
     transactions from its reported figures.

(l)  Revenue  share for  individual  radio  stations  in  Washington,  D.C.  and
     Baltimore based upon the Hungerford Report (Dec. 1996),  except for WYCB-AM
     which does not report to Hungerford.  Revenue share for WYCB-AM  represents
     the radio  station's  net  revenues  as a  percentage  of the market  radio
     revenue  reported by the  Hungerford  Report,  (Dec.1996),  as adjusted for
     WYCB-AM's  net revenues.  Revenue  share for the Baltimore  market is based
     upon the Hungerford Report (Dec.  1996).  Revenue share for the Washington,
     D.C. market is based upon the Hungerford Report (Dec. 1996) as adjusted for
     WYCB-AM's net revenues. Revenue share for WPHI-FM and Philadelphia is based
     upon  the  Miller  Kaplan  Report  (Dec.   1996),   which  excludes  barter
     transactions from its reported figures.

(m)  For radio  stations  in  Washington,  D.C.  and  Baltimore,  based upon the
     Hungerford Report,  (Dec. 1996). For WPHI-FM,  based upon the Miller Kaplan
     Report,  (Dec. 1996), which excludes barter  transactions from its reported
     figures.

(n)  WERQ-FM and WOLB-AM report revenue data to Hungerford on a combined  basis.
     Therefore,  only one revenue share and revenue rank is provided for WERQ-FM
     and WOLB-AM.

(o)  WWIN-FM and WWIN-AM report revenue data to Hungerford on a combined  basis.
     Therefore,  only one revenue share and revenue rank is provided for WWIN-FM
     and WWIN-AM.

OPERATING STRATEGY

     In order to maximize broadcast cash flow at each of its radio stations, the
Company  strives to create and operate the leading radio station group, in terms
of audience  share,  serving the  African-American  community and to effectively
convert these audience share ratings to  advertising  revenue while  controlling
the costs  associated with each radio station's  operations.  The success of the
Company's  strategy  relies on the  following:  (i)  market  research,  targeted
programming  and  marketing;  (ii)  significant  community  involvement;   (iii)
aggressive sales efforts; (iv) advertising  partnerships and special events; (v)
strong  management  and  performance-based  incentives;  and (vi) radio  station
clustering, programming segmentation and sales bundling.

     Market Research, Targeted Programming and Marketing

     The Company uses market research to tailor the  programming,  marketing and
promotions of its radio stations to maximize  audience  share.  To achieve these
goals,  the Company  uses market  research to identify  unserved or  underserved
markets or segments of the African-American  community in its current and in new
markets and to determine whether to acquire a new radio station or reprogram one
of its existing radio stations to target those markets or segments.

     The Company also seeks to reinforce its targeted  programming by creating a
distinct and marketable identity for each of its radio stations. To achieve this
objective, in addition to its significant community involvement discussed below,
the Company employs and promotes distinct,  high-profile on-air personalities at
many  of  its  radio   stations,   many  of  whom  have   strong   ties  to  the
African-American community.

     Significant Community Involvement

     The Company  believes its active  involvement and significant  business and
political  relationships in the  African-American  community,  together with its
African-American  ownership,   provide  a  competitive  advantage  in  targeting
African-American  audiences.  In this way, the Company  believes  its  proactive
involvement in the  African-American  communities in each of its markets greatly
improves the  marketability  of its radio  broadcast time to advertisers who are
targeting such communities.

     Management  believes  that a  radio  station's  image  should  reflect  the
lifestyle and viewpoints of the target  demographic group it serves.  Due to the
Company's fundamental understanding of the African-


                                       47

<PAGE>


American community, management believes it is able to identify music and musical
styles,  as well as  political  and  social  trends and  issues,  early in their
evolution.  This  understanding  is then  integrated  into  all  aspects  of the
Company's  operations  and  enables  it to create  enhanced  awareness  and name
recognition  in  the  marketplace.   In  addition,   the  Company  believes  its
multi-level approach to community  involvement leads to increased  effectiveness
in developing  and updating its  programming  formats.  Management  believes its
enhanced  awareness  and more  effective  programming  formats  lead to  greater
listenership and higher ratings over the long-term.

     The Company has a history of sponsoring events that showcase its commitment
to the African-American community including:

     o    heightening the awareness of certain diseases and holding  fundraisers
          to fund the search  for cures for  diseases  which  disproportionately
          impact African-Americans, such as sickle-cell anemia and leukemia;

     o    developing contests specifically  designed to assist  African-American
          single mothers with day care expense;

     o    fundraising  for the many  African-American  churches  throughout  the
          country which have been the recent target of arsonists; and

     o    organizing seminars designed to educate  African-Americans on personal
          issues that include buying a home,  starting a business and developing
          a  credit  history,  and  providing  information  regarding  financial
          planning and health care.

     Aggressive Sales Efforts

     The Company has assembled an effective,  highly-trained sales staff focused
on converting the Company's  audience share into revenue.  The Company employs a
dual sales  strategy of selling  stations  individually  where  appropriate,  by
targeting a certain  demographic  segment,  or in combination by focusing on the
complementary aspects of the Company's multiple stations.

     Advertising Partnerships and Special Events

     The Company  believes  that in order to create  advertiser  loyalty it must
strive to be the recognized expert in marketing to the African-American consumer
in its markets.  The Company  believes that it has achieved this  recognition by
focusing on serving the  African-American  consumer  and by creating  innovative
advertising  campaigns and promotional  tie-ins.  The Company  sponsors  several
major entertainment events each year. The Stone Soul Picnic, which was developed
by the Company in 1989,  is an all-day  free  outdoor  concert  which  showcases
advertisers,  local merchants and other organizations  desiring exposure to over
100,000 people in each of Washington,  D.C. and Baltimore.  The People's Expo is
another major event the Company  sponsors  every March in  Washington,  D.C. and
Baltimore. This event provides entertainment,  shopping and educational seminars
to the  Company's  listeners  and others from the  communities  that the Company
serves.  In connection with these events,  advertisers buy signage,  booth space
and broadcast promotions to sell cars, groceries,  clothing,  financial services
and other products and/or services to the African-American consumer.

     Strong Management and Performance-Based Incentives

     The Company focuses on hiring highly motivated and talented  individuals in
each functional area of the  organization  who can effectively  help the Company
implement its strategies of growth and value creation.  The Company's management
team is comprised of a diverse group of individuals  who bring strong  expertise
to their respective functional areas. Furthermore,  the Company looks to promote
from  within  and,  thus,  aims to build a  middle  management  and  lower-level
employee base  comprised of  individuals  with great  potential,  the ability to
operate with high levels of autonomy and the appropriate  team-orientation which
will enable them to grow their careers within the organization.

     To enhance the quality of management in the sales and programming  areas of
the  Company,  General  Managers,  Sales  Managers  and Program  Directors  have
significant  portions of their  compensation  tied to the achievement of certain
performance  goals.  General  Managers'   compensation  is  based  partially  on
achieving  cash flow  benchmarks  which creates an incentive  for  management to
focus not only


                                       48

<PAGE>


on sales growth, but also on expense control.  Additionally,  Sales Managers and
sales  personnel  have  incentive  packages  based on sales  goals,  and Program
Directors  and on-air  talent  have  incentive  packages  focused on  maximizing
overall ratings as well as ratings in specific target segments.

     Radio Station Clustering, Programming Segmentation and Sales Bundling

     The Company  strives to build  clusters of radio  stations in its  markets,
with  each  radio  station  targeting  different  demographic  segments  of  the
African-American   population.  This  clustering  and  programming  segmentation
strategy allows the Company to achieve greater  penetration into each segment of
its  target  market.  The  Company  is then able to offer  advertisers  multiple
audiences and to bundle the radio stations for  advertising  sales purposes when
advantageous.

     The Company believes there are several potential  benefits that result from
operating multiple radio stations within the same market. First, each additional
radio station in a market  provides the Company with a larger  percentage of the
prime advertising time available for sale within that market.  Second,  the more
signals programmed by the Company,  the greater the market share the Company can
achieve  in  its  target   demographic  groups  through  the  use  of  segmented
programming. Third, the Company is often able to consolidate sales, promotional,
technical support and corporate  functions to produce  substantial cost savings.
Finally,  the purchase of additional radio stations in an existing market allows
the Company to take advantage of its market expertise and existing relationships
with advertisers.

ACQUISITION STRATEGY

     Radio  One's  primary  acquisition  strategy  is to acquire and turn around
under  performing  radio stations in the top-30  African-American  markets.  The
Company  considers  acquisitions in existing markets where expanded  coverage is
desirable and considers  acquisitions in new markets where the Company  believes
it is advantageous to establish a presence.  In analyzing potential  acquisition
candidates,  the Company generally considers (i) whether the radio station has a
signal adequate to reach a large percentage of the African-American community in
a market,  (ii) whether the Company can reformat or improve the radio  station's
programming in order to profitably serve the African-American  community,  (iii)
whether the radio station affords the Company the opportunity to segment program
formats within a market in which the Company already maintains a presence,  (iv)
whether the Company can increase broadcast revenues of the radio station through
aggressive  marketing,  sales  and  promotions,  (v) the  price and terms of the
purchase,  (vi) the level of  performance  that can be  expected  from the radio
station under the Company's management and (vii) the number of competitive radio
stations in the market.

     The Company believes that large segments of the African-American population
in its target markets are often concentrated in certain  geographic  sections of
such markets.  The Company further  believes that this geographic  concentration
may provide it with an opportunity to acquire less expensive radio stations with
less powerful signals without  materially  diminishing the Company's coverage of
the African-American  community. As a result, the Company believes it can have a
competitive  advantage in securing a substantial share of the radio revenue at a
potentially  lower  acquisition cost per listener than radio stations  targeting
other demographic groups.

     The Company does not apply a fixed formula to determine the purchase  price
of radio stations and does not focus solely on multiples of broadcast cash flow.
Rather  the  Company  seeks  to  acquire  radio  stations  consistent  with  its
acquisition  and  operating  strategies.  The Company will  continue to evaluate
potential acquisitions in the top-30 African-American markets.

STATION OPERATIONS

     The following is a general description of each of the Company's markets and
its radio  stations in each market.  As noted,  the data  provided in the tables
below includes  information  during  periods the radio stations  listed were not
owned or operated by the Company.


                                       49

<PAGE>


     Washington, D.C.

     The  Washington,  D.C.  market is estimated to be the eighth  largest radio
market in terms of population and had 1996 radio  advertising  revenues totaling
an estimated  $187.9 million.  In 1995,  Washington,  D.C. had the third largest
African-American  population  in the United  States  with an MSA  population  of
approximately    4.2    million    (approximately    27.4%    of    which    was
African-American).The Company believes it owns the strongest franchise (in terms
of audience  share and number of radio  stations) of  African-American  targeted
radio  stations  in the  Washington,  D.C.  market with two of the four FM radio
stations  and,  after giving effect to the DC  Acquisition,  two of the three AM
radio stations that target African-Americans.

<TABLE>
<CAPTION>
                                             1994(D)         1995(D)         1996(D)       FALL 1996(D)
                                           -------------   -------------   -------------   -------------
<S>                                        <C>             <C>             <C>             <C>
WKYS-FM(a)
   Audience share (12-plus)    .........        3.8%            3.8%            4.5%            4.8%
   Audience share rank (12-plus)  ......         10               9 (t)           6 (t)           5
   Audience share (18-34)   ............        5.6%            5.8%            7.5%            8.8%
   Audience share rank (18-34) .........          6               6               2               2
   Revenue share   .....................        5.1%            3.8%            3.3%            N/A
   Revenue rank ........................          8              14              14             N/A
WMMJ-FM(b)
   Audience share (12-plus) ............        4.3%            3.7%            4.5%            4.2%
   Audience share rank (12-plus)  ......          7              11 (t)           6 (t)           7
   Audience share (25-54)   ............        5.3%            4.6%            5.4%            5.1%
   Audience share rank (25-54) .........          4 (t)           8               3 (t)           4 (t)
   Revenue share   .....................        3.8%            3.7%            3.4%            N/A
   Revenue rank ........................         14              15              13             N/A
WOL-AM(b)
   Audience share (12-plus) ............        1.7%            1.7%            1.0%            1.0%
   Audience share rank (12-plus)  ......         18              19              23 (t)          21 (t)
   Audience share (35-64)   ............        2.3%            2.3%            1.1%            1.0%
   Audience share rank (35-64) .........         16 (t)          14 (t)          23              24 (t)
   Revenue share   .....................        2.1%            2.0%            1.8%            N/A
   Revenue rank ........................         19              18              18             N/A
WOL-AM and WMMJ-FM
 (combined)(b)
   Audience share (12-plus)    .........        6.0%            5.4%            5.5%            5.2%
   Audience share (25-54)   ............        6.9%            6.4%            6.2%            5.8%
   Revenue share   .....................        5.9%            5.6%            5.3%            N/A
   Revenue rank ........................          7               7               8             N/A
WYCB-AM(c)
   Audience share (12-plus) ............        1.2%            1.6%            1.3%            1.4%
   Audience share rank (12-plus)  ......         21              20              20              19
   Audience share (35-64)   ............        1.3%            1.7%            1.5%            1.6%
   Audience share rank (35-64) .........         22              19              18              17
   Revenue share   .....................        N/A             N/A             0.7%            N/A
   Revenue rank ........................        N/A             N/A             N/A             N/A
</TABLE>

- ----------

As used in this table,  "N/A" means not  applicable  or not  available and "(t)"
means tied with one or more radio stations.

(a)  WKYS-FM was acquired by the Company on June 6, 1995.

(b)  WOL-AM and WMMJ-FM advertising time is sold in combination.

(c)  The Company  intends to acquire  WYCB-AM in the fourth quarter of 1997. See
     "The Transactions-Acquisitions."

(d)  Audience  share and audience share rank data is based on Arbitron four book
     averages for the years  indicated  and the Arbitron  Market Report for Fall
     1996.  Revenue share and rank data are based upon the Radio Revenue  Report
     of Hungerford  for December 1996,  1995 and 1994,  except for WYCB-AM which
     does not report to  Hungerford.  Revenue share for WYCB-AM  represents  the
     radio  station's  net revenues as a percentage  of the market radio revenue
     reported by the Hungerford  Report,  (Dec. 1996), as adjusted for WYCB-AM's
     net revenues.


                                       50

<PAGE>


     WOL-AM.  The Company's first radio station,  WOL-AM,  was purchased in 1980
for  approximately  $900,000.  WOL-AM was a music station with declining revenue
share and  audience  share that the Company  converted  to one of the  country's
first  all-talk  radio  stations  targeting  African-Americans.   The  Company's
Chairperson,  Ms.  Catherine  L. Hughes,  who hosted  WOL-AM's  daily  four-hour
morning show from 1983 to 1995,  created a valuable  niche for the radio station
as "The Voice of Washington's Black Community." The Company believes that WOL-AM
is a vital  communications  platform for the  community,  political and business
leaders in its market.  WOL-AM's ratings have historically  fluctuated between a
1% and 2% audience share in the 12-plus market.

     WMMJ-FM.  The Company's second radio station in Washington,  D.C., WMMJ-FM,
was purchased in 1987 for approximately  $7.5 million.  At the time, WMMJ-FM was
being programmed in a general market adult contemporary  format, which led it to
garner  a 1.2%  audience  share  of  the  12-plus  market.  However,  given  its
relatively low signal strength (the radio station was a Class A with 3,000 watts
of power;  it has since been  upgraded to 6,000 watts) and low  ratings,  it was
generating  minimal  revenues  and  little  or no  broadcast  cash  flow.  After
extensive research by the Company, WMMJ-FM was the first FM radio station on the
East Coast to introduce  an Urban Adult  Contemporary  ("Urban AC")  programming
format. This format focuses on  African-Americans  in the 25 to 54 age group and
provides  adult-oriented  Urban Contemporary music from the 1960s,  1970s, 1980s
and  1990s.  The Urban AC format was almost  immediately  successful,  and today
WMMJ-FM,  with a 4.2% audience share in the 12-plus market,  is a consistent top
five radio  station  among all 25 to  54-year-olds  in  Washington,  D.C. with a
long-standing and loyal listener base.

     WKYS-FM.  The Company's third radio station in Washington,  D.C.,  WKYS-FM,
was purchased in June 1995 for approximately $34.4 million. WKYS-FM is a Class B
Young  Urban   Contemporary   radio   station   targeting   18  to   34-year-old
African-American  adults.  From 1978 to 1989,  WKYS-FM  was  Washington,  D.C.'s
perennial Urban  Contemporary  leader and was frequently the market's number one
radio  station   overall.   However,   in  1987,   WPGC-FM  (now  owned  by  CBS
Corporation("CBS"))  changed its format from Adult Contemporary to CHR/Urban and
in Spring of 1989,  replaced  WKYS-FM as the number one urban  radio  station in
terms of  audience  share.  From  1986 to the Fall of  1994,  WKYS-FM's  overall
ratings rank fell from number one to number twelve with a 3.3% audience share of
the 12-plus market,  while WPGC-FM moved from near the bottom to number one with
a 9.0%audience  share of the 12-plus market.  In 1995,  WPGC-FM was the market's
number one billing radio  station with over $20.0 million in revenues.  By 1995,
the former owner of WKYS-FM had  abandoned  the 18 to 34-year-  old  demographic
group and begun to target 25 to 54-year-olds,  making it a direct  competitor to
Radio One's WMMJ-FM instead of CBS's WPGC-FM. When the Company purchased WKYS-FM
in June 1995, it repositioned its programming away from WMMJ-FM and back towards
18 to  34-year-olds  and WPGC-FM.  Since June 1995, the Company has been able to
dramatically  increase  WKYS-FM's  overall 12-plus market audience share rank to
number  five  with  a 4.8%  audience  share,  and  to  number  two  among  18 to
34-year-olds with an 8.8% audience share of that market. During this same period
of time,  WPGC-FM  has  remained  number  one in the  12-plus  market  and 18 to
34-year-olds ratings, but its audience share has fallen dramatically from a 9.0%
to a 6.1%  audience  share  of the  12-plus  market  and from a 14.4% to a 10.2%
audience share among 18 to 34-year-olds.

     WYCB-AM.  The Company is currently  negotiating the acquisition of WYCB-AM,
Washington  D.C.'s  top-rated  Gospel radio  station,  pursuant to a non-binding
amended  letter of  intent.  See "The  Transactions-Acquisitions."  The  Company
believes the acquisition of WYCB-AM,  with its Gospel programming format,  would
provide  the  Company  with  access to another  segment of the  African-American
community in Washington, D.C., and complement its existing radio station group.

     Baltimore, Maryland

     The  Baltimore  market  is the  19th  largest  radio  market  in  terms  of
population and had 1996 radio  advertising  revenues totaling an estimated $86.8
million. In 1995, Baltimore had the eleventh largest African-American population
in the  United  States  with an MSA  population  of  approximately  2.5  million
(approximately  26.0% of  which  was  African-American).  The  Company  believes
Baltimore is "under radioed" with only 15 viable FM radio stations (according to
Duncan's Radio Market Guide (as de-


                                       51

<PAGE>


fined)),  in part because of its close  proximity to  Washington,  D.C.,  making
Baltimore a particularly  attractive  market.  The Company  believes it owns the
strongest franchise of African-American targeted radio stations in the Baltimore
market  with two of the  three FM  radio  stations  and two of the four AM radio
stations which target African-Americans.

<TABLE>
<CAPTION>
                                            1994(C)         1995(C)         1996(C)       FALL 1996(C)
                                           ------------   -------------   -------------   -------------
<S>                                        <C>            <C>             <C>             <C>
WERQ-FM(a)
   Audience share (12-plus) ............       5.6%            5.2%            6.4%           7.7%
   Audience share rank (12-plus)  ......         6               7               4              1
   Audience share (18-34)   ............       8.3%            8.6%           10.7%          13.3%
   Audience share rank (18-34) .........         3               2               2              1
WOLB-AM(a)
   Audience share (12-plus) ............       0.4%            0.9%            0.6%           0.9%
   Audience share rank (12-plus)  ......        32(t)           23 (t)          28 (t)         23 (t)
   Audience share (35-64)   ............       0.6%            1.1%            0.9%           1.6%
   Audience share rank (35-64)    ......        26 (t)          19 (t)          23             17 (t)
WERQ-FM and WOLB-AM (Combined)(a)
   Audience share (12-plus) ............       6.0%            6.1%            7.0%           8.6%
   Audience share (25-54)   ............       4.3%            4.9%            5.7%           7.4%
   Revenue share   .....................       5.2%            6.7%            6.7%           N/A
   Revenue rank ........................         8               8               8            N/A
WWIN-FM(b)
   Audience share (12-plus) ............       3.3%            4.0%            3.6%           3.2%
   Audience share rank (12-plus)  ......        11              10              10              9
   Audience share (25-54)   ............       4.5%            5.5%            4.9%           4.2%
   Audience share rank (25-54)    ......         7               5               7 (t)          8
WWIN-AM(b)
   Audience share (12-plus)    .........       1.0%            1.1%            1.1%           1.5%
   Audience share rank (12-plus)  ......        21              18 (t)          20 (t)         16
   Audience share (35-64)   ............       1.2%            1.1%            1.4%           1.8%
   Audience share rank (35-64)    ......        19 (t)          19 (t)          18             15(t)
WWIN-FM and WWIN-AM (Combined)(b)
   Audience share (12-plus) ............       4.3%            5.1%            4.7%           4.7%
   Audience share (25-54)   ............       5.6%            6.6%            6.0%           5.7%
   Revenue share   .....................       5.1%            5.7%            5.8%           N/A
   Revenue rank ........................         9              10              10            N/A
</TABLE>

- ----------

As used in this table,  "N/A" means not  applicable  or not  available and "(t)"
means tied with one or more radio stations.

(a)  Based upon the Hungerford Report,  (Dec. 1996). WERQ-FM and WOLB-FM jointly
     report revenue data to Hungerford.

(b)  Based upon the Hungerford Report,  (Dec. 1996). WWIN-FM and WWIN-AM jointly
     report revenue data to Hungerford.

(c)  Audience share and audience share rank data are based on Arbitron four book
     averages for the years  indicated  and the Arbitron  Market Report for Fall
     1996.  Revenue share and rank data are based on the Radio Revenue Report by
     Hungerford for December 1996, 1995 and 1994.


     WWIN-FM  and  WWIN-AM.   In  January  1992,  the  Company  made  its  first
acquisition  outside of the  Washington,  D.C.  market with the  purchase of two
Baltimore radio stations,  WWIN-FM and WWIN- AM, for approximately $4.7 million.
At the time,  these two radio stations were Black Adult  Contemporary and Gospel
radio  stations,  respectively.  Combined,  the two Baltimore radio stations had
approxi-


                                       52

<PAGE>


mately $2.5  million in revenue and  approximately  $400,000 in  broadcast  cash
flow.  During  Radio  One's  first full year of  ownership,  through  aggressive
selling efforts and expense control,  revenues  increased to approximately  $3.5
million,  and  broadcast  cash flow  increased to  approximately  $1.0  million.
Additionally,  at the time of the  acquisition,  WWIN-FM  was a weak  second  to
WXYV-FM,  the dominant Urban Contemporary radio station in the market, with less
than one-third of that radio station's market share. Today, WWIN-FM is a leading
urban  radio  station,  second  only  to  the  Company's  WERQ-FM,  among  25 to
54-year-olds  in the  Baltimore  market  (in terms of  audience  share)  and has
revenues  approaching  those of WXYV-FM,  while  WWIN-AM  continues to occupy an
attractive niche on the AM frequency with its Gospel programming format.

     WERQ-FM  and  WOLB-AM.   In  September   1993,  the  Company  made  another
acquisition in the Baltimore market with the purchase of WERQ-FM and WERQ-AM for
approximately $9.0 million.  WERQ-FM,  which has a full-powered  signal, was, at
the time of its  acquisition,  a CHR/Urban  radio  station,  while WERQ-AM was a
satellite-fed,  all-news  radio  station.  Combined,  these radio  stations were
losing  approximately  $600,000 per year.  The Company  proceeded to convert the
format of WERQ-FM to a more focused young Urban Contemporary  format targeted at
18 to  34-year-old  African-Americans,  while WERQ-AM was changed to WOLB-AM and
simulcast  with the  Company's  Black Talk radio  station in  Washington,  D.C.,
WOL-AM.  These moves,  in  conjunction  with more  aggressive  sales efforts and
savings from radio station clustering,  increased revenues by approximately $1.0
million and eliminated the operating  loss in these radio  stations'  first full
year of ownership by Radio One. Over time,  WERQ-FM's  audience share  increased
dramatically,  and  today,  it is the number  one radio  station in the  12-plus
market, with over twice the audience share of its primary competition, WXYV-FM.

     Philadelphia, Pennsylvania

     The  Philadelphia  market is the fifth largest radio market in terms of MSA
population and had 1996 radio advertising  revenues totaling an estimated $203.8
million. In 1995, Philadelphia had the sixth largest African-American population
in the  United  States  with an MSA  population  of  approximately  4.9  million
(approximately 19.9% of which was African-American).

     WPHI-FM.  On February 8, 1997,  the  Company  entered  into an LMA with the
then-current  owner of  WPHI-FM,  and the  radio  station's  programming  format
changed from Modern Rock to young Urban Contemporary targeting 18 to 34-year-old
African-Americans   like  WKYS-FM,  one  of  the  Company's  radio  stations  in
Washington, D.C., and WERQ-FM, one of the Company's radio stations in Baltimore.
On May 19, 1997,  the Company  acquired  WPHI-FM,  providing the Company with an
opportunity to apply its operating  strategy in another top-30  African-American
market.  Although WPHI-FM is a lower powered radio station, the Company believes
it adequately reaches at least 90% of the African-Americans in Philadelphia. The
Company  believes WPHI-FM fit the Company's  acquisition  model of finding lower
powered and lower  priced radio  stations  that will  adequately  cover a target
African-American  population due to the relatively high concentration in certain
geographic sections of a market.

ADVERTISING REVENUES

     Substantially all of the Company's  revenues are generated from the sale of
local and national  advertising for broadcast on its radio stations.  Additional
broadcasting revenue is generated from network  compensation  payments and other
miscellaneous transactions.  Local sales are made by the sales staffs located in
Washington,  D.C., Baltimore and Philadelphia.  National sales are made by firms
specializing in radio advertising sales on the national level, in exchange for a
commission from the Company that is based on a percentage of the Company's gross
revenue  from  the  advertising  obtained.  Approximately  66%  and  64%  of the
Company's net broadcasting  revenues for the fiscal year ended December 31, 1996
and for the three  months ended March 30, 1997 were  generated  from the sale of
local  advertising  and  27% and  25%,  respectively,  from  sales  to  national
advertisers.

     The  Company  believes  that  advertisers  can reach  the  African-American
community  more  cost-  effectively  through  radio  broadcasting  than  through
newspapers or television.  Advertising rates charged by radio stations are based
primarily on (i) a radio station's audience share within the demographic


                                       53

<PAGE>


groups  targeted by the  advertisers,  (ii) the number of radio  stations in the
market competing for the same demographic groups and (iii) the supply and demand
for radio advertising  time.  Advertising rates are generally highest during the
morning and afternoon commuting hours.

     A radio  station's  listenership  is  reflected  in  ratings  surveys  that
estimate  the number of  listeners  tuned to a radio  station  and the time they
spend listening to that radio station.  Each radio station's ratings are used by
its advertisers and advertising representatives to consider advertising with the
radio  station,  and are used by the  Company  to  chart  audience  growth,  set
advertising  rates  and  adjust  programming.  The  radio  broadcast  industry's
principal  ratings are the  Arbitron  ratings.  Arbitron  publishes  monthly and
quarterly ratings surveys for significant domestic radio markets.  These surveys
are the  Company's  primary  source of  ratings  data with  respect to its radio
stations. See "Market and Industry Data."

COMPETITION

     Radio broadcasting is a highly competitive business.  Each of the Company's
radio stations competes for audience share and advertising revenue directly with
other radio stations, as well as with other media such as billboards, newspapers
and  television.   There  are  well-capitalized  firms  competing  in  the  same
geographic  markets  as the  Company,  many  of  which  have  greater  financial
resources.

     The financial success of each of the Company's radio stations depends, to a
significant  degree,  upon its audience ratings,  its share of the overall radio
advertising  revenue  within a specific  market and the economic  health of that
market. The audience ratings and advertising revenue of the Company's individual
radio  stations  are subject to change,  and any adverse  change in a particular
market could have a material  adverse  effect on the total revenue and broadcast
cash flow of the Company.  The  Company's  radio  stations  compete for audience
share and advertising  revenue  directly with other FM and AM radio stations and
with other media  within their  respective  markets.  While the Company  already
competes with other radio stations with comparable  programming  formats in each
of its  markets,  if another  radio  station in the market  were to convert  its
programming  format to a format similar to one of the Company's  radio stations,
if a new radio  station  were to adopt a  competitive  format or if an  existing
competitor were to strengthen its operations, the Company's radio stations could
suffer a reduction  in ratings  and/or  advertising  revenue  and could  require
increased  promotion and other expenses.  In addition,  certain of the Company's
radio  stations  compete,  and in the future other radio stations of the Company
may compete,  with duopolies or other combinations of radio stations operated by
a single operator.

     Radio  broadcasting is also  increasingly  subject to competition  from new
media technologies that are being developed or introduced,  such as the delivery
of audio programming by cable television  systems or the introduction of digital
audio  broadcasting  ("DAB").  DAB may  provide  a medium  for the  delivery  by
satellite or terrestrial  means of multiple audio  programming  formats to local
and national audiences.  The Company cannot predict the effect, if any, that any
such new technologies  may have on the radio  broadcasting  industry.  See "Risk
Factors-Competition."

     An  important  element  of  the  Company's  growth  strategy  involves  the
acquisition  of  additional  radio  stations.   Following  the  passage  of  the
Telecommunications  Act of 1996,  the  Antitrust  Division of the  Department of
Justice has become more aggressive in reviewing  proposed  acquisitions of radio
stations and radio  station  networks  which  otherwise  complied with the FCC's
ownership  limitations,  particularly in instances  where the proposed  acquiror
already  owns  one or  more  radio  stations  in a  particular  market  and  the
acquisition  involves  another radio station in the same market.  Recently,  the
Antitrust Division has obtained consent decrees requiring an acquiror to dispose
of at least one radio  station  in a  particular  market  where the  acquisition
(which would otherwise comply with the FCC's ownership  limitations)  would have
resulted in a concentration of market share by the acquiror. In that case, it is
unclear whether the  post-acquisition  concentration of combined market share or
combined  advertising  revenues of the  acquiror was the factor which caused the
Antitrust Division to require  divestiture.  Additionally,  any acquisitions are
potentially subject to review by the Federal Trade Commission.
See "Risk Factors-Antitrust Matters."


                                       54

<PAGE>


EMPLOYEES

     The Company employs approximately 225 people,  approximately 60 of whom are
part-time employees.  The Company's employees are not unionized. The Company has
not experienced any work stoppages and believes its relations with its employees
are satisfactory.

     Each radio  station has its own on-air  personalities  and clerical  staff.
However,  in an effort to control  broadcast and corporate  expenses,  Radio One
centralizes certain radio station functions by market location. For example, the
Company  employs one General  Manager for each of its markets who is responsible
for  all of the  Company's  radio  stations  located  in  such  markets  and the
Company's  Vice  President of Programming  oversees  programming  for all of the
Company's radio stations.

FEDERAL REGULATION OF RADIO BROADCASTING

     The radio  broadcasting  industry  is subject  to  extensive  and  changing
regulation  over,  among other things,  programming,  technical  operations  and
business  and  employment  practices.  The  Federal  Communications   Commission
regulates radio broadcast  stations pursuant to the  Communications Act of 1934,
as amended.  The  Communications  Act permits the  operation of radio  broadcast
stations only in accordance with a license issued by the FCC upon a finding that
the  grant of a  license  would  serve  the  public  interest,  convenience  and
necessity. The Communications Act provides for the FCC to exercise its licensing
authority to provide a fair,  efficient and equitable  distribution of broadcast
service  throughout  the United  States.  Among  other  things,  the FCC assigns
frequency bands for radio broadcasting;  determines the particular  frequencies,
locations and  operating  power of radio  broadcast  stations;  issues,  renews,
revokes and modifies radio broadcast  station licenses;  regulates  transmitting
equipment used by radio broadcast  stations;  adopts and implements  regulations
and  policies  that  directly or  indirectly  affect the  ownership,  operation,
program  content  and  employment  and  business  practices  of radio  broadcast
stations; and has the power to impose penalties, including monetary forfeitures,
for violations of its rules and the Communications Act.

     The  Communications Act prohibits the sale or assignment of an FCC license,
or other  transfer of control of an FCC licensee,  without the prior approval of
the FCC. In determining whether to grant requests for consents to assignments or
transfers,  and in  determining  whether  to grant  or  renew a radio  broadcast
license,  the FCC considers a number of factors  pertaining to the licensee (and
any proposed licensee), including restrictions on foreign ownership,  compliance
with FCC media  ownership  rules,  licensee  "character" and compliance with the
Anti-Drug Abuse Act of 1988.

     The   following  is  a  brief   summary  of  certain   provisions   of  the
Communications  Act and specific FCC rules and  policies.  This summary does not
purport to be  complete  and is  qualified  in its  entirety  by the text of the
Communications  Act, the FCC's rules,  and the public notices and rulings of the
FCC. A  potential  investor  should  refer to these FCC rules and  policies  for
further  information  concerning the nature and extent of federal  regulation of
radio  broadcast  stations.  A licensee's  failure to observe these or other FCC
rules and policies may result in the imposition of various sanctions,  including
admonishment,  fines,  the  grant of  "short"  (less  than the full  eight-year)
renewal terms, grant of a license with conditions or, for particularly egregious
violations,  the denial of a license renewal application,  the revocation of FCC
license or the denial of FCC consent to acquire additional broadcast properties.
The  Congress  and the FCC have had under  consideration,  and may in the future
consider and adopt, new laws,  regulations and policies regarding a wide variety
of matters that could, directly or indirectly,  affect the operation,  ownership
and profitability of Radio One's radio stations,  result in the loss of audience
share and  advertising  revenues  for Radio  One's radio  broadcast  stations or
affect its ability to acquire  additional  radio  broadcast  stations or finance
such acquisitions. Such matters may include changes to the license authorization
and  renewal  process;  proposals  to impose  spectrum  use or other fees on FCC
licensees;  auction  of new  broadcast  licenses;  changes  to the  FCC's  equal
employment opportunity  regulations and other matters relating to involvement of
minorities  and women in the  broadcasting  industry;  proposals to change rules
relating to political  broadcasting and other changes regarding program content;
proposals  to restrict  or  prohibit  the  advertising  of beer,  wine and other
alcoholic beverages; technical and frequency allocation matters, including those
relative to the implementation of digital audio broadcasting on both a satellite
and terrestrial basis; changes in broadcast cross-interest, multiple own-


                                       55

<PAGE>


ership,  foreign ownership,  cross-ownership and ownership attribution policies;
changes  to  technical  broadcast  requirements;  proposals  to allow  telephone
companies  to  deliver  audio and video  programming  to homes in their  service
areas;  and proposals to alter  provisions of the tax laws  affecting  broadcast
operations and acquisitions.

     The Company cannot predict whether or not any such changes might be adopted
nor can it predict what other matters might be considered in the future, nor can
it judge in advance what  impact,  if any,  the  implementation  of any of these
proposals or changes might have on its business.

     FCC Licenses.  The  Communications  Act provides  that a broadcast  station
license may be granted to any applicant if the public interest,  convenience and
necessity  will be served  thereby,  subject to certain  limitations.  In making
licensing  determinations,  the FCC considers an applicant's  legal,  technical,
financial  and other  qualifications.  The FCC grants  radio  broadcast  station
licenses for specific periods of time, and, upon application, may renew them for
additional terms. Under the Communications Act, radio broadcast station licenses
may be granted for a maximum term of eight years.

     Generally, the FCC renews radio broadcast licenses without a hearing upon a
finding that: (i) the radio station has served the public interest,  convenience
and necessity, (ii) there have been no serious violations by the licensee of the
Communications  Act or FCC rules and  regulations,  and (iii) there have been no
other violations of the  Communications  Act or FCC rules and regulations which,
taken together,  indicate a pattern of abuse.  After  considering these factors,
the FCC may grant the license renewal  application  with or without  conditions,
including  renewal  for a  lesser  term,  or hold  an  evidentiary  hearing.  In
addition,  the  Communications  Act authorizes the filing of petitions to deny a
license renewal during specific periods of time after a renewal  application has
been filed.  Interested  parties,  including members of the public, may use such
petitions to raise issues concerning a renewal applicant's qualifications.  If a
substantial  and  material  question  of fact  concerning  a  renewal  or  other
application  is raised  by the FCC or other  interested  parties,  or if for any
reason the FCC cannot  determine  that grant of the  renewal  application  would
serve the  public  interest,  convenience  and  necessity,  the FCC will hold an
evidentiary hearing on the application. If as a result of an evidentiary hearing
the FCC  determines  that the  licensee  has  failed  to meet  the  requirements
specified  above and that no  mitigating  factors  justify the  imposition  of a
lesser sanction, then the FCC may deny a license renewal application. Only after
a  license  renewal  application  is denied  will the FCC  accept  and  consider
competing  applications for the vacated frequency.  Also, during certain periods
when a renewal  application is pending,  the  transferability of the applicant's
license  may be  restricted.  Historically,  the  company's  management  has not
experienced any material  difficulty in renewing any licenses for radio stations
under its control.  A license  renewal  application  for radio  station  WOL-AM,
Washington,  D.C., remains pending.  No petitions to deny the application and no
competing  applications for the broadcast frequency were filed. However,  action
on the renewal  application has apparently been delayed due to the processing by
the FCC of a pending complaint against WOL-AM alleging that programming material
broadcast on the radio  station was indecent  and obscene.  It is unlikely  that
such a complaint would result in a denial of the renewal application. Rather, it
is most  likely  that  the  renewal  application  will be  granted  and that the
complaint  will be resolved by the FCC with a minor  sanction,  if any,  against
WOL-AM. If a sanction is imposed,  the Company expects that WOL-AM would receive
at most a small  fine.  The  term of the  licenses  for  WOL-AM  and  associated
broadcast  auxiliary  radio stations was to expire on October 1, 1995.  However,
pursuant to Section 307 of the  Communications Act (i) Radio One's timely filing
of a license renewal  application  for the license for WOL-AM has  automatically
extended the license term until the FCC takes action on the renewal application;
and (ii) the license term for each of the broadcast  auxiliary  licenses used in
conjunction  with WOL-AM is concurrent  with the license for WOL-AM.  If, as the
Company  expects,  the WOL-AM license  renewal  application is renewed without a
sanction greater than a monetary fine, such renewal of the license and broadcast
auxiliary licenses would be for a license term ending no earlier than October 1,
2003. There can be no assurance, however, that each of Radio One's licenses will
necessarily be renewed or, if renewed,  be renewed for a full license term or be
renewed without conditions.

     The FCC  classifies  each AM and FM  radio  station.  An AM  radio  station
operates on either a clear channel,  regional channel or local channel.  A clear
channel is one on which AM radio  stations  are  assigned  to serve wide  areas,
particularly at night. Clear channel AM radio stations are classified as


                                       56

<PAGE>


either:  (i)  Class A radio  stations,  which  operate  unlimited  time  and are
designed to render primary and secondary  service over an extended area, or (ii)
Class B radio stations,  which operate unlimited time and are designed to render
service only over a primary service area. Class D radio stations,  which operate
either daytime,  or unlimited time with low nighttime  power, may operate on the
same  frequencies as clear channel radio stations.  A regional channel is one on
which Class B and Class D AM radio  stations  may operate and serve  primarily a
principal  center of  population  and the rural areas  contiguous to it. A local
channel  is one on which AM radio  stations  operate  unlimited  time and  serve
primarily a community and the suburban and rural areas immediately contiguous to
it. A Class C AM radio  station  operates on a local  channel and is designed to
render  service  only  over a primary  service  area  that may be  reduced  as a
consequence of interference.

     The minimum and maximum facilities requirements for an FM radio station are
determined  by its  class.  Possible  FM  class  designations  depend  upon  the
geographic zone in which the transmitter of the FM radio station is located.  In
general,  commercial FM radio  stations are  classified as follows,  in order of
increasing  power  and  antenna  height:  Class A, B1,  C3, B, C2, C1 or C radio
stations.

     The following  table sets forth with respect to each of the Company's radio
stations: (i) the market, (ii) the radio station call letters, (iii) the year of
acquisition,  (iv) the FCC license  classification,  (v) the effective  radiated
power  ("ERP"),  if an FM radio station,  or the power,  if an AM radio station,
(vi) the antenna height above average terrain ("HAAT"),  if an FM radio station,
or the above insulator  measurement  ("AI"),  if an AM radio station,  (vii) the
operating frequency and (viii) the date on which the radio station's FCC license
expires.

<TABLE>
<CAPTION>
                                                          ERP (FM)      HAAT (FM)
                      STATION        YEAR OF      FCC    POWER (AM)      AI (AM)                    EXPIRATION
    MARKET(A)       CALL LETTERS   ACQUISITION   CLASS   IN WATTS(B)   IN METERS(C)   FREQUENCY   DATE OF LICENSE
- ------------------ -------------- ------------- ------- ------------- -------------- ----------- ----------------
<S>                <C>            <C>           <C>     <C>           <C>            <C>         <C>
Washington, D.C.       WOL-AM         1980         C        1,000          52.1       1450 kHz       10/1/1995(d)
                      WMMJ-FM         1987         A        2,900(e)      146.0       102.3 MHz      10/1/2003
                      WKYS-FM         1995         B       24,000(f)      215.0       93.9 MHz       10/1/2003
                      WYCB-AM          (g)         C        1,000          50.9       1340 kHz       10/1/2003
Baltimore             WWIN-AM         1992         C        1,000          61.0       1400 kHz       10/1/2003
                      WWIN-FM         1992         A        3,000          91.0       95.9 MHz       10/1/2003
                      WOLB-AM         1993         D        1,000          85.4       1010 kHz       10/1/2003
                      WERQ-FM         1993         B       37,000         174.0       92.3 MHz       10/1/2003
Philadelphia          WPHI-FM          (h)         A          340(i)      305.0       103.9 MHz       8/1/1998
</TABLE>

- ----------

(a)  A  broadcast  station's  market  may be  different  from its  community  of
     license.

(b)  The  coverage of an AM radio  station is chiefly a function of the power of
     the radio  station's  transmitter,  less  dissipative  power losses and any
     directional  antenna  adjustments.  For FM radio stations,  signal coverage
     area is chiefly a function  of the ERP of the radio  station's  transmitter
     and the HAAT of the radio station's antenna.

(c)  The height of an AM radio station's  antenna is measured by reference to AI
     and the height of an FM radio station's antenna is measured by reference to
     HAAT.

(d)  The license renewal application for WOL-AM is pending as discussed above.

(e)  WMMJ-FM uses a directional antenna and it operates at a power equivalent to
     6,000 watts at 100 meters.

(f)  WKYS-FM and WERQ-FM  operate at powers  equivalent  to 50,000  watts at 150
     meters. WERQ-FM uses a directional antenna.

(g)  The Company  anticipates  that it will  acquire  this radio  station in the
     fourth quarter of 1997. See "The Transactions-Acquisitions."

(h)  WPHI-FM operates at a power equivalent to 3,000 watts at 100 meters.


     Ownership  Matters.  The  Communications Act requires prior approval of the
FCC  for  the  assignment of a broadcast license or the transfer of control of a
corporation  or  other  entity  holding  a  license.  In  determining whether to
approve an assignment of a radio broadcast license or a transfer of control of


                                       57

<PAGE>


a broadcast licensee,  the FCC considers,  among other things, the financial and
legal  qualifications  of the  prospective  assignee  or  transferee,  including
compliance  with FCC  restrictions on non-U.S.  citizen or entity  ownership and
control,  compliance  with FCC rules  limiting  the common  ownership of certain
"attributable"  interests in broadcast and newspaper properties,  the history of
compliance with FCC operating rules, and the "character"  qualifications  of the
transferee or assignee and the  individuals or entities  holding  "attributable"
interests in them.  Applications  to the FCC for  assignments  and transfers are
subject to petitions to deny by interested parties.

     Under the Communications  Act, a broadcast license may not be granted to or
held by any corporation  that has more than one-fifth of its capital stock owned
or voted by non-U.S.  citizens or entities or their representatives,  by foreign
governments or their representatives, or by non-U.S. corporations.  Furthermore,
the  Communications Act provides that no FCC broadcast license may be granted to
any corporation  directly or indirectly  controlled by any other  corporation of
which more than  one-fourth  of its capital stock is owned of record or voted by
non-U.S.  citizens  if the FCC finds the public  interest  will be served by the
refusal of such  license.  These  restrictions  apply in modified  form to other
forms of business organizations,  including partnerships,  and limited liability
companies.

     The  FCC  generally  applies  its  other  broadcast   ownership  limits  to
"attributable"  interests  held by an  individual,  corporation,  partnership or
other association or entity,  including limited liability companies. In the case
of a corporation holding broadcast licenses, the interest of officers, directors
and those who,  directly or  indirectly  have the right to vote five  percent or
more of the stock of a licensee  corporation are generally  deemed  attributable
interests, as are positions as an officer or director of a corporate parent of a
broadcast  licensee.  The FCC treats all partnership  interests as attributable,
except  for  those  limited  partnership  interests  that are  "insulated"  from
"material involvement" in the media- related activities of the partnership under
FCC policies.  The FCC currently treats limited liability companies like limited
partnerships  for purposes of  attribution.  Stock  interests  held by insurance
companies,  mutual  funds,  bank trust  departments  and certain  other  passive
investors that hold stock for investment  purposes only become attributable with
the  ownership  of ten percent or more of the stock of the  corporation  holding
broadcast licenses.  To assess whether a voting stock interest in a direct or an
indirect parent  corporation of a broadcast  licensee is  attributable,  the FCC
uses a "multiplier" analysis in which non-controlling voting stock interests are
deemed   proportionally    reduced   at   each   non-controlling   link   in   a
multi-corporation  ownership  chain. For a person or entity with an attributable
interest in a radio broadcast station,  a time brokerage  agreement with another
radio  station  in the same  market  creates  an  attributable  interest  in the
brokered  radio station as well as for purposes of the FCC's local radio station
ownership  rules,  if the agreement  affects more than 15% of the brokered radio
station's weekly broadcast hours. See "-Local Marketing Agreements."

     Debt instruments,  non-voting stock,  options and warrants for voting stock
that have not yet been exercised,  insulated limited partnership interests where
the limited partner is not "materially involved" in the media-related activities
of the  partnership,  and minority voting stock interests in corporations  where
there is a single holder of more than 50% of the outstanding  voting stock whose
vote is  sufficient  to  affirmatively  direct the  affairs of the  corporation,
generally  do not subject  their  holders to  attribution.  The FCC's rules also
specify other exceptions to these general principles for attribution. The FCC is
currently  evaluating  whether to: (i) raise the benchmark for voting stock from
five to ten percent,  (ii) raise the benchmark for passive investors from ten to
twenty percent, (iii) continue the single 50% stockholder exception, and/or (iv)
attribute  non-voting stock or perhaps  non-voting stock interests when combined
with other rights such as voting shares or contractual relationships.

     The Communications Act and FCC rules generally restrict ownership operation
or control of, or the common  holding of  attributable  interests  in, (i) radio
broadcast stations above certain limits servicing the same local market,  (ii) a
radio broadcast  station and a television  broadcast  station servicing the same
local market,  and (iii) a radio broadcast station and a daily newspaper serving
the same local  market.  These rules include  specific  signal  contour  overlap
standards to determine  compliance.  Under these  "cross-ownership"  rules,  the
Company,  absent  waivers,  would not be  permitted  to acquire an  attributable
interest in any daily  newspaper or television  broadcast  station (other than a
low-powered  television station) in a local market where it then owned any radio
broadcast station, or where its stockholders,


                                       58

<PAGE>


officers or directors had an attributable  interest. The FCC's rules provide for
the liberal grant of a waiver of the rule prohibiting  common ownership of radio
and television  stations in the same geographic  market in the top 25 television
markets if certain  conditions are satisfied,  and the FCC will consider waivers
in other markets under more restrictive standards.  The FCC is reviewing its ban
on the common ownership of a radio station and a television station or newspaper
including  extending the policy of liberal waivers of common  ownership of radio
and television stations to the top 50 television markets.

     Although current FCC nationwide  radio broadcast  ownership rules allow one
entity to own, control or hold attributable  interests in an unlimited number of
FM radio  stations and AM radio stations  nationwide,  the FCC's rules limit the
number of radio broadcast stations in local markets in which a single entity may
own an attributable interest as follows:

     o    In a radio market with 45 or more commercial  radio stations,  a party
          may own,  operate,  or control up to 8 commercial radio stations,  not
          more than 5 of which are in the same service (AM or FM).

     o    In a radio market with between 30 and 44 (inclusive)  commercial radio
          stations,  a party may own,  operate,  or control  up to 7  commercial
          radio  stations,  not more than 4 of which are in the same service (AM
          or FM).

     o    In a radio market with between 15 and 29 (inclusive)  commercial radio
          stations,  a party may own,  operate,  or control  up to 6  commercial
          radio  stations,  not more than 4 of which are in the same service (AM
          or FM).

     o    In a radio market with 14 or fewer commercial radio stations,  a party
          may own,  operate,  or control up to 5 commercial radio stations,  not
          more than 3 of which are in the same service (AM or FM), except that a
          party may not own,  operate,  or  control  more than 50 percent of the
          radio stations in such market.

     Because of these multiple and  cross-ownership  rules,  if a stockholder of
Radio One holds an  "attributable"  interest  in Radio  One,  such  stockholder,
officer or  director  may  violate the FCC's rules if such person or entity also
holds  or  acquires  an  attributable  interest  in  other  television  or radio
stations, or in daily newspapers,  depending on the number and location of those
radio stations and the location of those television  broadcast stations or daily
newspapers.  If an  attributable  stockholder,  officer or director of Radio One
violates any of these ownership  rules, the Company may be unable to obtain from
the FCC one or more authorizations  needed to conduct its radio station business
and may be unable to obtain FCC consents  for certain  future  acquisitions.  As
long as one  person or entity  holds  more than 50% of the  voting  power of the
Common  Stock  of the  Company  where  the  vote of such  person  or  entity  is
sufficient  to  affirmatively  direct  the  affairs  of  the  Company,   another
stockholder,  unless serving as an officer and/or director,  generally would not
hold an  attributable  interest in Radio One. As of March 15, 1997,  Ms.  Hughes
owned  approximately  54.2% of the total voting power of the Common Stock of the
Company. However, if the Warrants are exercised, Ms. Hughes ownership is reduced
to approximately  26.3% and no one person or entity would hold sufficient voting
power to direct the affairs of the Company.

     In  addition,  the FCC has a  "cross-interest"  policy  that under  certain
circumstances could prohibit a person or entity with an attributable interest in
a broadcast station,  daily newspaper or cable system from having a "meaningful"
non-attributable interest in another broadcast station or daily newspaper in the
same local market.  "Meaningful"  interests  could include,  among other things,
significant equity interests (including  non-voting stock, voting stock, limited
partnership  and  limited  liability  company   interests)  and  key  management
positions.  The FCC has  issued a further  notice of  proposed  rulemaking  in a
long-pending  proceeding  under which the FCC is considering  whether and how to
modify this policy.

     Programming and Operation.  The Communications Act requires broadcasters to
serve the  "public  interest."  Since the late  1980's,  the FCC  gradually  has
relaxed or  eliminated  many of the more  formalized  procedures it developed to
promote the broadcast of certain types of programming responsive to the needs of
a radio station's community.  Nevertheless, a broadcast licensee continues to be
required to


                                       59

<PAGE>


present programming in response to community  problems,  needs and interests and
to maintain  certain  records  demonstrating  its  responsiveness.  The FCC will
consider complaints from listeners about a broadcast station's  programming when
it evaluates the licensee's renewal application,  but listeners' complaints also
may be filed and  considered at any time.  Stations also must follow various FCC
rules that regulate, among other things, political advertising, the broadcast of
obscene or indecent programming,  sponsorship  identification,  the broadcast of
contests  and  lotteries  and  technical  operation  (including  limits on human
exposure to radio  frequency  radiation).  From time to time,  complaints may be
filed against the Company's radio stations alleging violations of these or other
rules.  One  complaint  is pending  against the Company  alleging  indecent  and
obscene  broadcasts on radio station  WOL-AM during 1993.  The Company  believes
that this complaint will not result in either monetary forfeitures of a material
nature or any other  regulatory  action  which might have a  materially  adverse
effect on the Company's radio stations or FCC licenses.

     In addition,  licensees  must develop and  implement  programs  designed to
promote equal  employment  opportunities  and must submit  reports to the FCC on
these  matters   annually  and  in  connection   with  the  licensee's   renewal
application.  The FCC rules also prohibit a broadcast licensee from simulcasting
more than 25% of its  programming on another radio station in the same broadcast
service (that is, AM/AM or FM/FM). The simulcasting  restriction  applies if the
licensee owns both radio  broadcast  stations or owns one and programs the other
through a local  marketing  agreement,  provided  that the contours of the radio
stations  overlap in a certain  manner.  Failure to observe these or other rules
and policies can result in the imposition of various sanctions,  including fines
or  conditions,  the grant of "short" (less than the maximum eight year) renewal
terms or, for particularly egregious violations, the denial of a license renewal
application or the revocation of a license.

     Local  Marketing  Agreements.  Often radio stations enter into LMAs or time
brokerage agreements.  These agreements take various forms. Separately owned and
licensed  radio  stations may agree to function  cooperatively  in  programming,
advertising  sales and other matters,  subject to compliance  with the antitrust
laws and the FCC's  rules  and  policies,  including  the  requirement  that the
licensee of each radio station maintain independent control over the programming
and  other  operations  of its own  radio  station.  One type of time  brokerage
agreement is a programming agreement between two separately owned radio stations
that serve a common  service  area  whereby the  licensee  of one radio  station
programs substantial portions of the broadcast day of the other licensee's radio
station (subject to ultimate editorial and other controls being exercised by the
radio  station  licensee)  and  sells  advertising  time  during  these  program
segments.   The  FCC  has  held  that  such   agreements   do  not  violate  the
Communications  Act as long as the licensee of the radio broadcast  station that
is being  substantially  programmed  by another  entity (i)  remains  completely
responsible for, and maintains control over, the operation of its radio station,
and (ii) otherwise  ensures the radio  station's  compliance with applicable FCC
rules and policies.

     A radio  broadcast  station that brokers  time on another  radio  broadcast
station or engages in a time brokerage  agreement with a radio broadcast station
in the same market will be considered to have an attributable ownership interest
in the brokered radio station for purposes of the FCC's local  ownership  rules,
if the time brokerage  arrangement  covers more than 15% of the brokered  weekly
broadcast  hours. As a result,  a radio  broadcast  station may not enter into a
time  brokerage  agreement  that  allows  it to  program  more  than  15% of the
broadcast time, on a weekly basis, of another local radio broadcast station that
it could not own under the FCC's  local  multiple  ownership  rules.  The FCC is
considering   whether  it  should  treat  as  attributable   multiple   business
arrangements  among local radio stations such as joint sales accompanied by debt
financing.  Also,  as  described  above,  FCC rules  prohibit a radio  broadcast
licensee from  simulcasting  more than 25% of its  programming  on another radio
broadcast  station in the same broadcast service (that is, AM/AM or FM/FM) where
the two radio stations serve substantially the same geographic area, whether the
licensee  owns both radio  stations or owns one radio  station and  programs the
other through a time brokerage  agreement.  Thus far, the FCC has not considered
what relevance,  if any, a time brokerage agreement may have upon its evaluation
of a licensee's  performance  at renewal time. On February 8, 1997,  the Company
entered  into an LMA with the  then-owner  of WPHI-FM in  Philadelphia.  The LMA
allowed the Company to program WPHI-FM 24 hours a day,


                                       60
<PAGE>


seven  days a week,  and  continued  in  effect  until the  consummation  of the
Philadelphia  Acquisition on May 19, 1997.  Radio One may enter into  additional
LMAs in the future.

     In 1985, the FCC adopted rules  regarding human exposure to levels of radio
frequency  ("RF")  radiation.  These  rules  require  applicants  for renewal of
broadcast licenses or modification of existing licenses to inform the FCC at the
time of filing such applications  whether an existing  broadcast  facility would
expose people to RF radiation in excess of certain  guidelines.  The FCC adopted
more restrictive  radiation  limits which are to become  effective  September 1,
1997.

     Digital Audio  Broadcasting.  The FCC recently has allocated  spectrum to a
new technology,  digital audio broadcasting,  to deliver  satellite-based  audio
programming to a national or regional audience and issued  regulations for a DAB
service on March 3, 1997. DAB may provide a medium for the delivery by satellite
or terrestrial means of multiple new audio programming formats with compact disc
quality  sound to local  and  national  audiences.  It is not known at this time
whether  this  technology  also  may be used in the  future  by  existing  radio
broadcast stations either on existing or alternate broadcasting frequencies.  In
addition,  applicants  who applied to the FCC for  authority  to offer  multiple
channels  of  digital,  satellite-delivered  S-Band  aural  services  that could
compete with  conventional  terrestrial  radio  broadcasting  participated in an
auction of the spectrum  reserved for DAB held in April 1997.  Two licenses were
awarded through the auction pursuant to which the licensees will be permitted to
sell  advertising and lease  channels.  The FCC's rules require that the service
begin by 2001 and be fully  operational by 2003.  These satellite radio services
use  technology  that may permit  higher  sound  quality  than is possible  with
conventional  AM  and FM  terrestrial  radio  broadcasting.  Recently,  the  FCC
proposed  to  establish a new  Wireless  Communications  Service  ("WCS") in the
2305-2320 and 2345-2360 MHZ bands (the "WCS Spectrum"). The FCC also proposed to
award one or more  licenses for the WCS Spectrum by  competitive  bidding  using
multiple  round  electronic  auction  procedures  which  occurred in April 1997.
Licensees  would be  permitted  to provide  any fixed,  mobile,  radio  location
services,   or  digital   satellite   radio  service  using  the  WCS  Spectrum.
Implementation of DAB would provide an additional audio programming service that
could compete with the Company's  radio stations for  listeners,  but the effect
upon the Company cannot be predicted.

SUBSIDIARIES AND RELATED ENTITIES

     The FCC licenses for each of the radio  stations  operated by Radio One are
held by Radio One  Licenses,  Inc. a  Delaware  corporation  and a  wholly-owned
subsidiary of the Company  ("License  Company").  License Company holds no other
material assets.  The Company does not have any subsidiaries  other than License
Company but it may have other subsidiaries in the future.

TRADEMARKS AND PATENTS

     Radio One owns numerous  domestic  trademark  registrations,  a few pending
trademark applications and a registered copyright related to the business of the
Company's  radio  stations.  Radio  One  does  not own  any  patents  or  patent
applications.  The Company's management does not believe that any of Radio One's
trademarks,  or its  copyright,  are  material  to  the  Company's  business  or
operations.

PROPERTIES AND FACILITIES

     In  addition  to Radio  One's  principal  executive  offices,  the types of
properties  required to support each of the  Company's  radio  stations  include
offices,  studios,  transmitter  sites and antenna  sites.  The Company owns and
leases  transmitter  and antenna  sites in the  Baltimore  market,  and owns and
leases  transmitter  and antenna sites for its radio stations in the Washington,
D.C. market and for WPHI-FM.

     Radio One leases its current principal  executive offices which are located
in the office building located at 5900 Princess Garden Parkway, Lanham, Maryland
(the  "Lanham  Offices").  The  Company  expects  to move  the  studios  for the
Company's  Washington,  D.C. radio stations within such offices later this year.
The Lanham  Offices are leased from National Life Insurance  Company,  a Vermont
corporation,  pursuant to a lease  agreement  (the "Lanham  Lease").  The Lanham
Lease has a term of fifteen years with lease payments of  approximated  $198,000
per annum at lease commencement, increasing to


                                       61

<PAGE>


approximately  $390,000 per annum by lease expiration,  payable in equal monthly
installments. It is anticipated the Company will spend an estimated $1.3 million
in tenant improvements and new equipment in connection with taking possession of
the  Lanham  Offices  in May 1997 in order to  adequately  equip the space  with
office  and studio  amenities  to be used by the  Company.  The  Company  has an
option,  which has been exercised,  to purchase the office  building  located at
5900 Princess Garden Parkway,  Lanham, Maryland (the "Lanham Building") in which
the Lanham Offices are located.  If the average  monthly  building rents for the
Lanham  Building for July and August 1997 equal or exceed a stated minimum gross
rent amount,  the closing of the Company's  purchase of the Lanham Building will
occur on  September  30, 1997.  If the minimum  gross rent amount is not met for
such period,  the Company may waive the minimum gross rent condition and proceed
to close the  purchase of the Lanham  Building or elect to postpone the closing,
on a  month-to-month  basis,  until the  average  monthly  building  rents for a
two-month  period equal or exceed the minimum gross rent amount.  If the minimum
gross rent condition has not been met and therefore the closing has not occurred
on or prior to July 31,  1998,  or if, prior to receipt of notice that the gross
rent condition has been met, the Company  delivers  written notice that it shall
not proceed to closing on or before such date, the Company shall have no further
obligation  to  purchase  the Lanham  Building  and the seller  shall pay to the
Company an amount, not to exceed $240,000,  equal to the Company's  expenditures
for tenant improvements to the Lanham Building. The Company may assign its right
to purchase the Lanham  Building to Mr.  Liggins or an entity  controlled by Mr.
Liggins and has agreed to provide to the holders of the Senior  Preferred  Stock
an opportunity  to purchase an interest in the Lanham  Building in the event the
Company or its assignee  consummates  the purchase of the Lanham  Building.  See
"Certain Transactions-Office Leases."

     Radio One leases  office  space and studio  facilities  for its  Baltimore,
Maryland radio  stations,  which are located at 100 St. Paul Street,  Baltimore,
Maryland (the "Baltimore  Lease") from Chalrep Limited  Partnership,  a Maryland
limited partnership  controlled by Ms. Hughes and Mr. Liggins  ("Chalrep").  The
Baltimore  Lease has a term of ten years  expiring  October  31,  2003,  with an
option to extend the term an additional five years under certain conditions. The
Baltimore  Lease  provides  for lease  payments of $96,000 per annum  during the
first five years and  $120,000 per annum during years six through ten. The lease
payments  under the Baltimore  Lease are payable in equal monthly  installments.
Under the Baltimore  Lease,  the Company is also  responsible for a share of the
real estate taxes, operating costs and administrative  expenses allocable to the
Company  pursuant to a formula  contained in the Baltimore  Lease.  See "Certain
Transactions-Office Leases."

     The  Company  owns  substantially  all of its other  equipment,  consisting
principally of transmitting antennae, transmitters,  studio equipment and office
equipment.  The towers,  antennae and other  transmission  equipment used by the
Company's radio stations are generally in good condition, although opportunities
to upgrade facilities are periodically reviewed.

     The  Company  believes  that  its  facilities  for its  radio  stations  in
Washington,  D.C.,  Baltimore,  Maryland  and  Philadelphia,   Pennsylvania  are
suitable and of adequate size for its current and intended purposes.

LEGAL PROCEEDINGS

     There are no legal  proceedings  pending or threatened to which the Company
is a party or to which any of its  properties  are  subject,  other than routine
litigation incidental to its business which either is covered by insurance or is
not expected to have a material adverse effect on the Company.


                                       62
<PAGE>

                                  MANAGEMENT


DIRECTORS AND EXECUTIVE OFFICERS

     The executive officers and directors of the Company,  as well as additional
information with respect to those persons, are set forth in the table below. All
directors  serve  for the  term  for  which  they are  elected  or  until  their
successors   are  duly  elected  and  qualified  or  until  death,   retirement,
resignation  or  removal.  The  Company  anticipates  entering  into  employment
agreements  with each of the  executive  officers  of the  Company as  described
below. The executive officers and directors of Radio One are:






<TABLE>
<CAPTION>
             NAME                   AGE     POSITION
- ---------------------------------   -----   -----------------------------------------------------
<S>                                 <C>     <C>
Catherine L. Hughes(a)  .........    50     Chairperson of the Board and Director
Alfred C. Liggins, III(a)  ......    32     Chief Executive Officer, President and Director
Scott R. Royster  ...............    33     Executive Vice President and Chief Financial Officer
Terry L. Jones(b) ...............    50     Director
Brian W. McNeill(b)  ............    41     Director
P. Richard Zitelman(b)  .........    42     Director
</TABLE>


- ----------

(a)  Mr. Alfred C. Liggins, III is the son of Ms. Catherine L. Hughes.

(b)  Member of the Compensation Committee.


     Ms. Hughes has been  Chairperson of the Board,  Secretary and a Director of
Radio One since 1980, and was Chief Executive  Officer of Radio One from 1980 to
1997.  She was one of the  founders of Radio One's  predecessor  in 1980.  Since
1980,  Ms.  Hughes has worked in various  capacities  for the Company  including
President,  General Manager, General Sales Manager and talk show host. She began
her  career  in radio as the  General  Sales  Manager  of  WHUR-FM,  the  Howard
University-owned, urban-contemporary radio station.

     Mr.  Liggins  has  been  Chief Executive Officer since 1997, and President,
Treasurer  and  a  Director  of  Radio  One  since  1989. Mr. Liggins joined the
Company  in  1985  as  an  Account Manager at WOL-AM. In 1987 he was promoted to
General  Sales  Manager and promoted again in 1988 to General Manager overseeing
the   Company's  Washington,  D.C.  operations.  In  1989,  Mr.  Liggins  became
President  of  Radio  One  and  engineered  the  Company's  expansion into other
markets.   Mr.   Liggins   is   a   1995  graduate  of  the  Wharton  School  of
Business/Executive M.B.A. Program.

     Mr. Royster has been Executive Vice President of the Company since 1997 and
Chief Financial Officer of the Company since 1996. Prior to joining the Company,
he served as an  independent  consultant  to Radio One.  From 1995 to 1996,  Mr.
Royster was a principal at TSG Capital Group,  LLC, a private equity  investment
firm located in Stamford, Connecticut, which has been an investor in the Company
since 1987. Mr. Royster has also served as an associate and later a principal at
Capital Resource  Partners from 1992 to 1995, a private capital  investment firm
in Boston, Massachusetts, and as an analyst at Chemical Banking Corporation (now
Chase Banking  Corporation)  and a Senior Analyst at Chemical  Venture  Partners
(now Chase Venture  Partners)  from 1987 to 1990. Mr. Royster is a 1987 graduate
of Duke University and a 1992 graduate of Harvard Business School.

     Mr.  Jones  has  been  a  director of Radio One since 1995. Since 1990, Mr.
Jones  has  been  President  of  Syndicated Communications, Inc. ("Syncom I"), a
communications   venture  capital  investment  company,  and  its  wholly  owned
subsidiary,  Syncom.  He  joined Syncom I in 1978 as a Vice President. Mr. Jones
serves  in  various  capacities,  including director, president, general partner
and  vice  president,  for  various  other entities affiliated with Syncom I. He
also  serves on the board of directors of the National Association of Investment
Companies,  Delta  Capital  Corporation, Sun Delta Capital Access Center and the
Southern  African  Enterprise Development Fund. Mr. Jones earned his B.S. degree
from  Trinity College, his M.S. from George Washington University and his M.B.A.
from Harvard Business School.

     Mr.  McNeill  has  been a director of Radio One since 1995. Since 1986, Mr.
McNeill  has  been  a  General  Partner  of  Burr,  Egan, Deleage & Co., a major
private  equity  firm which specializes in investments in the communications and
technology industries. He has served as a director in many private


                                       63
<PAGE>

radio  and  television  broadcasting  companies  such as Tichenor Media Systems,
OmniAmerica  Group,  Panache Broadcasting and Shockley Communications. From 1979
to  1986,  he  worked  at  the  Bank of Boston where he started and managed that
institution's  broadcast  lending group. Mr. McNeill is a graduate of Holy Cross
College  and  has  earned  an  M.B.A.  from  the  Amos  Tuck School at Dartmouth
College.

     Mr.  Zitelman  has been a director of Radio One since 1995. Since 1985, Mr.
Zitelman  has been the President and sole principal of the Zitelman Group, Inc.,
a  consulting  firm. Since 1984, Mr. Zitelman has been involved in the ownership
and  financial  oversight of various radio stations. Mr. Zitelman is currently a
principal  and Chief Financial Officer of Spring Broadcasting, L.L.C. which owns
and  operates  nine  radio  stations  in  four  markets.  From 1985 to 1994, Mr.
Zitelman  was  a  principal  of Media Capital, Inc., which invested in, operated
and  later  sold  various  radio  stations.  Mr.  Zitelman is a certified public
accountant  and  earned  his  B.S.  from  the  Wharton School of Business at the
University of Pennsylvania.


COMMITTEES OF THE BOARD OF DIRECTORS


     The  Company has formed an Audit  Committee  of the board of  directors  of
Radio  One,  and all of the  directors  serving  on  such  Audit  Committee  are
directors who are not employees of the Company. 


COMPENSATION OF DIRECTORS AND EXECUTIVE OFFICERS


     Compensation of Directors

     Non-officer  directors of the Company are reimbursed for all  out-of-pocket
expenses  related  to  meetings  attended.   Non-officer  directors  receive  no
additional  compensation for their services as directors of the Company,  except
for Mr. Zitelman, whose consulting firm bills the Company for the time he spends
attending board meetings at his standard hourly  consulting  rate. Mr. Zitelman,
through his consulting firm,  received a fee for consulting services rendered in
connection with the Philadelphia  Acquisition.  See "Certain  Transactions-Other
Affiliated  Transactions." Officers of the Company who serve as directors do not
receive compensation for their services as directors other than the compensation
they receive as officers of the Company.


     Executive Compensation

     The following  information  relates to  compensation of the Company's Chief
Executive  Officer  and  each  of  its  other  executive  officers  (the  "Named
Executives")  during the fiscal year ended  December  31,  1996.  The  following
information does not reflect any  compensation  awarded to, earned by or paid to
the Named Executives subsequent to December 31, 1996, except as may otherwise be
indicated.


                                       64
<PAGE>

                           SUMMARY COMPENSATION TABLE





<TABLE>
<CAPTION>
                                              ANNUAL COMPENSATION
                                      ------------------------------------
                                                                                OTHER
   NAME AND PRINCIPAL POSITION        YEAR        SALARY          BONUS      COMPENSATION
- -----------------------------------   ------   ---------------   ---------   -------------
<S>                                   <C>      <C>               <C>         <C>
Catherine L. Hughes ...............   1996     $  150,000        $  31,447   $   18,321
 Chairperson of the Board
 and Secretary
Alfred C. Liggins, III ............   1996        150,000                -       19,486
 Chief Executive Officer,
 President and Treasurer
Scott R. Royster ..................   1996         55,577(a)             -            -
 Executive Vice President and Chief
 Financial Officer
</TABLE>

(a) Mr. Royster  provided  consulting  services for the Company in July 1996 and
    joined the  Company as an employee in August  1996.  Disclosed  compensation
    represents  consulting  fees received by Mr.  Royster and the portion of his
    $125,000 annual salary paid during 1996.


EMPLOYMENT AGREEMENTS


     Ms. Catherine L. Hughes is the Company's  Chairperson of the Board. For the
fiscal year ended  December  31,  1996,  the Company  paid Ms.  Hughes an annual
salary of $150,000 and a bonus of $31,447 and  reimbursed  her in the  aggregate
amount of $18,321 for various expenses incurred by Ms. Hughes,  which represents
additional  compensation.  The Company  anticipates  entering into an employment
agreement  with Ms.  Hughes the terms of which would  provide for Ms.  Hughes to
serve as the Company's Chairperson of the Board with an annual base compensation
of $225,000, subject to an annual increase and an annual bonus at the discretion
of the  Company's  board of directors.  The Company  currently  compensates  Ms.
Hughes in accordance with such terms.

     Mr. Alfred C. Liggins,  III is the Company's  Chief  Executive  Officer and
President.  For the fiscal year ended  December 31,  1996,  the Company paid Mr.
Liggins an annual salary of $150,000 and reimbursed him in the aggregate  amount
of $19,486  for  various  expenses  incurred by Mr.  Liggins,  which  represents
additional  compensation.  The Company  anticipates  entering into an employment
agreement  with Mr.  Liggins the terms of which would provide for Mr. Liggins to
serve as the Company's Chief Executive Officer and President with an annual base
compensation  of $225,000,  subject to an annual increase and an annual bonus at
the  discretion  of the  Company's  board of  directors.  The Company  currently
compensates  Mr.  Liggins in  accordance  with such  terms.  The Company and Mr.
Liggins are currently  negotiating the terms of an equity incentive plan for Mr.
Liggins based upon certain performance criteria.


     Mr. Scott R. Royster is the Company's  Executive  Vice  President and Chief
Financial Officer. For the fiscal year ended December 31, 1996, the Company paid
Mr.  Royster  $48,077 of his annual  salary of $125,000 and $7,500 in consulting
fees. The Company anticipates  entering into a three-year  employment  agreement
with Mr.  Royster  pursuant to which Mr.  Royster will  continue to serve as the
Company's Chief Financial  Officer and will receive an annual base  compensation
of $165,000, subject to an annual increase and an annual bonus at the discretion
of the  Company's  board of directors.  The Company  currently  compensates  Mr.
Royster in accordance with the terms of such anticipated employment agreement.


401(K) PLAN

     The Company has adopted and maintains a defined  contribution  plan that is
qualified  pursuant  to  Sections  401(a)  and 401(k) of the Code.  All  regular
employees  who  have  been  employed  by the  Company  for at  least 90 days are
eligible to participate in the plan. For each employee who elects to participate
in  the  plan  and  makes  a  contribution  thereto,  the  Company  may  make  a
discretionary  matching  contribution  and/or  a  discretionary  profit  sharing
contribution on an annual basis.


                                       65
<PAGE>

                             PRINCIPAL STOCKHOLDERS

     The following table sets forth certain  information  immediately  following
consummation  of the  Transactions  which occurred on May 19, 1997 regarding the
Company's  capital stock,  including (a) the beneficial  ownership of the Common
Stock and the Senior  Preferred  Stock and (b) the  beneficial  ownership of the
Common Stock and Senior Preferred Stock by (i) each person  beneficially  owning
more than 5% of the outstanding  shares of Common Stock or the Senior  Preferred
Stock, (ii) each of Radio One's directors, (iii) each of the Named Executives in
the  table   under   "Management-Compensation   of   Directors   and   Executive
Officers-Summary  Compensation Table," and (iv) all of Radio One's directors and
executive officers as a group. See "Description of Capital Stock."

<TABLE>
<CAPTION>
                                            SHARES OF COMMON STOCK                                 SHARES OF SENIOR
                                              BENEFICIALLY OWNED,                                     PREFERRED
                                                    WITHOUT           SHARES OF COMMON STOCK   STOCK BENEFICIALLY OWNED
                                           GIVING EFFECT TO EXERCISE    BENEFICIALLY OWNED,    AFTER THE NOTES OFFERING
                                                    OF THE           GIVING EFFECT TO EXERCISE         AND THE
                                                  WARRANTS(A)           OF THE WARRANTS(A)     EXISTING NOTES EXCHANGE
                                           ------------------------- ------------------------- ------------------------
                                                        PERCENT OF                PERCENT OF                PERCENT OF
                                            NUMBER OF     SHARES      NUMBER OF     SHARES      NUMBER OF     SHARES
                                            SHARES(B)   OUTSTANDING   SHARES(B)   OUTSTANDING    SHARES     OUTSTANDING
                                           ----------- ------------- ----------- ------------- ----------- ------------
<S>                                          <C>            <C>        <C>            <C>        <C>           <C>
   
Catherine L. Hughes(c)(d)  ...............    75.00         54.2%       75.00         26.3%              -        -
Alfred C. Liggins, III(c)(d)  ............    62.45         45.1%       62.45         21.9%              -        -
Terry L. Jones(e)(f) .....................        -            -        36.12         12.7%      13,595.69      6.5%
Brian W. McNeill(g)(f)  ..................        -            -        29.52         10.3%      72,139.57     34.5
ALTA Subordinated Debt Partners III,
 L.P(h)(i)  ..............................        -            -        29.52         10.3%      72,139.57     34.5
Alliance Enterprise Corporation(h)(j)  ...        -            -        18.70          6.6%       9,126.55      4.4
BancBoston Investments Inc.(h)(k)   ......        -            -        20.15          7.1%      49,249.44     23.5
Capital Dimensions Venture Fund,
 Inc.(h)(l) ..............................        -            -        15.24          5.3%      37,258.14     17.8
Fulcrum Venture Capital Corporation(h)(m)         -            -        15.61          5.5%       9,650.09      4.6
Syncom Capital Corporation(h)(n) .........        -            -        36.12         12.7%      13,595.69      6.5
All Directors and Executive Officers of
 Radio One as a group(o)   ...............   137.45         99.3%      137.45         48.1%              -        -
</TABLE>
    

- ----------

(a)  The  "Warrants"  refer to the  amended  and  restated  warrants to purchase
     147.04  shares of Common Stock  issued by the Company on May 19, 1997.  The
     information as to beneficial  ownership is based on statements furnished to
     Radio One by the  beneficial  owners.  As used in this  table,  "beneficial
     ownership" means the sole or shared power to vote or direct the voting of a
     security, or the sole or shared investment power with respect to a security
     (i.e.,  the power to dispose of, or direct the disposition of, a security).
     Other than with respect to the Warrants,  a person is deemed as of any date
     to have  "beneficial  ownership"  of any security  that such person has the
     right to acquire within 60 days of such date. For purposes of computing the
     percentage  of  outstanding  shares held by each person named above,  other
     than with respect to the  Warrants,  any security  that such person has the
     right to acquire within 60 days of the date of the calculation is deemed to
     be  outstanding,  but is not  deemed  to be  outstanding  for  purposes  of
     computing the percentage ownership of any other person. The Company and Mr.
     Liggins are currently negotiating the terms of an equity incentive plan for
     Mr. Liggins based upon certain performance criteria.

(b)  The shares of Common Stock are subject to a voting  agreement  with respect
     to the  election  of  Radio  One's  directors  (which  is  included  in the
     Warrantholders' Agreement). See "Description of Capital Stock."

(c)  The  business  address  for such  persons is c/o Radio One,  5900  Princess
     Garden Parkway, 7th Floor, Lanham, Maryland 20706.

(d)  Ms. Hughes and Mr. Liggins may be deemed to share  beneficial  ownership of
     shares of capital  stock owned by each other by virtue of the fact that Ms.
     Hughes is Mr. Liggins' mother. Each of Ms. Hughes and Mr. Liggins disclaims
     such beneficial ownership.

(e)  Represents  immediately  exercisable  Warrants to purchase  36.12 shares of
     Common Stock held by Syncom.  Mr. Jones is the  President of Syncom and his
     address is c/o Syncom Capital Corporation, 8401 Colesville Road, Suite 300,
     Silver  Spring,  MD 20910.  Mr.  Jones  may be  deemed to share  beneficial
     ownership of shares of Common Stock issuable to Syncom upon exercise of the
     Warrants by virtue of his  affiliation  with Syncom.  Mr.  Jones  disclaims
     beneficial ownership in such shares.

(f)  Mr. Jones may be deemed to share  beneficial  ownership of shares of Senior
     Preferred  Stock  to be  owned  of  record  by  Syncom  by  virtue  of  his
     affiliation  with Syncom.  Mr. Jones disclaims any beneficial  ownership of
     such shares of Senior  Preferred  Stock. Mr. McNeill may be deemed to share
     beneficial ownership of Senior Preferred Stock to be owned of record

                                       66
<PAGE>

     by Alta  subsequent to the  consummation  of the Existing Notes Exchange by
     virtue of his affiliation  with Alta. Mr. McNeill  disclaims any beneficial
     ownership of such shares.

(g)  Represents  immediately  exercisable  Warrants to purchase  29.52 shares of
     Common Stock held by Alta  Subordinated Debt Partners III, L.P. Mr. McNeill
     is a general partner of Alta  Subordinated  Debt Partners III, L.P. and his
     address is c/o Alta  Subordinated  Debt Partners III, L.P., c/o Burr, Egan,
     Deleage & Co., One Post Office Square, Boston, MA 02109. Mr. McNeill may be
     deemed to share beneficial  ownership of shares of Common Stock issuable to
     Alta  Subordinated Debt Partners III, L.P. upon exercise of the Warrants by
     virtue of his affiliation  with Alta  Subordinated  Debt Partners III, L.P.
     Mr. McNeill disclaims any beneficial ownership of such shares.

(h)  The Warrants are subject to the terms of a Standstill Agreement dated as of
     May 19, 1997 among Radio One, the subsidiaries of Radio One, NationsBank of
     Texas,  N.A.,  the  Trustee,  and the  other  parties  named  therein  (the
     "Standstill  Agreement")  which provides,  among other things,  that for so
     long  as the New  Credit  Facility,  if  any,  or the  Exchange  Notes  are
     outstanding,  the Warrants are collectively only exercisable for up to (but
     not including) 50% of the Common Stock. Although the Warrants are currently
     exercisable,  the holders of a majority of the outstanding shares of Senior
     Preferred  Stock must  exercise  their  Warrants if any are to be exercised
     prior to the eighth anniversary of the Issue Date.

(i)  Represents  immediately  exercisable  Warrants to acquire  29.52  shares of
     Common Stock. The principal address of Alta Subordinated Debt Partners III,
     L.P. is c/o Burr, Egan,  Deleage & Co., One Post Office Square,  Boston, MA
     02109.

(j)  Represents  immediately  exercisable  Warrants to acquire  18.70  shares of
     Common Stock. The principal address of Alliance  Enterprise  Corporation is
     12655 N. Central Expressway, Suite 700, Dallas, TX 75243.

(k)  Represents  immediately  exercisable  Warrants to acquire  20.15  shares of
     Common Stock. The principal address of BancBoston Investments,  Inc. is 100
     Federal Street, 32nd Floor, Boston, MA 02110.

(l)  Represents  immediately  exercisable  Warrants to acquire  15.24  shares of
     Common Stock.  The principal  address of Capital  Dimensions  Venture Fund,
     Inc. is 2 Appletree Square, Suite 335-T, Minneapolis, MN 55425.

(m)  Represents  immediately  exercisable  Warrants to acquire  15.61  shares of
     Common Stock. The principal address of Fulcrum Venture Capital  Corporation
     is 300 Corporate Point, Suite 380, Culver City, CA 90230.

(n)  Represents  immediately  exercisable  Warrants to acquire  36.12  shares of
     Common Stock. The principal  address of Syncom Capital  Corporation is 8401
     Colesville Road, Suite 300, Silver Spring, MD 20910.

(o)  The shares of Common Stock set forth on this line do not include any shares
     of Common Stock or Senior  Preferred  Stock which Mr. Jones and Mr. McNeill
     may be deemed to beneficially own. See footnotes (e), (f) and (g), above.

                                       67
<PAGE>

                             CERTAIN TRANSACTIONS


RADIO ONE OF ATLANTA, INC.

     Mr.  Liggins,  who is the Chief  Executive  Officer  and  President  of the
Company,  is also the  President of Radio One of Atlanta,  Inc.,  which owns and
operates one radio  station in Atlanta and owns a minority  interest in Dogwood.
Dogwood holds an FCC construction  permit to establish  another radio station in
the Atlanta  area.  Mr.  Liggins has voting  control of ROA,  subject to certain
conditions, and owns approximately 47% of the outstanding capital stock of ROA.
See "Risk Factors-Potential Conflicts of Interest."

     The Company has entered  into a management  agreement  with ROA whereby the
Company provides  accounting,  financial and strategic  planning,  other general
management services and general programming support services to ROA and Dogwood.
In exchange for such corporate services,  the Company is paid an annual retainer
of  approximately  $100,000  and is  reimbursed  for  all  of its  out-of-pocket
expenses incurred in connection with the performance of such corporate services.
The  Company  believes  that the  compensation  paid to the  Company  under such
management  agreement and the other  material  terms thereof are not  materially
different than if the agreement were with an unaffiliated third party.

     In  addition,  Mr.  Liggins  received a lump sum fee of $50,000 from ROA in
April 1997 as  compensation  for  services he  personally  provided to ROA.  Mr.
Liggins has not previously  received any compensation  from ROA or Dogwood.  The
Company's Vice President of Programming,  Steve Hegwood, is also employed by ROA
and is paid a salary for  programming  ROA's  radio  station in  addition to the
salary he receives from the Company.  Mr. Hegwood utilized certain resources and
the services of certain  employees of the Company in performance of his services
for ROA.


OFFICE LEASES


     Lanham, Maryland

     The Company's  principal  executive offices for its Washington,  D.C. radio
stations  are located in the office  building  located at 5900  Princess  Garden
Parkway,  Lanham,  Maryland, and the studios for the Company's Washington,  D.C.
radio  stations will be moved within such offices  later this year.  The Company
leases these offices from National Life Insurance Company, a Vermont corporation
(the  "Landlord").  The Landlord  has granted the  Company,  and the Company has
exercised,  an option to purchase the Lanham Building for $3.75 million,  less a
credit of up to  $288,000  (related  to the tenant  improvements  the Company is
making to the Lanham  Offices,  and the rent  payments the Company is making for
the Lanham Offices) and subject to an increase attributable to the Company's pro
rata share of the costs paid by the Landlord in  connection  with  entering into
each lease of a portion of the Lanham Building.  If the average monthly building
rents for the Lanham  Building for July and August 1997 equal or exceed a stated
minimum gross rent amount,  the closing of the Company's  purchase of the Lanham
Building  will occur on September  30, 1997. If the minimum gross rent amount is
not met for such period,  the Company may waive the minimum gross rent condition
and proceed to close the  purchase  of the Lanham  Building or elect to postpone
the closing, on a month-to-month basis, until average monthly building rents for
a two-month period equal or exceed the minimum gross rent amount. If the minimum
gross rent condition has not been met and therefore the closing has not occurred
on or prior to July 31,  1998,  or if, prior to receipt of notice that the gross
rent condition has been met, the Company  delivers  written notice that it shall
not proceed to closing on or before such date, the Company shall have no further
obligation  to  purchase  the Lanham  Building  and the seller  shall pay to the
Company an amount, not to exceed $240,000,  equal to the Company's  expenditures
for tenant  improvements to the Lanham  Building.  The Company expects to assign
its right to purchase  the Lanham  Building to Mr.  Liggins in order to preserve
the Company's borrowing capacity. The holders of the Senior Preferred Stock will
be provided with an opportunity  to purchase an interest in the Lanham  Building
at the closing, if any, of the purchase of the Lanham Building. Mr. Liggins will
be assigned  the Lanham  Lease by the  Landlord at the  closing,  if any, of the
purchase of the Lanham  Building  and the Company  shall  continue to make lease
payments to Mr. Liggins (or such assignee).  In addition,  if the closing of the
purchase of the Lanham  Building  occurs,  Mr. Liggins (or his assignee) will be
required to pay the Company consideration, in


                                       68
<PAGE>

some form,  in an amount equal to an aggregate of $288,000.  Such  consideration
could take the form of a reduction in the Company's lease payment obligations in
respect  of the  Lanham  Offices,  the  transfer  of an  interest  in the Lanham
Building to the Company or some other form.  The Company's  management  believes
that the terms of the  Lanham  Lease are not  materially  different  than if the
agreement were with an  unaffiliated  third party with no option to purchase the
underlying property. See "Business-Properties."


     Baltimore, Maryland

     Radio  One  leases  office space located at 100 St. Paul Street, Baltimore,
Maryland  from  Chalrep,  a limited partnership controlled by Ms. Hughes and Mr.
Liggins.  The Company's management believes that the terms of this lease are not
materially  different  than  if  the  agreement  were with an unaffiliated third
party. See "Business-Properties."



NEWCO II ACQUISITION

   
     In August of 1997, a new  corporation  ("Newco II") which was formed at the
direction of Mr.  Liggins,  entered into a binding letter of intent with respect
to the  acquisition  of certain  radio  stations in the State of  Michigan  (the
"Newco II  Acquisition").  Under the  letter of  intent,  Newco II agreed to pay
$34,000,000  in cash,  $2,000,000  of which will be deposited in escrow upon the
execution of a  definitive  acquisition  agreement  and will be available to the
sellers as liquidated  damages if Newco II breaches its obligations  thereunder.
The Newco II  Acquisition  is  contingent  upon certain  matters,  including the
execution of a definitive  agreement and the receipt of final  approval from the
FCC for the transfer of the FCC licenses.  Although Mr.  Liggins may cause Newco
II to become a wholly owned subsidiary of the Company or assign its rights under
such letter of intent to the Company,  there can be no  assurance  that Newco II
will assign its rights under such letter of intent to the Company, or that Newco
II will  become a  subsidiary  of the  Company,  and if  Newco II does  become a
subsidiary of the Company,  there can be no assurance that Newco II would not be
designated as an Unrestricted Subsidiary.
    



OTHER AFFILIATED TRANSACTIONS

     The  Zitelman Group, Inc. received a fee of $50,000 for consulting services
rendered  in  connection  with the Philadelphia Acquisition. The Zitelman Group,
Inc.  is  wholly  owned by Mr. Zitelman, who serves as a member of the Company's
board  of directors and is a member of the Company's Compensation Committee. The
Zitelman  Group,  Inc.  also  receives consulting fees for the time Mr. Zitelman
spends  attending  the  Company's  board meetings and providing other consulting
services to the Company, at his standard hourly consulting rate.


                                       69
<PAGE>

                       DESCRIPTION OF THE EXCHANGE NOTES

     The Exchange  Notes offered  hereby will be issued as a separate  series of
Notes  pursuant to the  Indenture  dated as of May 15, 1997,  among the Company,
Radio One Licenses, Inc. and United States Trust Company of New York, as trustee
(the  "Trustee").  The  following  is a summary  of  certain  provisions  of the
Indenture  and the Exchange  Notes,  a copy of which  Indenture  and the form of
Exchange Notes may be obtained from the Company The following summary of certain
provisions of the  Indenture  does not purport to be complete and is subject to,
and is  qualified in its entirety by  reference  to, all the  provisions  of the
Indenture,  including the  definitions  of certain terms therein and those terms
made a part thereof by the Trust Indenture Act of 1939, as amended.  Definitions
of certain  capitalized  terms used in the following summary are set forth under
"-Certain Definitions."


GENERAL

     The  Notes  are  and the  Exchange  Notes  will  be,  senior  subordinated,
unsecured obligations of the Company, limited to $85,478,000 aggregate principal
amount, and will mature on May 15, 2004. The Senior Subordinated Notes will bear
cash  interest  from May 19,  1997 to and  including  May 15, 2000 at a rate per
annum of 7% on the aggregate  principal amount of the Senior Subordinated Notes,
and  after  May 15,  2000  until  maturity  at a rate  per  annum  of 12% on the
aggregate principal amount of the Senior  Subordinated  Notes.  Interest will be
payable  semi-annually  on May 15  and  November  15 of  each  year,  commencing
November  15,  1997,  to the  holders of record at the close of  business on the
preceding May 1 or November 1, as the case may be. The Senior Subordinated Notes
will bear interest on overdue principal and premium,  if any, and, to the extent
permitted  by law,  overdue  interest  at the rate per annum  shown on the front
cover of this Prospectus plus 2%. Interest on the Senior Subordinated Notes will
be computed on the basis of a 360-day year comprised of twelve 30-day months.

     The Exchange Notes will be issued only in fully  registered  form,  without
coupons,  in  denominations  of $1,000 and any  integral  multiple  thereof.  No
service  charge  will be made for any  registration  of  transfer or exchange of
Exchange Notes, but the Company may require payment of a sum sufficient to cover
any tax or other governmental charge payable in connection therewith.


OPTIONAL REDEMPTION

     Except as set forth in the following paragraph, the Exchange Notes will not
be redeemable  at the option of the Company  prior to May 15, 2001.  Thereafter,
the Exchange Notes will be subject to redemption,  at the option of the Company,
in whole or in part, at any time and from time to time upon not less than 30 nor
more  than 60 days'  notice  mailed to each  Holder's  registered  address.  The
Exchange Notes will be subject to redemption in amounts of $1,000 or an integral
multiple of $1,000 at the following  Redemption Prices (expressed as percentages
of principal amount) plus accrued and unpaid interest,  if any, to but excluding
the  Redemption  Date (subject to the right of Holders of record on the relevant
Regular Record Date to receive  interest due on an Interest Payment Date that is
on or prior to the  Redemption  Date),  if redeemed  during the 12-month  period
beginning on May 15 of each of the years indicated below:





<TABLE>
<CAPTION>
                         YEAR          REDEMPTION PRICE 
                         ------------ ----------------- 
                         <S>          <C>               
                         2001  ......       106%        
                         2002  ......       104%        
                         2003  ......       100%        
</TABLE>                 

     In  addition,  the  Company  may redeem in the  aggregate  up to 25% of the
original principal amount of Senior Subordinated Notes at any time and from time
to  time  prior  to May 15,  2000 at a  Redemption  Price  equal  to 112% of the
Accreted Value of the Senior Subordinated Notes plus accrued and unpaid interest
to the  Redemption  Date out of the net  proceeds of one or more  Public  Equity
Offerings;  provided, that at least $64,109,000 in aggregate principal amount of
Senior Subordinated Notes remains  outstanding  immediately after the occurrence
of any such  redemption  and that any such  redemption  occurs  within  180 days
following the closing of each such Public Equity Offering.


                                       70
<PAGE>

     In the case of any partial redemption, selection of the Senior Subordinated
Notes for redemption  will be made by the Trustee on a pro rata basis, by lot or
by such other method as the Trustee in its sole discretion shall deem to be fair
and  appropriate,  although  no Senior  Subordinated  Note of $1,000 in original
principal  amount or less shall be redeemed in part.  If any Exchange Note is to
be redeemed in part only,  the notice of  redemption  relating to such  Exchange
Note shall state the portion of the principal  amount thereof to be redeemed.  A
new Exchange Note in principal  amount equal to the unredeemed  portion  thereof
will be  issued  in the name of the  Holder  thereof  upon  cancellation  of the
original Exchange Note. On and after the Redemption Date, interest will cease to
accrue on Exchange Notes or portions of Exchange Notes called for redemption.


GUARANTEES


     The obligations of the Company  pursuant to the Exchange  Notes,  including
the repurchase  obligation resulting from a Change of Control, will be fully and
unconditionally  guaranteed,  jointly  and  severally,  on an  unsecured  senior
subordinated  basis, by the License  Subsidiary and each of the other Subsidiary
Guarantors pursuant to the Subsidiary Guarantees. Notwithstanding the foregoing,
each Subsidiary Guarantee will be limited to an amount not to exceed the maximum
amount that can be guaranteed by the  applicable  Subsidiary  Guarantor  without
rendering the Subsidiary Guarantee,  as it relates to such Subsidiary Guarantor,
voidable under  applicable  law relating to fraudulent  conveyance or fraudulent
transfer or similar  laws  affecting  the rights of  creditors  generally.  If a
Subsidiary Guarantee were to be rendered voidable, it could be subordinated by a
court to all other  indebtedness  (including  guarantees  and  other  contingent
liabilities)  of the  applicable  Subsidiary  Guarantor,  and,  depending on the
amount  of  such  indebtedness,   a  Subsidiary  Guarantor's  liability  on  its
Subsidiary  Guarantee  could be  reduced to zero.  See "Risk  Factors-Fraudulent
Transfer Statutes." 

     Pursuant to the Indenture,  a Subsidiary  Guarantor may  consolidate  with,
merge with or into, or transfer all or substantially all its assets to any other
Person to the extent described below under "-Limitation on Merger, Consolidation
and Sale of Assets;"  provided,  however,  that if such other  Person is not the
Company, such Subsidiary Guarantor's  obligations under its Subsidiary Guarantee
must be expressly assumed by such other Person.  However, upon the sale or other
disposition  (including  by way of  consolidation  or  merger)  of a  Subsidiary
Guarantor or the sale or disposition of all or substantially all the assets of a
Subsidiary  Guarantor  (in each case other than to an  Affiliate of the Company)
permitted  by the  Indenture,  such  Subsidiary  Guarantor  will be released and
relieved  from  all  its  obligations  under  its  Subsidiary   Guarantee.   See
"-Limitation on Merger, Consolidation and Sale of Assets."


SUBORDINATION

     The  Exchange  Notes  will,  to the extent set forth in the  Indenture,  be
subordinate  in right of  payment  to the prior  payment in full in cash or Cash
Equivalents of all Senior Debt.  Upon any payment or  distribution  of assets to
creditors  upon  any  liquidation,   dissolution,  winding  up,  reorganization,
assignment for the benefit of creditors, marshaling of assets or any bankruptcy,
insolvency  or similar  proceedings  of the Company,  the holders of Senior Debt
will first be entitled to receive payment in full of such Senior Debt in cash or
Cash  Equivalents  before the Holders of the Exchange  Notes will be entitled to
receive  any payment in respect of the  principal  of (and  premium,  if any) or
interest  on  the  Exchange  Notes.  In  the  event  that,  notwithstanding  the
foregoing,  the Trustee or the Holder of any Exchange  Note receives any payment
or distribution of assets of the Company of any kind or character before all the
Senior Debt is paid in full in cash or Cash  Equivalents,  then such  payment or
distribution  will be required  to be paid over or  delivered  forthwith  to the
trustee in bankruptcy or other Person making payment or  distribution  of assets
of the Company  for  application  to the  payment of all Senior  Debt  remaining
unpaid,  to the extent  necessary to pay the Senior Debt in full in cash or Cash
Equivalents.

     In the event that any of the  Exchange  Notes are  declared due and payable
prior to their stated maturity,  the holders of Senior Debt shall be entitled to
receive  payment in full in cash or Cash  Equivalents  of all Senior Debt before
the  holders of the  Exchange  Notes shall be entitled to receive any payment on
account of the  principal  of (or  premium,  if any) or interest on the Exchange
Notes or on account of the purchase or  redemption or other  acquisition  of the
Exchange Notes.


                                       71
<PAGE>

     The Company may not make any payments on account of the  Exchange  Notes or
on account of the purchase,  redemption or other  acquisition  of Exchange Notes
following the maturity (on the due date, upon  acceleration or otherwise) of any
Senior Debt until such Senior Debt is paid in full in cash or Cash  Equivalents.
The Company also may not make any payments on the account of the Exchange  Notes
or on account of the purchase or  redemption  or other  acquisition  of Exchange
Notes if there shall have occurred and be continuing a default in the payment of
Senior Debt (a "Payment  Default").  In addition,  if any default  (other than a
Payment  Default)  with respect to any  Designated  Senior Debt  permitting  the
holders  thereof  (or a  percentage  thereof or a trustee on behalf  thereof) to
accelerate the maturity  thereof (a  "Nonmonetary  Default") has occurred and is
continuing and the Company and the Trustee have received  written notice thereof
from the  representatives  of holders of such  Designated  Senior Debt, then the
Company may not make any payments (other than payments  previously made pursuant
to the  provisions  described  under  "-Defeasance")  on account of the Exchange
Notes or on  account of the  purchase  or  redemption  or other  acquisition  of
Exchange  Notes for a period (a "blockage  period")  commencing  on the date the
Company and the Trustee receive such written notice and ending on the earlier of
(x) 179 days after such date and (y) the date,  if any, on which the  Designated
Senior  Debt to which such  default  relates is  discharged  or such  default is
waived or otherwise  cured. In any event,  not more than one blockage period may
be  commenced  during any period of 360  consecutive  days and there  shall be a
period of at least 181 consecutive  days in each period of 360 consecutive  days
when no blockage period is in effect. No Nonmonetary Default that existed or was
continuing on the date of the  commencement  of any blockage period with respect
to the Designated  Senior Debt  initiating  such blockage period will be, or can
be, made the basis for the commencement of a subsequent blockage period,  unless
such  default  has  been  cured or  waived  for a  period  of not less  then 180
consecutive days. In the event that,  notwithstanding the foregoing, the Company
makes any payment to the Trustee or the Holder of any Exchange  Note  prohibited
by these subordination provisions, then such payment will be required to be paid
over and delivered forthwith to the holders of the Senior Debt remaining unpaid,
to the  extent  necessary  to pay in full in  cash or cash  equivalents  all the
Senior Debt.

     Each  Subsidiary  Guarantee will, to the extent set forth in the Indenture,
be subordinated in right of payment to the prior payment in full in cash or cash
equivalents of all Senior Debt of such Subsidiary  Guarantor and will be subject
to the rights of holders of Designated Senior Debt of such Subsidiary  Guarantor
to  initiate  blockage  periods  upon  terms  substantially  comparable  to  the
subordination  of  the  Exchange  Notes  to all  Senior  Debt  of  the  Company.
Consistent with the  subordination of the Subsidiary  Guarantees,  the Indenture
will provide that for purposes of any applicable  fraudulent transfer or similar
laws,  indebtedness  under  the  Credit  Agreement  will be  deemed to have been
incurred prior to the incurrence by any Subsidiary  Guarantor of its liabilities
under its Subsidiary Guarantee. See "Risk Factors-Fraudulent Transfer Statutes."

     By  reason  of such  subordination,  in the  event of  insolvency,  certain
creditors of the Company or a Subsidiary Guarantor who are not holders of Senior
Debt may  recover  less,  ratably,  than  holders of Senior Debt and may recover
more, ratably, than the Holders of the Exchange Notes.

     The subordination provisions described above will cease to be applicable to
the Exchange Notes and the Subsidiary Guarantees upon any defeasance or covenant
defeasance of the Exchange Notes as described under "-Defeasance".

     The  Company  and the  Subsidiary  Guarantors  expect  to incur  additional
Indebtedness  constituting Senior Debt. The Indenture does not prohibit or limit
the incurrence of additional  Senior Debt,  provided that the incurrence of such
Senior Debt is otherwise  permitted  thereunder  including under the limitations
described under "Certain  Covenants-Limitation on Incurrence of Indebtedness and
Issuance of Preferred Stock".


     The  Company  may from time to time create  Unrestricted  Subsidiaries  (as
defined),  the indebtedness of which would be effectively senior to the Exchange
Notes.  The Indenture does not prohibit or limit the incurrence of  indebtedness
of an  Unrestricted  Subsidiary  provided  that  such  indebtedness  constitutes
Unrestricted Subsidiary Indebtedness. 


                                       72
<PAGE>


BOOK-ENTRY, DELIVERY AND FORM


     The Exchange Notes will initially be issued in the form of one Global Note,
except as described below. The Global Note will be deposited  promptly after the
Expiration  Date with,  or on behalf  of,  The  Depository  Trust  Company  (the
"Depositary")  and  registered  in the  name of  Cede & Co.,  a  nominee  of the
Depositary.  Except as set forth below,  the Global Note may be transferred,  in
whole  and not in  part,  only  to the  Depositary  or  another  nominee  of the
Depositary.  Investors  may hold their  beneficial  interests in the Global Note
directly  through the  Depositary if they have an account with the Depositary or
indirectly through organizations which have accounts with the Depositary.

     The  Depositary  has advised the Company as follows:  The  Depositary  is a
limited-purpose trust company organized under the laws of the State of New York,
a member of the Federal  Reserve  System,  a "clearing  corporation"  within the
meaning  of the New  York  Uniform  Commercial  Code,  and a  "clearing  agency"
registered  pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934 (the "Exchange  Act"). The Depositary was created to hold securities
of institutions that have accounts with the Depositary  ("participants")  and to
facilitate  the clearance and  settlement of securities  transactions  among its
participants  in  such  securities  through  electronic  book-entry  changes  in
accounts of the participants, thereby eliminating the need for physical movement
of securities  certificates.  The Depositary's  participants  include securities
brokers and dealers,  banks, trust companies,  clearing corporations and certain
other  organizations.  Access  to the  Depositary's  book-entry  system  is also
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship with a participant,  whether
directly or indirectly.

     Upon the issuance of the Global Note,  the Depositary  will credit,  on its
book-entry  registration  and  transfer  system,  the  principal  amount  of the
Exchange Notes  represented by such Global Note to the accounts of participants.
Ownership  of  beneficial  interests  in the  Global  Note  will be  limited  to
participants or persons that may hold interests through participants.  Ownership
of  beneficial  interests in the Global Notes will be shown on, and the transfer
of those ownership  interests will be effected only through,  records maintained
by  the  Depositary   (with  respect  to   participants'   interests)  and  such
participants  (with respect to the owners of beneficial  interests in the Global
Note other than  participants).  The laws of some jurisdictions may require that
certain  purchasers of securities  take physical  delivery of such securities in
definitive  form.  Such  limits and laws may impair the  ability to  transfer or
pledge beneficial interests in the Global Note.

     So long as the  Depositary,  or its nominee,  is the registered  holder and
owner of the Global Note,  the  Depositary or such nominee,  as the case may be,
will be considered the sole legal owner and holder of the related Exchange Notes
for all purposes of such Exchange Notes and the  Indenture.  Except as set forth
below, owners of beneficial interests in the Global Note will not be entitled to
have the  Exchange  Notes  represented  by the Global Note  registered  in their
names,  will  not  receive  or be  entitled  to  receive  physical  delivery  of
certificated  Exchange Notes in definitive form and will not be considered to be
the owners of any Exchange Notes under the Global Note. The Company  understands
that under  existing  industry  practice,  in the event an owner of a beneficial
interest in the Global Note desires to take any action that the  Depositary,  as
the holder of the Global Note, is to take,  the Depositary  would  authorize the
participants  to take such action,  and that the  participants  would  authorize
beneficial  owners owning through such participants to take such action or would
otherwise act upon the instructions of beneficial owners owning through them.

     Payment of principal of and interest on Exchange  Notes  represented by the
Global Note  registered in the name of and held by the Depositary or its nominee
will be made to the  Depositary  or its  nominee,  as the  case  may be,  as the
registered owner and holder of the Global Note.

     The Company expects that the Depositary or its nominee, upon receipt of any
payment  of  principal   of  or  interest  on  the  Global  Note,   will  credit
participants'   accounts  with  payments  in  amounts   proportionate  to  their
respective  beneficial  interests in the principal  amount of the Global Note as
shown on the records of the Depositary or its nominee.  The Company also expects
that payments by participants  to owners of beneficials  interests in the Global
Note held through such  participants  will be governed by standing  instructions
and customary practices and will be the responsibility of such participants. The


                                       73
<PAGE>

Company  will not have any  responsibility  or  liability  for any aspect of the
records  relating  to, or  payments  made on account  of,  beneficial  ownership
interests  in the  Global  Note  for  any  Exchange  Note  or  for  maintaining,
supervising  or  reviewing  any records  relating to such  beneficial  ownership
interests or for any other aspect of the relationship between the Depositary and
its participants or the relationship between such participants and the owners of
beneficial interests in the Global Note owning through such participants.

     Unless  and  until it is  exchanged  in  whole or in part for  certificated
Exchange Notes in definitive form, the Global Note may not be transferred except
as a whole by the Depositary to a nominee of such  Depositary or by a nominee of
such Depositary to such Depositary or another nominee of such Depositary.

     Although the Depositary has agreed to the foregoing  procedures in order to
facilitate  transfers of interests in the Global Note among  participants of the
Depositary,  it is under no  obligation  to perform or continue to perform  such
procedures,  and such procedures may be  discontinued  at any time.  Neither the
Trustee nor the Company will have any  responsibility for the performance by the
Depositary or its  participants  or indirect  participants  of their  respective
obligations under the rules and procedures governing their operations.


     Certificated Securities

     The Exchange  Notes  represented  by the Global Note are  exchangeable  for
certificated  Exchange  Notes in definitive  form of like tenor as such Exchange
Notes  ("Certificated  Securities") in denominations of U.S. $1,000 and integral
multiples  thereof  if (i)  the  Depositary  notifies  the  Company  that  it is
unwilling or unable to continue as  Depositary  for the Global Note or if at any
time the Depositary ceases to be a clearing agency registered under the Exchange
Act, (ii) the Company in its  discretion at any time  determines not to have all
of the Exchange Notes evidenced by the Global Note or (iii) a default  entitling
the  holders of the  Exchange  Notes to  accelerate  the  maturity  thereof  has
occurred and is continuing.  Any Exchange Note that is exchangeable  pursuant to
the preceding sentence is exchangeable for Certificated  Securities  issuable in
authorized  denominations  and registered in such names as the Depositary  shall
direct.  Subject to the foregoing,  the Global Note is not exchangeable,  except
for a Global Note of the same  aggregate  denomination  to be  registered in the
name of the Depositary or its its nominee.

     Neither the  Company  nor the Trustee  shall be liable for any delay by the
Depositary  or any  participant  or  indirect  participant  in  identifying  the
beneficial  owners of the  Exchange  Notes,  and the Company and the Trustee may
conclusively  rely on, and shall be protected in relying on,  instructions  from
the Depositary for all purposes  (including with respect to the registration and
delivery,  and their respective  principal amounts,  of the Exchange Notes to be
issued).

     The  information  in  this  section   concerning  the  Depositary  and  the
Depositary's  book-entry  system has been  obtained  from such  sources that the
Company believes to be reliable. The Company will have no responsibility for the
performance  by  the  Depositary  or  its   participants  of  their   respective
obligations as described  hereunder or under the rules and procedures  governing
their respective operations.


SAME-DAY PAYMENT


     The  Indenture  will  require  that  payments in respect of Exchange  Notes
(including  principal,  premium and interest) be made by mailing a check to each
holder's registered  address;  provided,  however,  that payments shall be made,
upon request,  by wire transfer of immediately  available  funds to U.S.  dollar
accounts in a bank in the United States  specified by holders of Exchange  Notes
in an  aggregate  principal  amount of $1  million or more and  payments  to the
Depositary shall be made by wire transfer of immediately available funds.



                                       74
<PAGE>

CERTAIN COVENANTS

     The Indenture contains covenants including, among others, the following:

     Limitation  on  Certain  Asset  Sales.  The  Company will not, and will not
permit any of its Restricted Subsidiaries to:

          (i) sell, lease,  transfer,  convey or otherwise dispose of any assets
     (including  by way of a  sale-and-leaseback)  other  than  in the  ordinary
     course of business, or

          (ii)  issue  or  sell  Equity  Interests  of  any  of  its  Restricted
     Subsidiaries,

     in each  case,  whether  in a single  transaction  or a series  of  related
transactions, to any Person (other than (x) an issuance, sale, lease, conveyance
or disposal by a Restricted Subsidiary to the Company or one of its Wholly Owned
Restricted  Subsidiaries,  (y) an Asset Swap permitted by the covenant described
under  "-Limitation  on Asset Swaps" or (z) the sale of the Equity  Interests of
any Unrestricted Subsidiary) (each of the foregoing, an "Asset Sale"), unless:

          (x) the  Company or such  Restricted  Subsidiary,  as the case may be,
     receives consideration at the time of such Asset Sale at least equal to the
     Fair  Market  Value of the  assets or Equity  Interests  sold or  otherwise
     disposed of;

          (y) at least 80% of such consideration is in the form of cash and Cash
     Equivalents; and

          (z) if such Asset Sale  includes  Equity  Interests of any  Restricted
     Subsidiary,  100% of the Equity  Interests  of such  Restricted  Subsidiary
     owned  by the  Company  or any  other  Restricted  Subsidiary  are  sold or
     otherwise disposed of in such Asset Sale.

     Following  any Asset Sale,  the Company may elect to apply all or a portion
of the Net  Proceeds  from such Asset Sale,  within 360 days of such Asset Sale,
(a) to  permanently  reduce or satisfy any Senior  Debt (and,  in the event that
such Senior Debt is extended under a revolving  credit or similar  facility,  to
permanently  reduce the aggregate  commitments  thereunder as then in effect) or
(b) to acquire Broadcast  Assets.  Pending the final application of any such Net
Proceeds,  the Company  may  temporarily  reduce  Senior Debt or invest such Net
Proceeds in  Permitted  Investments  or to reduce  loans  outstanding  under any
revolving credit facility of the Company or any Restricted  Subsidiary.  Any Net
Proceeds  from an Asset Sale not applied to the  reduction  of Senior Debt or to
the  acquisition  of Broadcast  Assets as provided in the first sentence of this
paragraph,  upon  expiration of such 360-day period will be deemed to constitute
"Excess Proceeds."

     Whenever  aggregate Excess Proceeds realized since the Issue Date minus the
aggregate  purchase  price of Notes which have been the subject of any  previous
Offer to Purchase ("Net Excess Proceeds")  exceeds $5.0 million the Company will
commence  an Offer to  Purchase  within 30 days  after the date on which the Net
Excess  Proceeds  exceeded $5.0 million.  Such Offer to Purchase  shall be for a
principal  amount  of  Senior  Subordinated  Notes  then  outstanding  having an
aggregate  purchase price equal to such Net Excess  Proceeds in accordance  with
the procedures set forth in the Indenture.

     Notwithstanding the foregoing provisions of this covenant,  the Company and
the  Restricted  Subsidiaries  will not be required to apply any Net Proceeds in
accordance  with this  covenant  except to the  extent  that the  aggregate  Net
Proceeds  from all Asset  Sales which are not  applied in  accordance  with this
covenant exceeds $1.0 million.

     For the purpose of this covenant,  the following are deemed to be cash: (x)
the  assumption of Senior Debt of the Company or any  Restricted  Subsidiary and
the release of the Company or such  Restricted  Subsidiary from all liability on
such  Senior  Debt in  connection  with such Asset Sale  (other  than  customary
indemnification  provisions  relating thereto which do not involve the repayment
of funded  indebtedness)  and (y)  securities  received  by the  Company  or any
Restricted  Subsidiary  from the transferee  that are promptly  converted by the
Company or such Restricted Subsidiary into cash.

     Limitation  on  Asset  Swaps. The Company will not, and will not permit any
Restricted Subsidiary to, engage in any Asset Swaps, unless:


                                       75
<PAGE>

          (i) at the time of  entering  into the  agreement  to swap  assets and
     immediately  after giving effect to the proposed  Asset Swap, no Default or
     Event of Default shall have occurred and be continuing;


          (ii) at the time of  entering  into the  agreement  to swap assets and
     after giving pro forma  effect to the proposed  Asset Swap as if such Asset
     Swap had occurred at the beginning of the applicable  four-quarter  period,
     the  Company  would be  permitted  to incur  at least  $1.00 of  additional
     Indebtedness  under the Debt to EBITDA  Ratio test  described  below  under
     "-Limitation  on  Incurrence  of  Indebtedness  and  Issuance of  Preferred
     Stock";


          (iii) after giving pro forma  effect to the proposed  Asset Swap as if
     such Asset Swap had occurred at the  beginning of the four most recent full
     fiscal quarters ending  immediately prior to the date of the proposed Asset
     Swap,   the  ratio  of  (A)  EBITDA  of  the  Company  and  its  Restricted
     Subsidiaries on a consolidated  basis for such  four-quarter  period to (B)
     the  Consolidated  Cash Interest  Expense of the Company and its Restricted
     Subsidiaries for such four-quarter period exceeds 1.2 to 1.0; and


          (iv) the respective  Fair Market Values of the assets being  purchased
     and  sold  by  the  Company  or  any of  its  Restricted  Subsidiaries  are
     substantially  the same at the time of entering  into the agreement to swap
     assets.


     Limitation on Restricted  Payments.  (a) The Company will not, and will not
permit any Restricted Subsidiary,  directly or indirectly,  to make a Restricted
Payment if at the time the  Company  or such  Restricted  Subsidiary  makes such
Restricted  Payment:  (1) a Default shall have  occurred and be  continuing  (or
would result  therefrom);  (2) at the time of such Restricted  Payment and after
giving pro forma effect thereto as if such  Restricted  Payment had been made at
the beginning of the applicable  four-quarter  period,  the Company would not be
permitted to incur at least $1.00 of additional  Indebtedness  under the Debt to
EBITDA  Ratio  test  described   below  under   "-Limitation  on  Incurrence  of
Indebtedness  and Issuance of Preferred  Stock",  or (3) the aggregate amount of
such Restricted  Payment and all other Restricted  Payments since the Issue Date
would exceed the sum of:


          (A) an amount equal to the Company's  EBITDA  cumulated  from April 1,
     1997 to the end of the Company's most recently  ended full fiscal  quarter,
     taken as a single  accounting  period,  minus  1.4 times the sum of (i) the
     Company's  Consolidated  Interest  Expense from April 1, 1997 to the end of
     the Company's  most recently ended full fiscal  quarter,  taken as a single
     accounting period,  plus (ii) all dividends or other  distributions paid or
     made by the Company or any Restricted  Subsidiary on any Disqualified Stock
     of the Company or any of its Subsidiaries during such period;


          (B) the aggregate  Net Cash Proceeds  received by the Company from the
     issuance or sale of its Equity  Interests (other than  Disqualified  Stock)
     subsequent  to the  Issue  Date  (other  than  an  issuance  or  sale  to a
     Subsidiary of the Company and other than an issuance or sale to an employee
     stock ownership plan or to a trust established by the Company or any of its
     Subsidiaries for the benefit of their employees);


          (C) the amount by which  Indebtedness of the Company is reduced on the
     Company's  balance sheet upon the  conversion or exchange  (other than by a
     Subsidiary of the Company) subsequent to the Issue Date of any Indebtedness
     of the Company convertible or exchangeable for Equity Interests (other than
     Disqualified  Stock) of the  Company  (less the amount of any cash,  or the
     fair value of any property  distributed by the Company upon such conversion
     or  exchange  other than Equity  Interests  not  constituting  Disqualified
     Stock); and


          (D) an amount equal to the sum of (i) the net reduction in Investments
     in Unrestricted Subsidiaries resulting from dividends,  repayments of loans
     or advances or other  transfers  of assets,  in each case to the Company or
     any Restricted  Subsidiary  from  Unrestricted  Subsidiaries,  and (ii) the
     portion (proportionate to the Company's equity interest in such Subsidiary)
     of the fair market value of the net assets of an Unrestricted Subsidiary at
     the  time  such   Unrestricted   Subsidiary   is  designated  a  Restricted
     Subsidiary; provided, that the foregoing sum shall


                                       76
<PAGE>

     not  exceed,  in the case of any  Unrestricted  Subsidiary,  the  amount of
     Investments  previously  made (and treated as a Restricted  Payment) by the
     Company or any Restricted Subsidiary in such Unrestricted Subsidiary.


     (b)  Notwithstanding  the  provisions of the foregoing  paragraph  (a), the
foregoing paragraph (a) shall not prohibit:


          (i)  any   Restricted   Payment  made  out  of  the  proceeds  of  the
     substantially  concurrent  sale  of,  and  any  acquisition  of any  Equity
     Interest  of the Company  made by exchange  for,  Equity  Interests  of the
     Company (other than Disqualified  Stock and Capital Stock issued or sold to
     a Subsidiary  of the Company or an employee  stock  ownership  plan or to a
     trust established by the Company or any of its Subsidiaries for the benefit
     of their employees);  provided,  that (A) such Restricted  Payment shall be
     excluded in the  calculation  of the amount of Restricted  Payments and (B)
     the Net Cash Proceeds from such sale shall be excluded from the calculation
     of amounts under clause (3)(B) of paragraph (a) above;


          (ii)  any  purchase,  repurchase,   redemption,  defeasance  or  other
     acquisition or retirement for value of  Subordinated  Debt made by exchange
     for,  or out of the  proceeds  of the  substantially  concurrent  sale  of,
     Indebtedness  of the Company which is permitted to be Incurred  pursuant to
     the covenant described under "-Limitation on Incurrence of Indebtedness and
     Issuance of Preferred  Stock";  provided,  that such purchase,  repurchase,
     redemption,  defeasance or other  acquisition or retirement for value shall
     be excluded in the calculation of the amount of Restricted Payments;


          (iii)  dividends  paid  within 60 days  after the date of  declaration
     thereof if at such date of  declaration  such dividend  would have complied
     with  this  covenant;  provided,  that (A) at the time of  payment  of such
     dividend,  no Default  shall have  occurred  and be  continuing  (or result
     therefrom),  and (B) such dividend shall be included in the  calculation of
     the amount of Restricted Payments from and after such time;


          (iv) loans to members of management  of the Company or any  Restricted
     Subsidiary  the  proceeds  of which are used for a  concurrent  purchase of
     Equity  Interests of the Company or a capital  contribution  to the Company
     (provided  that the  proceeds  from such  purchase of Equity  Interests  or
     capital  contribution  shall be excluded  from the  calculation  of amounts
     under clause  (3)(B) of  paragraph  (a) above);  provided,  that such loans
     shall be included in the  calculation of the amount of Restricted  Payments
     from and after such time;


          (v) any principal payment on, or purchase,  redemption,  defeasance or
     other  acquisition  or retirement  for value of, any  Indebtedness  that is
     subordinated  by its terms to the Senior  Subordinated  Notes out of Excess
     Proceeds available for general corporate purposes after consummation of all
     required  purchases of Senior  Subordinated  Notes  pursuant to an Offer to
     Purchase,  provided,  that the amount of such payments shall be excluded in
     the  calculation  of the amount of Restricted  Payments from and after such
     time; and


          (vi)  repurchases of Equity Interests of the Company from any employee
     of the Company (other than a Principal  Shareholder)  whose employment with
     the  Company  has  ceased;  provided,  that the  aggregate  amount  of such
     repurchases shall not exceed $500,000 in any year;  provided further,  that
     the amount of such  payments  shall be included in the  calculation  of the
     amount of Restricted Payments from and after such time.


     Limitation on Incurrence of Indebtedness  and Issuance of Preferred  Stock.
The Company will not, and will not permit any of its Restricted Subsidiaries to,
Incur any Indebtedness  (including  Acquired Debt) or issue any preferred stock,
except that the Company may:


          (i) issue preferred stock that is not Disqualified  Stock at any time,
     and


          (ii) Incur  Indebtedness  or issue  Disqualified  Stock if the Debt to
     EBITDA Ratio of the Company and its Restricted  Subsidiaries at the time of
     Incurrence of such  Indebtedness  or issuance of such  Disqualified  Stock,
     after giving pro forma effect thereto, does not exceed 7.0 to 1.0; provided


                                       77
<PAGE>

   that any such  Indebtedness  (other than Senior Debt) Incurred by the Company
   shall,  at the time of Incurrence,  have a Weighted  Average Life to Maturity
   equal to or greater than the Weighted Average Life to Maturity of the Notes.

The  foregoing  limitations  will  not  apply  to the  Incurrence  of any of the
following:

     (a)  Indebtedness  consisting  of  Senior  Bank  Debt;  provided,  that the
aggregate  principal  amount  outstanding at any time under this clause (a) does
not exceed $10 million;

     (b) Existing Indebtedness;

     (c)  Indebtedness  represented  by the  Senior  Subordinated  Notes and the
Subsidiary Guarantees;

     (d) Refinancing Indebtedness, provided, that

               (1) the principal amount of such Refinancing  Indebtedness  shall
          not  exceed  the  principal   amount  of  Indebtedness  or  amount  of
          Disqualified  Stock  so  extended,   refinanced,   renewed,  replaced,
          substituted,  defeased  or  refunded  (plus  the  amount  of  expenses
          incurred and premiums paid in connection therewith),

               (2) with respect to Refinancing  Indebtedness of any Indebtedness
          other  than  Senior  Debt  or  Disqualified   Stock,  the  Refinancing
          Indebtedness  shall have a Weighted  Average Life to Maturity equal to
          or  greater  than  the  Weighted  Average  Life  to  Maturity  of  the
          Indebtedness   being   extended,   refinanced,    renewed,   replaced,
          substituted, defeased or refunded, and

               (3) with  respect to  Refinancing  Indebtedness  of  Indebtedness
          other than Senior Debt or any Disqualified  Stock incurred by: (i) the
          Company, such Refinancing  Indebtedness shall rank no more senior, and
          shall be at least as  subordinated,  in right of payment to the Senior
          Subordinated  Notes as the  Indebtedness  being extended,  refinanced,
          replaced,  renewed,  substituted,  defeased  or  refunded;  and (ii) a
          Subsidiary Guarantor, such Refinancing Indebtedness shall rank no more
          senior, and shall be at least as subordinated,  in right of payment to
          the  Subsidiary   Guarantee  of  such  Subsidiary   Guarantor  as  the
          Indebtedness   being   extended,   refinanced,    replaced,   renewed,
          substituted, defeased or refunded;

     (e)  intercompany  Indebtedness  between  the Company and any of its Wholly
Owned Restricted Subsidiaries;

     (f) Hedging Obligations, including interest rate swap obligations, that are
incurred in the ordinary course of business for the purpose of fixing or hedging
interest  rate  risk  with  respect  to any  floating  rate  Indebtedness  which
Indebtedness is permitted by the terms of the Indenture to be outstanding;

     (g)  guarantees  by  the  Company  and  the  Subsidiary  Guarantors  of any
Indebtedness  of the Company or any Restricted  Subsidiary  permitted under this
covenant;

     (h) Indebtedness of the Company or any Restricted  Subsidiary consisting of
indemnification,  adjustment of purchase price or similar  obligations,  in each
case incurred in connection with the disposition of any assets of the Company or
any Restricted Subsidiary; and

     (i)  Indebtedness of the Company or any of its Restricted  Subsidiaries (in
addition to  Indebtedness  permitted by clauses (b) - (h) of this section) in an
aggregate  principal  amount at any time  outstanding  that,  together  with any
Indebtedness incurred pursuant to clause (a) of this section, does not exceed $5
million.

     Limitation on Restricted Subsidiary Equity Interests.  The Company will not
permit any Restricted  Subsidiary to issue any Equity Interests,  except for (i)
Equity  Interests issued to and held by the Company or a Wholly Owned Restricted
Subsidiary,  and (ii) Equity  Interests issued by a Person prior to the time (A)
such Person becomes a Restricted Subsidiary, (B) such Person merges with or into
a Restricted  Subsidiary or (C) a Restricted Subsidiary merges with or into such
Person;  provided that such Equity Interests were not issued or incurred by such
Person in anticipation of the type of transaction contemplated by subclause (A),
(B) or (C).


                                       78
<PAGE>

     Limitation on Dividend and Other Payment Restrictions  Affecting Restricted
Subsidiaries.  The Company will not,  and will not permit any of its  Restricted
Subsidiaries to, directly or indirectly,  create or otherwise cause or suffer to
exist or become  effective any  encumbrance or restriction on the ability of any
Restricted Subsidiary to:

          (i) (a) pay dividends or make any other  distributions  to the Company
     or any other Restricted  Subsidiary (1) on its Equity Interests or (2) with
     respect to any other  interest or  participation  in, or  measured  by, its
     profits,  or (b) pay any  Indebtedness  owed to the  Company  or any  other
     Restricted Subsidiary,

          (ii) make loans or  advances  to the  Company or any other  Restricted
     Subsidiary, or

          (iii)  transfer any of its  properties or assets to the Company or any
     other Restricted  Subsidiary,  except for such encumbrances or restrictions
     existing under or by reason of:

          (A) any Existing Indebtedness;

          (B) applicable law;

          (C) any instrument  governing  Indebtedness  or Equity  Interests of a
     Person acquired by the Company or any of its Restricted  Subsidiaries as in
     effect  at  the  time  of  such  acquisition  (except  to the  extent  such
     Indebtedness  was incurred in connection with or in  contemplation  of such
     acquisition),  provided that (1) such  restriction is not applicable to any
     other Person or the  properties or assets of any other Person,  and (2) the
     consolidated net income (loss) of such acquired Person for any period prior
     to such acquisition shall not be taken into account in determining  whether
     such acquisition was permitted by the terms of the Indenture;

          (D) by reason of customary nonassignment  provisions in leases entered
     into in the ordinary course of business and consistent with past practices;

          (E) Purchase Money  Indebtedness for property acquired in the ordinary
     course of  business  that  only  impose  restrictions  on the  property  so
     acquired;

          (F) Refinancing  Indebtedness permitted under the Indenture,  provided
     that  the   restrictions   contained  in  the  agreements   governing  such
     Refinancing  Indebtedness  are no more  restrictive  in the aggregate  than
     those  contained  in  the  agreements   governing  the  Indebtedness  being
     refinanced immediately prior to such refinancing;

          (G) the Credit Agreement;

          (H) agreements relating to the financing of the acquisition of real or
     tangible  personal  property  acquired  after  the  date of the  Indenture,
     provided, that such encumbrance or restriction relates only to the property
     which is acquired and, in the case of any  encumbrance or restriction  that
     constitutes a Lien, such Lien constitutes a Purchase Money Lien; or

          (I) any restriction or encumbrance  contained in contracts for sale of
     assets in respect of the assets being sold pursuant to such contract.

     Transactions with Affiliates. The Company will not, and will not permit any
of its Restricted Subsidiaries to, directly or indirectly, sell, lease, transfer
or  otherwise  dispose of any of its  properties  or assets to, or purchase  any
property or assets from, or enter into any contract,  agreement,  understanding,
loan,  advance or guarantee  with,  or for the benefit of, any  Affiliate of the
Company or any  Restricted  Subsidiary  (each of the  foregoing,  an  "Affiliate
Transaction"), unless:

          (i) such Affiliate  Transaction is on terms that are no less favorable
     to the Company or the relevant Restricted  Subsidiary than those that would
     have been  obtained  in a  comparable  transaction  by the  Company or such
     Restricted Subsidiary with a non-Affiliated Person;

          (ii) such  Affiliate  Transaction  is  approved  by a majority  of the
     disinterested members of the Company's Board of Directors; and

          (iii) the Company delivers to the Trustee:

                                       79
<PAGE>

     (a) with respect to any Affiliate  Transaction involving aggregate payments
in  excess  of $1.0  million,  an  Officers'  Certificate  certifying  that such
Affiliate Transaction complies with clauses (i) and (ii) above; and

     (b) with  respect  to any  Affiliate  Transaction  (or  series  of  related
transactions) with an aggregate value in excess of $5.0 million, an opinion from
a nationally  recognized  investment  bank to the effect that the transaction is
fair to the  Company or the  Restricted  Subsidiary,  as the case may be, from a
financial point of view; provided that none of the following shall constitute an
Affiliate Transaction:

          (A) employment  arrangements (including customary benefits thereunder)
     entered into by the Company or any of its  Restricted  Subsidiaries  in the
     ordinary  course of business and  consistent  with the past practice of the
     Company or such Restricted Subsidiary;

          (B)  transactions  solely  between or among the Company and its Wholly
     Owned  Restricted  Subsidiaries  or solely  between or among  Wholly  Owned
     Restricted Subsidiaries;

          (C)  transactions   permitted  by  the  provisions  of  the  Indenture
     described above under "-Limitation on Restricted Payments;"

          (D) any  agreement  as in effect on the  Issue  Date or any  amendment
     thereto or any transaction  contemplated thereby (including pursuant to any
     amendment  thereto) and any  replacement  agreement  thereto so long as any
     such amendment or replacement  agreement is not more disadvantageous to the
     holders  of Senior  Subordinated  Notes in any  material  respect  than the
     original agreement as in effect on the Issue Date;

          (E) the existence of, or the  performance by the Company or any of its
     Restricted  Subsidiaries  of  its  obligations  under  the  terms  of,  any
     stockholders  agreement  (including any  registration  rights  agreement or
     purchase  agreement  related  thereto)  to which it is a party on the Issue
     Date;

          (F) services  provided to any  Unrestricted  Subsidiary of the Company
     for fees approved by the Board of Directors; and

          (G) the issuance,  sale or other  disposition  of any Equity  Interest
     (other   than   Disqualified   Stock)  of  the   Company,   including   any
     equity-related  agreements relating thereto such as registration rights and
     voting  agreements so long as such  agreements do not result in such Equity
     Interests being Disqualified Stock.

     Limitation on Senior  Subordinated Debt. The Company will not Incur (i) any
Indebtedness that is subordinate or junior in ranking in right of payment by its
terms to any Senior  Debt of the  Company  and senior in right of payment by its
terms to the  Senior  Subordinated  Notes or (ii) any  Secured  Debt that is not
Senior Debt unless  contemporaneously  therewith  effective provision is made to
secure the Senior  Subordinated Notes equally and ratably with such Secured Debt
for so long as such Secured Debt is secured by a Lien.

     The  Company  will not permit  any  Subsidiary  Guarantor  to Incur (i) any
Indebtedness  that is  subordinated  or junior in ranking in right of payment to
its Senior Debt and senior in right of payment to its  Subsidiary  Guarantee  or
(ii) any Secured Debt that is not Senior Debt unless contemporaneously therewith
effective  provision  is made to secure its  Subsidiary  Guarantee  equally  and
ratably  with such Secured Debt for so long as such Secured Debt is secured by a
Lien.

     SEC  Reports.  Notwithstanding  that the  Company may not be subject to the
reporting  requirements  of Section 13 or 15(d) of the Exchange Act, the Company
shall file with the SEC and provide the Trustee and Noteholders with such annual
reports and such  information,  documents  and other reports as are specified in
Sections 13 and 15(d) of the Exchange Act and  applicable to a U.S.  corporation
subject to such Sections, such information, documents and other reports to be so
filed and provided at the times  specified  for the filing of such  information,
documents and reports under such Sections.

     Ratings for Senior Subordinated Notes. The Company shall use its reasonable
best  efforts to obtain by June 30,  1998 the  publication  of  ratings  for the
Senior Subordinated Notes from Moody's Investors


                                       80
<PAGE>

Service,  Inc. and from  Standard and Poor's  Ratings Group (or any successor to
either of them) or, in the event that  either of such  entities  at such time no
longer  publishes  ratings  for  long-term  debt  securities,   then  any  other
nationally  recognized  statistical rating  organization (as defined in Rule 436
under the Securities Act).

     Change of Control.  Upon the occurrence of a Change of Control, the Company
will be required to commence an Offer to Purchase all Senior  Subordinated Notes
then  outstanding in accordance  with the procedures set forth in the Indenture.
The Company shall comply,  to the extent  applicable,  with the  requirements of
Section 14(e) of the Exchange Act and any other  securities  laws or regulations
in connection  with an Offer to Purchase Senior  Subordinated  Notes pursuant to
this  covenant.  To  the  extent  the  provisions  of  any  securities  laws  or
regulations  conflict with the  provisions of this  covenant,  the Company shall
comply with the  applicable  securities  laws and  regulations  and shall not be
deemed to have breached its obligations under this covenant by virtue thereof.

     The Change of Control purchase feature is a result of negotiations  between
the Company and the Initial  Purchasers.  Management has no present intention to
engage in a transaction  involving a Change of Control,  although it is possible
that the Company would decide to do so in the future. Subject to the limitations
discussed  below,  the  Company  could,  in  the  future,   enter  into  certain
transactions,  including acquisitions,  refinancings or other recapitalizations,
that would not  constitute  a Change of Control  under the  Indenture,  but that
could increase the amount of Indebtedness  outstanding at such time or otherwise
affect the Company's  capital  structure or credit ratings.  Restrictions on the
ability of the Company to incur  additional  Indebtedness  are  contained in the
covenants  described  under  "-Certain  Covenants-Limitation  on  Incurrence  of
Indebtedness and Issuance of Preferred Stock."

     Such  restrictions  can only be waived with the consent of the holders of a
majority in principal amount of the Senior  Subordinated Notes then outstanding.
Except for the limitations  contained in such covenants,  however, the Indenture
will not contain any  covenants  or  provisions  that may afford  holders of the
Senior  Subordinated  Notes  protection  in  the  event  of a  highly  leveraged
transaction.

     Future  indebtedness  of  the  Company  may  contain  prohibitions  on  the
occurrence  of  certain  events  that  would  constitute  a Change of Control or
require such indebtedness to be repurchased upon a Change of Control.  Moreover,
the exercise by the holders of their right to require the Company to commence an
Offer to Purchase the Senior Subordinated Notes could cause a default under such
indebtedness,  even  if the  Change  of  Control  itself  does  not,  due to the
financial  effect  of such  Offer  to  Purchase  on the  Company.  Finally,  the
Company's  ability  to pay cash to the  holders  of  Senior  Subordinated  Notes
following the  occurrence of a Change of Control may be limited by the Company's
then existing  financial  resources.  There can be no assurance that  sufficient
funds will be available  when  necessary to make an Offer to Purchase the Senior
Subordinated Notes. The provisions under the Indenture relative to the Company's
obligation  to make an Offer to  Purchase  the  Senior  Subordinated  Notes as a
result of a Change of Control may be waived or modified with the written consent
of the  holders of a majority  in  principal  amount of the Senior  Subordinated
Notes.

     Future Subsidiary Guarantors. The Company will (i) cause each Person which,
after the  Issue  Date,  becomes a Wholly  Owned  Restricted  Subsidiary  of the
Company to execute and deliver a  supplemental  indenture  and thereby  become a
Subsidiary   Guarantor   bound  by  the  Subsidiary   Guarantee  of  the  Senior
Subordinated  Notes  in the  form  set  forth  in the  Indenture  (without  such
Subsidiary  Guarantor  being  required to execute  and  deliver  its  Subsidiary
Guarantee  endorsed on the Senior  Subordinated  Notes) and (ii)  deliver to the
Trustee an Opinion of Counsel, in form and substance reasonably  satisfactory to
the Trustee,  that the Subsidiary  Guarantee of such  Subsidiary  Guarantor is a
valid and legally binding obligation of such Subsidiary Guarantor.

     The Subsidiary  Guarantors  will,  jointly and  severally,  unconditionally
guarantee the due and punctual  payment of the principal,  premium,  if any, and
interest on the Senior  Subordinated  Notes on an unsecured senior  subordinated
basis pursuant to the Subsidiary Guarantees as described under "-Subordination".
See "Risk  Factors-Fraudulent  Transfer Statutes." All Subsidiary Guarantors may
be released from their obligations under the Subsidiary  Guarantees as described
under  "-Defeasance",  and any  Subsidiary  Guarantor  may be released  from its
obligations  under its Subsidiary  Guarantee as described under  "-Limitation on
Merger, Consolidation and Sale of Assets."


                                       81
<PAGE>

LIMITATION ON MERGER, CONSOLIDATION AND SALE OF ASSETS

     (a) The Company may not  consolidate  or merge with or into (whether or not
the Company is the Surviving Person), or sell, assign,  transfer,  lease, convey
or otherwise  dispose of all or substantially all of its properties or assets in
one or more related transactions, to another Person, unless:

          (i) the Surviving Person is a corporation  organized or existing under
     the laws of the  United  States,  any  state  thereof  or the  District  of
     Columbia;

          (ii) the Surviving  Person (if other than the Company) assumes all the
     obligations of the Company under the Notes and the Indenture  pursuant to a
     supplemental indenture in a form reasonably satisfactory to the Trustee;

          (iii)  at the  time of and  immediately  after  such  Disposition,  no
     Default shall have occurred and be continuing;

          (iv) the Surviving  Person will, at the time of such  Disposition  and
     after giving pro forma effect thereto, be permitted to incur at least $1.00
     of  additional  Indebtedness  pursuant  to the Debt to  EBITDA  Ratio  test
     described   under   "-Certain   Covenants-Limitation   on   Incurrence   of
     Indebtedness and Issuance of Preferred Stock"; and

          (v) the Company  delivers to the Trustee an Officers'  Certificate and
     an Opinion of Counsel,  each  stating  that such  consolidation,  merger or
     transfer  and  such  supplemental   indenture  (if  any)  comply  with  the
     Indenture.

     (b) In the event of a sale of all or substantially all of the assets of any
Subsidiary Guarantor or all of the Equity Interests of any Subsidiary Guarantor,
by way of merger,  consolidation or otherwise,  then the Surviving Person of any
such merger or consolidation, or such Subsidiary Guarantor, if all of its Equity
Interests  are sold,  shall be released and relieved of any and all  obligations
under the Subsidiary Guarantee of such Subsidiary Guarantor if:


                    (1) the Person  surviving  such merger or  consolidation  or
               acquiring the Equity  Interests of such  Subsidiary  Guarantor is
               not a Restricted Subsidiary of the Company;

                    (2) the Net Proceeds from such sale are applied as described
               under "-Certain Covenants-Limitation on Certain Asset Sales"; and

                    (3)  such   Subsidiary   Guarantor  is  released   from  its
               guarantees of other Indebtedness of the Company or any Restricted
               Subsidiary.

     (c) Except as provided in the preceding sentence,  no Subsidiary  Guarantor
may  consolidate or merge with or into (whether or not such Person is Affiliated
with such Subsidiary Guarantor and whether or not the Guarantor is the Surviving
Person), or sell, assign, transfer, lease, convey or otherwise dispose of all or
substantially all of its assets in one or more related transactions,  to another
Person unless:

                    (1) the Surviving Person is the Company or one of its Wholly
               Owned Restricted Subsidiaries;

                    (2) the  Surviving  Person  is a  corporation  organized  or
               existing under the laws of the United  States,  any state thereof
               or the District of Columbia;

                    (3) the  Surviving  Person  (if  other  than the  Subsidiary
               Guarantor)   assumes  all  the   obligations  of  the  Subsidiary
               Guarantor under the Senior  Subordinated  Notes and the Indenture
               pursuant  to  a  supplemental  indenture  in  a  form  reasonably
               satisfactory to the Trustee; and

                    (4) at the time of and immediately  after such  Disposition,
               no Default shall have occurred and be continuing.

CERTAIN DEFINITIONS

     Set forth below are certain defined terms used in the Indenture.  Reference
is made to the  Indenture  for the  definition  of all other  Terms  used in the
Indenture.


                                       82
<PAGE>

     "Accreted Value" means, as of any date (the "Specified  Date"),  the amount
provided below for each $1,000 principal amount of Senior Subordinated Notes:

     (i) if the  Specified  Date occurs on one of the following  dates (each,  a
"Semi-Annual  Accrual Date"), the Accreted Value will equal the amount set forth
below for such Semi-Annual Accrual Date:





<TABLE>
<CAPTION>
                      SEMI-ANNUAL ACCRUAL DATE    ACCRETED VALUE  
                      -------------------------   --------------- 
                      <S>                         <C>             
                      November 15, 1997  ......      $  894.69    
                      May 15, 1998 ............         913.37    
                      November 15, 1998  ......         933.17    
                      May 15, 1999 ............         954.17    
                      November 15, 1999  ......         976.42    
                      May 15, 2000 ............       1,000.00    
</TABLE>              

          (ii) if the Specified Date occurs before the first Semi-Annual Accrual
     Date, the Accreted Value will equal the sum of (a) the original issue price
     for each $1,000  principal amount of Senior  Subordinated  Notes and (b) an
     amount  equal  to the  product  of (1) the  Accreted  Value  for the  first
     Semi-Annual Accrual Date less such original issue price,  multiplied by (2)
     a  fraction,  the  numerator  of which is the number of days from the Issue
     Date to the Specified Date,  using a 360-day year of 12 30-day months,  and
     the  denominator of which is the number of days elapsed from the Issue Date
     to the first  Semi-Annual  Accrual  Date,  using a  360-day  year of twelve
     30-day months;

          (iii) if the Specified  Date occurs  between two  Semi-Annual  Accrual
     Dates,  the Accreted Value will equal the sum of (a) the Accreted Value for
     the Semi-Annual Accrual Date immediately  preceding such Specified Date and
     (b) an  amount  equal to the  product  of (1) the  Accreted  Value  for the
     immediately  following Semi-Annual Accrual Date less the Accreted Value for
     the  immediately  preceding  Semi-Annual  Accrual Date  multiplied by (2) a
     fraction, the numerator of which is the number of days from the immediately
     preceding  Semi-Annual  Accrual Date to the Specified Date, using a 360-day
     year of 12 30-day months, and the denominator of which is 180; or

          (iv) if the Specified Date occurs after the last  Semi-Annual  Accrual
     Date, the Accreted Value will equal $1,000.

     "Acquired Debt" means, with respect to any specified  Person,  Indebtedness
of any other Person  existing at the time such other Person merges with or into,
or becomes a  Subsidiary  of,  such  specified  Person,  including  Indebtedness
incurred in connection with, or in  contemplation  of, such other Person merging
with or into, or becoming a Subsidiary of, such specified Person.

     "Affiliate"  means, with respect to any specified Person,  any other Person
directly or indirectly  controlling or controlled by or under direct or indirect
common  control with such  specified  Person.  For purposes of this  definition,
"control of" (including,  with correlative  meanings,  the terms  "controlling,"
"controlled   by"  and  "under  common  control  with")  any  Person  means  the
possession,  directly  or  indirectly,  of the  power to  direct  or  cause  the
direction  of the  management  or policies of such Person,  whether  through the
ownership of voting securities,  by agreement or otherwise;  provided,  however,
that  beneficial  ownership of 10% or more of the voting  securities of a Person
shall be deemed to be control.

     "Asset Swap" means the execution of a definitive agreement, subject only to
FCC approval and other customary  closing  conditions,  that the Company in good
faith believes will be satisfied,  for a substantially  concurrent  purchase and
sale, or exchange,  of Broadcast Assets between the Company or any of its Wholly
Owned Restricted Subsidiaries and another Person or group of Affiliated Persons;
provided  that  any  amendment  to or  waiver  of any  closing  condition  which
individually  or in the  aggregate is material to the Asset Swap shall be deemed
to be a new Asset Swap.

     "Broadcast  Assets"  means  assets  used  or  useful  in the  ownership  or
operation of an AM or FM radio station.

     "Broadcast  License"  means  an  authorization  issued  by the  FCC for the
operation of an AM or FM radio station.


                                       83
<PAGE>

     "Capital Lease Obligation" means, at any time any determination  thereof is
to be made, the amount of the liability in respect of a capital lease that would
at such time be required to be  capitalized  on the balance  sheet in accordance
with GAAP.

     "Cash Equivalents" means (i) United States dollars,  (ii) securities issued
or directly and fully  guaranteed or insured by the United States  government or
any agency or  instrumentality  thereof having  maturities of less than one year
from the date of acquisition,  (iii) certificates of deposit and eurodollar time
deposits  with  maturities  of less than one year from the date of  acquisition,
bankers'  acceptances  with  maturities of less than one year and overnight bank
deposits, in each case with any lender party to the Credit Agreement or with any
domestic  commercial  bank having capital and surplus in excess of  $500,000,000
and a Keefe Bank Watch Rating of "B" or better, (iv) repurchase obligations with
a term of not more  than  seven  days for  underlying  securities  of the  types
described in clauses (ii) and (iii) entered into with any financial  institution
meeting the  qualifications  specified in clause (iii)  immediately  above,  (v)
commercial  paper having the highest rating  obtainable  from Moody's  Investors
Service,  Inc. or Standard & Poor's  Ratings  Services and in each case maturing
within nine months  after the date of  acquisition  and (vi)  interests in money
market  mutual funds which  invest  solely in assets or  securities  of the type
described in clauses (i)-(v) immediately above.

     "Change of Control" means the occurrence of any of the following:

          (i) the  sale,  lease  or  transfer,  in one or a  series  of  related
     transactions,  of all or  substantially  all of the Company's assets to any
     Person or group (as such term is used in Section  13(d)(3) of the  Exchange
     Act) (other than any or all of the Principal  Shareholders or their Related
     Parties);

          (ii) the adoption of a plan relating to the liquidation or dissolution
     of the Company;

          (iii) prior to the first Public Equity Offering of the Company, either
     (x) the Principal  Shareholders  and their Related  Parties cease to be the
     beneficial owner of at least 35% of the voting power of the voting stock of
     the  Company  or (y) any  Person or group (as such term is used in  Section
     13(d)(3)  of the  Exchange  Act)  other than the  Warrantholders  acquires,
     directly or indirectly, 35% or more of the voting power of the voting stock
     of the Company by way of merger, consolidation or otherwise;

          (iv)  following the first Public Equity  Offering of the Company,  any
     Person or group (as such term is used in Section  13(d)(3) of the  Exchange
     Act)  (other  than  one or more of the  Principal  Shareholders  and  their
     Related  Parties)  acquires,  directly  or  indirectly,  35% or more of the
     voting  power  of the  voting  stock of the  Company  by way of  merger  or
     consolidation  or  otherwise;  provided  that  such  acquisition  will  not
     constitute  a  "Change  of  Control"  (x) in the case of a Person  or group
     consisting  of the  Warrantholders,  if and for so  long  as the  Principal
     Shareholders  and Related  Parties,  individually or  collectively,  own at
     least 30% of the voting  power of the voting  stock of the Company and have
     the right or ability by voting  power,  contract or  otherwise  to elect or
     designate for election a majority of the board of directors of the Company,
     or (y) in the case of any Person or group not including any  Warrantholder,
     unless or until such Person or group owns, directly or indirectly,  more of
     the voting  power of the voting  stock of the  Company  than the  Principal
     Shareholders and their Related Parties; or

          (v) the  Continuing  Directors  cease for any reason  (other than as a
     result and during the continuance of a default under the Warrant  Agreement
     entitling the Warrantholders to appoint directors) to constitute a majority
     of the directors of the Company then in office.


     For purposes of this  definition,  any transfer of an Equity Interest of an
entity that was formed for the purpose of acquiring  voting stock of the Company
shall be  deemed  to be a  transfer  of such  portion  of such  voting  stock as
corresponds  to the  portion  of the  equity  of such  entity  that  has been so
transferred.


     "Consolidated Cash Interest Expense" means, with respect to any period, the
amount  of  Consolidated  Interest  Expense  for such  period  to the  extent it
represents cash disbursements for such purpose by the Company and its Restricted
Subsidiaries during such period.


                                       84
<PAGE>

     "Consolidated Interest Expense" means, without duplication, with respect to
any period, the sum of (a) the interest expense and all capitalized  interest of
the Company and its Restricted  Subsidiaries for such period,  on a consolidated
basis,  including,  without limitation,  (i) amortization of debt discount, (ii)
the net cost under  interest  rate  contracts  (including  amortization  of debt
discount),  (iii) the interest  portion of any deferred  payment  obligation and
(iv)  accrued  interest,  plus (b) the interest  component of any Capital  Lease
Obligation  paid or accrued or  scheduled  to be paid or accrued by the  Company
during such period,  determined on a consolidated  basis in accordance with GAAP
provided, however, that any dividends with respect to the Senior Preferred Stock
shall not be considered for purposes of this definition.


     "Continuing  Director"  means any member of the Board of  Directors  of the
Company who (i) is a member of that Board of Directors on the Issue Date or (ii)
was  nominated  for  election  by  either  (a)  one or  more  of  the  Principal
Shareholders  (or a  Related  Party  thereof)  or (b) the Board of  Directors  a
majority  of whom  were  directors  at the  Issue  Date  or  whose  election  or
nomination for election was previously  approved by one or more of the Principal
Shareholders or such directors.


     "Credit  Agreement"  means the credit  agreement  to be entered into by the
Company as described in this  Prospectus,  as such agreement may be amended from
time to time.


     "Debt to EBITDA  Ratio" means,  with respect to any date,  the ratio of (a)
the aggregate  principal  amount of all outstanding  Indebtedness of the Company
(excluding Hedging Obligations,  including interest rate swap obligations,  that
are  incurred in the  ordinary  course of business  for the purpose of fixing or
hedging interest rate risk with respect to any floating rate Indebtedness  which
Indebtedness is permitted by the terms of the Indenture to be  outstanding)  and
its Restricted  Subsidiaries as of such date on a consolidated  basis,  plus the
aggregate  liquidation  preference  or  redemption  amount  of  all  outstanding
Disqualified  Stock of the Company and its  Restricted  Subsidiaries  as of such
date  (excluding  any such  Disqualified  Stock held by the  Company of a Wholly
Owned  Restricted  Subsidiary),  to (b) EBITDA of the Company and its Restricted
Subsidiaries  on a  consolidated  basis for the four  most  recent  full  fiscal
quarters ending immediately prior to such date,  determined on a pro forma basis
after giving effect to each  acquisition  or  disposition  of assets made by the
Company and its Restricted  Subsidiaries from the beginning of such four-quarter
period through such date as if such  acquisition or disposition  had occurred at
the beginning of such four-quarter period.


     "Default" means any event that is, or after the giving of notice or passage
of time or both would be, an Event of Default.


     "Designated Senior Debt" means (i) the Senior Bank Debt and (ii) any Senior
Debt of the Company and the Subsidiary Guarantors permitted under the Indenture,
the principal amount (or accreted value in the case of Indebtedness  issued at a
discount)  of which is $10  million  or more at the time of  designation  by the
Company (or  otherwise  available  under a committed  facility)  or a Subsidiary
Guarantor, as the case may be, in a written instrument delivered to the Trustee.


     "Disposition" means, with respect to any Person, any merger,  consolidation
or other business combination  involving such Person (whether or not such Person
is the Surviving Person) or the sale, assignment,  transfer, lease conveyance or
other disposition of all or substantially all of such Person's assets.


     "Disqualified  Stock" means any Equity  Interest  that, by its terms (or by
the  terms of any  security  into  which it is  convertible  or for  which it is
exchangeable),  or upon the  happening of any event,  matures or is  mandatorily
redeemable, pursuant to a sinking fund obligation or otherwise, or is redeemable
at the option of the holder  thereof (other than upon a Change of Control of the
Company in  circumstances  where the  holders of the Senior  Subordinated  Notes
would have  similar  rights),  in whole or in part on or prior to one year after
the stated maturity of the Senior Subordinated Notes. The amount of Disqualified
Stock  shall be the  greater  of the  liquidation  preference  or  mandatory  or
optional redemption price thereof.


     "EBITDA" of a specified Person means, for any period,  the consolidated net
income of such specified Person and its Restricted Subsidiaries for such period:


                                       85
<PAGE>

          (i) plus (without  duplication and to the extent involved in computing
     such consolidated net income) (a) interest expense, (b) provision for taxes
     on  income or  profits  and (c)  depreciation  and  amortization  and other
     non-cash items  (including  amortization of goodwill and other  intangibles
     and barter expenses); and

          (ii)  minus  (without  duplication  and  to  the  extent  involved  in
     computing  such  consolidated  net income) (a) any gains (or plus  losses),
     together  with any  related  provision  for taxes on such  gains or losses,
     realized  in  connection  with  any  sale  of  assets  (including,  without
     limitation,  dispositions pursuant to sale and leaseback transactions), (b)
     any non-cash or  extraordinary  gains (or plus  losses),  together with any
     related provision for taxes on such extraordinary  gains or losses, (c) the
     amount of any cash  payments  related to non-cash  charges  that were added
     back in determining EBITDA in any prior period and (d) barter revenues;

provided, however, that:

          (i) the net income of any other  Person that is  accounted  for by the
     equity  method of  accounting  shall be included  only to the extent of the
     amount of dividends or distributions  paid in cash to such specified Person
     whose EBITDA is being  determined or a Wholly Owned  Restricted  Subsidiary
     thereof;

          (ii)  the  net  income  of  any  other  Person  that  is a  Restricted
     Subsidiary  (other  than a Wholly  Owned  Restricted  Subsidiary)  or is an
     Unrestricted  Subsidiary shall be included only to the extent of the amount
     of dividends or  distributions  paid in cash to such specified Person whose
     EBITDA is being determined or a Wholly Owned Restricted Subsidiary thereof;
     provided,  that for  purposes  of the  covenant  described  under  "Certain
     Covenants-Limitation  on Restricted  Payments"  only,  any such dividend or
     distribution  shall be excluded to the extent it has already been  included
     under clause (a)(3)(D) thereof;

          (iii) the net income  (loss) of any other  Person  acquired  after the
     Issue Date in a pooling of  interests  transaction  for any period prior to
     the date of such  acquisition  shall be excluded  (to the extent  otherwise
     included); and

          (iv) gains or losses  from sales of assets  other than sales of assets
     acquired  and held for resale in the ordinary  course of business  shall be
     excluded (to the extent otherwise included).

All of the foregoing will be determined in accordance with GAAP.

     "Equity  Interests"  of any  Person  means any and all  shares,  interests,
rights to purchase, warrants, options, participations or other equivalents of or
interests in (however designated) equity of such Person, including any preferred
stock,  but  excluding any debt  securities  convertible  into such equity,  and
including, in the case of a partnership,  partnership interests (whether general
or limited) and any other interest or participation that confers on a Person the
right to  receive a share of the  profits  and losses  of, or  distributions  of
assets of, such partnership.

     "Existing  Indebtedness" means any outstanding  Indebtedness of the Company
and its  Restricted  Subsidiaries  as of the Issue  Date,  including  the Senior
Subordinated Notes.

     "Fair Market Value" means, with respect to any asset or property,  the sale
value that would be obtained in an arm's-length  transaction between an informed
and willing seller under no compulsion to sell and an informed and willing buyer
under no compulsion to buy. All  determinations  in the covenants of Fair Market
Value  shall be made by the  Board of  Directors  of the  Company  and  shall be
evidenced  by a resolution  of such Board set forth in an Officers'  Certificate
delivered to the Trustee, upon which the Trustee may conclusively rely.

     "GAAP" means generally accepted accounting  principles in the United States
of America as in effect as of the Issue Date,  including  those set forth in (i)
the  opinions  and  pronouncements  of the  Accounting  Principles  Board of the
American  Institute  of  Certified  Public  Accountants,   (ii)  statements  and
pronouncements  of the Financial  Accounting  Standards Board,  (iii) such other
statements  by such other  entity as  approved by a  significant  segment of the
accounting profession and (iv) the rules and


                                       86
<PAGE>

regulations  of  the  SEC  governing  the  inclusion  of  financial   statements
(including pro forma financial  statements) in periodic  reports  required to be
filed  pursuant  to Section  13 of the  Exchange  Act,  including  opinions  and
pronouncements in staff accounting bulletins and similar written statements from
the accounting staff of the SEC.

     "Hedging Obligations" means, with respect to any Person, the Obligations of
such  Person  under  (i)  interest  rate  swap  agreements,  interest  rate  cap
agreements  and interest rate collar  agreements,  and (ii) other  agreements or
arrangements  designed to protect such Persons against  fluctuations in interest
rates.

     "Immediate  Family  Member"  means,  with respect to any  individual,  such
individual's spouse (past or current),  descendants (natural or adoptive, of the
whole or half  blood)  of the  parents  of such  individual,  such  individual's
grandparents and parents (natural or adoptive),  and the  grandparents,  parents
and descendants of parents (natural or adoptive,  of the whole or half blood) of
such individual's spouse (past or current).

     "Incur" means issue,  assume,  Guarantee,  incur or otherwise become liable
for; provided, that any Indebtedness or Equity Interests of a Person existing at
the time such Person  becomes a  Subsidiary  (whether by merger,  consolidation,
acquisition or otherwise)  shall be deemed to be Incurred by such  Subsidiary at
the time it  becomes a  Subsidiary.  The term  "Incurrence"  when used as a noun
shall have a correlative  meaning.  The accretion of principal of a non-interest
bearing  or other  discount  security  shall not be  deemed  the  Incurrence  of
Indebtedness.

     "Indebtedness"   means,  with  respect  to  any  Person,   whether  or  not
contingent,  (i) all  indebtedness  of such Person for borrowed money or for the
deferred  purchase  price of  property or services  (other  than  current  trade
liabilities  incurred  in  the  ordinary  course  of  business  and  payable  in
accordance  with  customary  practices)  or which is evidenced by a note,  bond,
debenture or similar  instrument,  (ii) all Capital  Lease  Obligations  of such
Person,  (iii) all obligations of such Person in respect of letters of credit or
bankers'  acceptances issued or created for the account of such Person, (iv) all
Hedging  Obligations of such Person, (v) all liabilities of the type referred to
in clause (i), (ii) or (iii)  immediately above which are secured by any Lien on
any  property  owned by such  Person  even if such  Person  has not  assumed  or
otherwise  become  liable for the payment  thereof to the extent of the value of
the  property  subject  to such  Lien,  and  (vi) to the  extent  not  otherwise
included,  any guarantee by such Person of any other  Person's  indebtedness  or
other obligations described in clauses (i) through (v) above; provided, however,
in no  event  shall  Senior  Preferred  Stock  (including  any and  all  accrued
dividends thereon) be considered "Indebtedness."

     "Investment"  in any Person  means any  direct or  indirect  advance,  loan
(other than  advances to customers in the ordinary  course of business  that are
recorded as  accounts  receivable  on the balance  sheet of the lender) or other
extensions of credit  (including by way of Guarantee or similar  arrangement) or
capital  contribution  to (by means of any transfer of cash or other property to
others or any  payment  for  property  or  services  for the  account  or use of
others),  or any purchase or acquisition of Equity  Interests,  Indebtedness  or
other similar  instruments issued by such Person. For purposes of the definition
of  "Unrestricted  Subsidiary",  the definition of "Restricted  Payment" and the
covenant described under "-Certain Covenants-Limitation on Restricted Payments",
(i)  "Investment"  shall  include the portion  (proportionate  to the  Company's
equity  interest in such  Subsidiary) of the fair market value of the net assets
of any Subsidiary of the Company at the time that such  Subsidiary is designated
an  Unrestricted  Subsidiary;  provided,  that  upon  a  redesignation  of  such
Subsidiary as a Restricted  Subsidiary,  the Company shall be deemed to continue
to have a  permanent  "Investment"  in an  Unrestricted  Subsidiary  equal to an
amount (if positive) equal to (x) the Company's  "Investment" in such Subsidiary
at the time of such  redesignation  less (y) the portion  (proportionate  to the
Company's  equity  interest in such  Subsidiary) of the fair market value of the
net assets of such  Subsidiary at the time of such  redesignation;  and (ii) any
property  transferred to or from an Unrestricted  Subsidiary  shall be valued at
its fair market value at the time of such  transfer,  in each case as determined
in good faith by the Board of Directors.

     "Issue Date" means the date of initial issuance of the Senior  Subordinated
Notes pursuant to the Indenture.


                                       87
<PAGE>

     "License Subsidiary" means Radio One Licenses, Inc., a Delaware corporation
and a wholly owned subsidiary of the Company.

     "Lien"  means,  with  respect to any asset,  any  mortgage,  lien,  pledge,
charge,  security  interest or encumbrance of any kind in respect of such asset,
whether or not filed,  recorded or  otherwise  perfected  under  applicable  law
(including any conditional sale or other title retention agreement, any lease in
the nature  thereof,  any option or other  agreement  to sell or give a security
interest in any asset and any filing of, or  agreement  to give,  any  financing
statement  under the Uniform  Commercial  Code (or  equivalent  statutes) of any
jurisdiction).

     "Net  Cash  Proceeds,"  with  respect  to any  issuance  or sale of  Equity
Interests,  means the cash  proceeds of such  issuance or sale net of attorneys'
fees,  accountants' fees,  underwriters' or placement agents' fees, discounts or
commissions  and  brokerage,  consultant  and other fees  actually  incurred  in
connection  with such  issuance  or sale and net of taxes  paid or  payable as a
result thereof.

     "Net  Proceeds"  means,  with respect to any Asset Sale by any Person,  the
aggregate  cash proceeds  received by such Person in respect of such Asset Sale,
which amount is equal to the excess, if any, of:

          (i) the cash  received by such  Person  (including  any cash  payments
     received by way of deferred payment pursuant to, or monetization of, a note
     or installment  receivable or otherwise,  but only as and when received) in
     connection with such Asset Sale, over

          (ii) the sum of

               (a) the amount of any Indebtedness  including any premium thereon
          and fees and  expenses  associated  therewith  which is required to be
          repaid by such Person in connection with such Asset Sale, plus

               (b) the  out-of-pocket  expenses  (1)  incurred by such Person in
          connection  with  such  Asset  Sale,  and  (2)  if  such  Person  is a
          Restricted  Subsidiary,  incurred in  connection  with the transfer of
          such amount to the parent company or entity of such Person, plus

               (c) provision for taxes, including income taxes,  attributable to
          the Asset Sale or attributable  to required  prepayments or repayments
          of Indebtedness with the proceeds of such Asset Sale, plus

               (d)  a  reasonable   reserve  for  the  after-tax  costs  of  any
          indemnification  payments  (fixed or contingent)  attributable  to the
          seller's  indemnities  to the  purchaser in respect of such Asset Sale
          undertaken  by the Company or any of its  Restricted  Subsidiaries  in
          connection with such Asset Sale.

     "Obligations"   means   any   principal,    interest,    penalties,   fees,
indemnifications,  reimbursements,  damages and other liabilities  payable under
the documentation governing any Indebtedness.

     "Offer to Purchase"  means a written offer (an "Offer") sent by the Company
to each Holder at his address  appearing in the Note Register on the date of the
Offer  offering  to  purchase  in  cash up to the  principal  amount  of  Senior
Subordinated  Notes specified in such Offer at a purchase price equal to 101% of
the  Accreted  Value of the Senior  Subordinated  Notes plus  accrued and unpaid
interest,  if any. Unless otherwise  required by applicable law, the Offer shall
specify an expiration  date  ("Expiration  Date") of the Offer to Purchase which
shall be, subject to any contrary  requirements of applicable law, not less than
30 days nor more than 60 days after the date of such Offer and a settlement date
("Purchase Date") for purchase of Senior Subordinated Notes within five Business
Days after the Expiration Date. The Company shall notify the Trustee at least 15
Business Days (or such shorter  period as is acceptable to the Trustee) prior to
the  mailing  of the  Offer  of the  Company's  obligation  to make an  Offer to
Purchase,  and the Offer shall be sent by first class mail by the Company or, at
the Company's request and expense, by the Trustee in the name and at the expense
of the Company.  The Offer shall contain information  concerning the business of
the Company and its  Subsidiaries  which the Company in good faith believes will
enable such  Holders to make an informed  decision  with respect to the Offer to
Purchase  (which  at a minimum  will  include  (i) the most  recent  annual  and
quarterly financial statements


                                       88
<PAGE>

and "Management's  Discussion and Analysis of Financial Condition and Results of
Operations"  contained  in the  documents  required to be filed with the Trustee
pursuant to the Indenture  (which  requirements  may be satisfied by delivery of
such  documents  together  with  the  Offer),  (ii) a  description  of  material
developments in the Company's  business  subsequent to the date of the latest of
such financial  statements referred to in clause (i) (including a description of
the  events  requiring  the  Company  to make the Offer to  Purchase),  (iii) if
applicable,  appropriate pro forma financial information concerning the Offer to
Purchase and the events  requiring the Company to make the Offer to Purchase and
(iv) any other  information  required by applicable law to be included  therein.
The Offer shall contain all instructions and materials  necessary to enable such
Holders to tender Senior Subordinated Notes pursuant to the Offer to Purchase.
The Offer shall also state:

               (1) the Section of the  Indenture  pursuant to which the Offer to
          Purchase is being made;

               (2) the Expiration Date and the Purchase Date;

               (3)  the  aggregate  Accreted  Value  of the  outstanding  Senior
          Subordinated  Notes  offered  to be  purchased  by  the  Company  (the
          "Purchase   Amount")  and  the  aggregate   principal  amount  of  the
          outstanding  Senior  Subordinated Notes offered to be purchased by the
          Company  pursuant  to the Offer to Purchase  (including,  if less than
          100% of the  principal  amount,  the  manner  by  which  such has been
          determined  pursuant  to the  Section  hereof  requiring  the Offer to
          Purchase);

               (4) the purchase  price to be paid by the Company (the  "Purchase
          Price")  for  each  $1,000   aggregate   principal  amount  of  Senior
          Subordinated  Notes accepted for payment (as specified pursuant to the
          Indenture);

               (5) that the Holder  may tender all or any  portion of the Senior
          Subordinated  Notes registered in the name of such Holder and that any
          portion of a Senior  Subordinated Note tendered must be tendered in an
          integral multiple of $1,000 principal amount;

              (6)  the place or places where Senior Subordinated Notes are to be
          surrendered for tender pursuant to the Offer to Purchase;

               (7) that interest on any Senior Subordinated Note not tendered or
          tendered  but not  purchased  by the Company  pursuant to the Offer to
          Purchase will continue to accrue;

               (8) that on the Purchase Date the Purchase  Price will become due
          and payable  upon each Senior  Subordinated  Note being  accepted  for
          payment  pursuant to the Offer to Purchase and that  interest  thereon
          shall cease to accrue on and after the Purchase Date;

               (9) that each  Holder  electing  to tender a Senior  Subordinated
          Note  pursuant to the Offer to Purchase  will be required to surrender
          such Senior  Subordinated Note at the place or places specified in the
          Offer  prior to the close of  business  on the  Expiration  Date (such
          Senior  Subordinated  Note  being,  if the  Company or the  Trustee so
          requires,  duly endorsed by, or accompanied by a written instrument of
          transfer in form  satisfactory  to the  Company  and the Trustee  duly
          executed by, the Holder  thereof or his attorney  duly  authorized  in
          writing);

               (10) that Holders will be entitled to withdraw all or any portion
          of Senior  Subordinated  Notes  tendered if the Company (or the Paying
          Agent)  receives,  not  later  than  the  close  of  business  on  the
          Expiration Date, a telegram,  telex,  facsimile transmission or letter
          setting  forth the name of the  Holder,  the  principal  amount of the
          Senior  Subordinated  Note that the Holder  tendered,  the certificate
          number of the Senior  Subordinated Note that the Holder tendered and a
          statement  that such  Holder is  withdrawing  all or a portion  of his
          tender;

               (11)  that  (a) if  Senior  Subordinated  Notes  in an  aggregate
          Accreted  Value  less than or equal to the  Purchase  Amount  are duly
          tendered  and not  withdrawn  pursuant to the Offer to  Purchase,  the
          Company shall purchase all such Senior Subordinated Notes and (b) if


                                       89
<PAGE>

          Senior  Subordinated Notes in an aggregate Accreted Value in excess of
          the Purchase  Amount are tendered  and not  withdrawn  pursuant to the
          Offer to Purchase,  the Company  shall  purchase  Senior  Subordinated
          Notes having an aggregate  Accreted Value equal to the Purchase Amount
          on  a  pro  rata  basis  (with  such  adjustments  as  may  be  deemed
          appropriate so that only Senior Subordinated Notes in denominations of
          $1,000  principal  amount  or  integral  multiples  thereof  shall  be
          purchased); and


               (12) that in the case of any  Holder  whose  Senior  Subordinated
          Note is purchased  only in part,  the Company shall  execute,  and the
          Trustee  shall  authenticate  and deliver to the Holder of such Senior
          Subordinated  Note without service charge,  a new Senior  Subordinated
          Note or Senior Subordinated  Notes, of any authorized  denomination as
          requested  by such  Holder,  in an  aggregate  amount  equal to and in
          exchange for the unpurchased  portion of the Senior  Subordinated Note
          so tendered.


     Any Offer to Purchase will be governed by and effected in  accordance  with
the Offer for such Offer to Purchase.

     "Permitted Investment" means:

          (i) any  Investment  in the  Company  or any Wholly  Owned  Restricted
     Subsidiary;

          (ii) any Investment in Cash Equivalents;

          (iii) any  Investment in a Person if, as a result of such  Investment,
     (a)  such  Person  becomes  a Wholly  Owned  Restricted  Subsidiary  of the
     Company,  or  (b)  such  Person  either  (1)  is  merged,  consolidated  or
     amalgamated  with or into the Company or one of its Wholly Owned Restricted
     Subsidiaries and the Company or such Wholly Owned Restricted  Subsidiary is
     the  Surviving  Person  or the  Surviving  Person  becomes  a Wholly  Owned
     Restricted Subsidiary, or (2) transfers or conveys all or substantially all
     of its assets to, or is liquidated  into,  the Company or one of its Wholly
     Owned Restricted Subsidiaries;

          (iv) any Investment in accounts and notes  receivable  acquired in the
     ordinary course of business;

          (v) notes from employees issued to the Company representing payment of
     the exercise price of options to purchase capital stock of the Company; and

          (vi)  Investments in Unrestricted  Subsidiaries  represented by Equity
     Interests (other than  Disqualified  Stock) or assets and property acquired
     in exchange for Equity  Interests  (other than  Disqualified  Stock) of the
     Company.

     Any  Investment  in an  Unrestricted  Subsidiary  shall not be a  Permitted
Investment unless permitted pursuant to any of clauses (i) through (vi) above.

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

     "Principal  Shareholders"  means Catherine L. Hughes and Alfred C. Liggins,
III and their respective estates, executors and heirs.

     "Public Equity  Offering" means an underwritten  primary public offering of
common  stock of the Company  pursuant to an  effective  registration  statement
under the Securities Act.

     "Purchase  Money  Indebtedness"  means  Indebtedness of the Company and its
Restricted  Subsidiaries incurred in connection with the purchase of property or
assets for the business of the Company and its Restricted Subsidiaries.

     "Purchase  Money  Lien"  means  any  Lien  securing  solely  Purchase Money
Indebtedness.

                                       90
<PAGE>

     "Refinancing  Indebtedness"  means (i)  Indebtedness  of the Company or any
Restricted  Subsidiary  incurred  or given in exchange  for, or the  proceeds of
which are used to extend,  refinance,  renew,  replace,  substitute,  defease or
refund,  any other  Indebtedness or Disqualified Stock permitted by the terms of
the Indenture,  and (ii) Indebtedness of any Restricted  Subsidiary  incurred or
given in exchange  for, or the proceeds of which are used to extend,  refinance,
renew,  replace,  substitute,  defease  or  refund,  any other  Indebtedness  or
Disqualified  Stock of the Company or any  Restricted  Subsidiary  in accordance
with the terms of the Indenture.

     "Related Party" with respect to any Principal Shareholder means (i) any 80%
(or  more)  owned  Subsidiary  or  Immediate  Family  Member  (in the case of an
individual) of such Principal Shareholder or (ii) any Person, the beneficiaries,
stockholders,  partners,  owners or Persons  beneficially holding an 80% or more
controlling  interest  of which  consist  of such  Principal  Shareholder  or an
Immediate  Family  Member,  or (iii) any  Person  employed  by the  Company in a
management capacity as of the Issue Date.

     "Restricted  Payment" with respect to any Person means (i) the  declaration
or payment of any dividends or any other distributions of any sort in respect of
its Equity  Interests  (including  any payment in connection  with any merger or
consolidation  involving  such  Person)  or  similar  payment  to the  direct or
indirect  holders of its Equity  Interests  (other  than  distributions  payable
solely in its Equity Interests (other than Disqualified  Stock) and dividends or
distributions  payable  solely to the Company or a  Restricted  Subsidiary,  and
other than pro rata dividends or other  distributions  made by a Subsidiary that
is not a Wholly Owned Restricted  Subsidiary to minority stockholders (or owners
of an  equivalent  interest in the case of a Subsidiary  that is an entity other
than a  corporation)),  (ii) the purchase,  redemption or other  acquisition  or
retirement  for value of any Equity  Interests of the Company held by any Person
or of any Equity  Interests of a Restricted  Subsidiary held by any Affiliate of
the Company (other than a Restricted Subsidiary),  including the exercise of any
option to exchange any Equity  Interests (other than its Equity Interests of the
Company  that  is not  Disqualified  Stock),  (iii)  the  purchase,  repurchase,
redemption,  defeasance or other  acquisition or retirement for value,  prior to
scheduled maturity, scheduled repayment or scheduled sinking fund payment of any
Subordinated  Debt (other than the purchase,  repurchase or other acquisition of
Subordinated  Debt  purchased  in  anticipation  of  satisfying  a sinking  fund
obligation, principal installment or final maturity, in each case due within one
year of the date of  acquisition)  or (iv) the making of any  Investment  in any
Person (other than a Permitted Investment).

     "Restricted  Subsidiary"  means a Subsidiary  of the Company  other than an
Unrestricted Subsidiary.

     "Secured Debt" means any Indebtedness of the Company secured by a Lien.

     "Senior Bank Debt" means the Indebtedness  Incurred  pursuant to the Credit
Agreement  and any  other  agreement  that  replaces  the  Credit  Agreement  or
otherwise refunds or refinances any or all of the indebtedness thereunder.

     "Senior Debt" means:

          (i)  with  respect  to the  Company,  the  principal  of and  interest
     (including  post-petition  interest  whether or not allowed as a claim) on,
     and all other  amounts  owing in respect of  Indebtedness  permitted  to be
     incurred by the Company  under the terms of the  Indenture,  including  the
     Credit  Agreement,  (including  but not  limited  to  reasonable  fees  and
     expenses of counsel and all other  charges,  fees and expenses  incurred in
     connection  with  such  Indebtedness),  whether  presently  outstanding  or
     hereafter created,  incurred or assumed,  unless the instrument creating or
     evidencing  such  Indebtedness  or pursuant to which such  Indebtedness  is
     outstanding  expressly  provides that such Indebtedness is on a parity with
     or subordinated in right of payment to the Senior Subordinated Notes; and

          (ii) with respect to any  Subsidiary  Guarantor,  the principal of and
     interest  (including  post- petition  interest  whether or not allowed as a
     claim) on, and all other amounts owing in respect of Indebtedness permitted
     to be  incurred  by  such  Subsidiary  Guarantor  under  the  terms  of the
     Indenture,  including the Credit  Agreement,  (including but not limited to
     reasonable  fees and  expenses of counsel and all other  charges,  fees and
     expenses incurred in connection with such Indebtedness),


                                       91
<PAGE>

     whether presently  outstanding or hereafter  created,  incurred or assumed,
     unless the instrument  creating or evidencing such Indebtedness or pursuant
     to which such  Indebtedness  is  outstanding  expressly  provides that such
     Indebtedness is on a parity with or subordinated in right of payment to the
     Subsidiary Guarantee of such Subsidiary Guarantor.

     Notwithstanding  the  foregoing,  Senior  Debt  shall not  include  (A) any
Indebtedness  consisting of Disqualified  Stock,  (B) any liability for federal,
state, local, or other taxes, (C) any Indebtedness among or between the Company,
any Restricted Subsidiary or any of their Affiliates, (D) any trade payables and
any  Indebtedness  to trade  creditors  (other  than  amounts  accrued  thereon)
incurred for the purchase of goods or materials,  or for services  obtained,  in
the ordinary course of business or any Obligations to trade creditors in respect
of any such Indebtedness,  or (E) any Indebtedness that is incurred in violation
of the Indenture.

     "Significant  Subsidiary" means any Subsidiary that would be a "significant
subsidiary"  as defined in Article 1, Rule 1-02 of Regulation  S-X,  promulgated
pursuant to the Act, as such Regulation is in effect on the date hereof.

     "Subordinated  Debt" means any  Indebtedness of the Company or a Subsidiary
Guarantor if the instrument creating or evidencing such Indebtedness or pursuant
to  which  such  Indebtedness  is  outstanding   expressly  provides  that  such
Indebtedness is (i) if incurred by the Company, subordinated in right of payment
to the Senior Subordinated Notes, or (ii) if incurred by a Subsidiary Guarantor,
subordinated in right of payment to the Subsidiary  Guarantee of such Subsidiary
Guarantor.

     "Subsidiary"   means,   with  respect  to  any  Person,   any  corporation,
association or other business  entity of which more than 50% of the total voting
power of all Voting Equity Interests  entitled (without regard to the occurrence
of any  contingency) to vote in the election of directors,  managers or trustees
or other  governing  body  thereof  is at the time owned or  controlled  by such
Person  (regardless  of whether  such  Equity  Interests  are owned  directly or
through one or more other Subsidiaries of such Person or a combination thereof).

     "Subsidiary  Guarantees"  means the  guarantees of the Senior  Subordinated
Notes by the Subsidiary Guarantors.

     "Subsidiary  Guarantors" means License Subsidiary and each other Subsidiary
of the Company that executes and delivers the Indenture as  contemplated  by the
covenant described under "-Certain Covenants-Future Subsidiary Guarantors."

     "Surviving  Person" means,  with respect to any Person  involved in or that
makes any Disposition, the Person formed by or surviving such Disposition or the
Person to which such Disposition is made.

     "Unrestricted  Subsidiary"  means (i) any Subsidiary of the Company that at
the time of determination shall be an Unrestricted  Subsidiary (as designated by
the Board of Directors of the Company, as provided below) and (ii) any direct or
indirect Subsidiary of an Unrestricted Subsidiary. The Board of Directors of the
Company  may  designate  any  Subsidiary  of the  Company  (including  any newly
acquired or newly formed Subsidiary) to be an Unrestricted  Subsidiary if all of
the  following  conditions  apply:  (a)  neither  the  Company  nor  any  of its
Restricted  Subsidiaries  provides  credit support for any  Indebtedness of such
Subsidiary  (including any undertaking,  agreement or instrument evidencing such
Indebtedness)  other than capital  contributions  or other  Restricted  Payments
permitted  under the covenant  "Limitation  on  Restricted  Payments,"  (b) such
Subsidiary  is  not  liable,  directly  or  indirectly,   with  respect  to  any
Indebtedness  other  than  Unrestricted   Subsidiary   Indebtedness,   (c)  such
Unrestricted Subsidiary is not a party to any agreement,  contract,  arrangement
or understanding  at such time with the Company or any Restricted  Subsidiary of
the Company except for  transactions  with affiliates  permitted by the terms of
the Indenture unless the terms of any such agreement,  contract,  arrangement or
understanding are no less favorable to the Company or such Restricted Subsidiary
than  those  that  might  be  obtained  at the  time  from  Persons  who are not
Affiliates  of the  Company  (the  "Third  Party  Value")  or, in the event such
condition is not satisfied,  an amount equal to the value of the portion of such
agreement,  contract,  arrangement or understanding to such Subsidiary in excess
of the Third  Party  Value shall be deemed a  Restricted  Payment,  and (d) such
Unrestricted Subsidiary does not own any Equity Interest in or In-


                                       92
<PAGE>

debtedness of any Subsidiary of the Company that has not theretofore been and is
not  simultaneously  being  designated  an  Unrestricted  Subsidiary.  Any  such
designation  by the Board of Directors of the Company  shall be evidenced to the
Trustee by filing with the Trustee of a board  resolution  giving effect to such
designation  and an  Officers'  Certificate  certifying  that  such  designation
complies  with the foregoing  conditions.  The Board of Directors of the Company
may designate any Unrestricted Subsidiary as a Restricted Subsidiary;  provided,
however,  that (i)  immediately  after giving  effect to such  designation,  the
Company   could  incur  $1.00  of  additional   Indebtedness   pursuant  to  the
restrictions   under  the  "-Certain   Covenants-Limitation   on  Incurrence  of
Indebtedness and Issuance of Preferred Stock" covenant and (ii) all Indebtedness
of such Unrestricted  Subsidiary shall be deemed to be incurred on the date such
Subsidiary is designated a Restricted Subsidiary.

     "Unrestricted Subsidiary Indebtedness" of any Unrestricted Subsidiary means
Indebtedness  of  such  Unrestricted  Subsidiary  (other  than  a  guarantee  of
Indebtedness of the Company or any Restricted  Subsidiary  which is non-recourse
to the  Company and its  Restricted  Subsidiaries)  (i) as to which  neither the
Company nor any  Restricted  Subsidiary  is directly  or  indirectly  liable (by
virtue of the  Company  or any such  Restricted  Subsidiary  being  the  primary
obligor  on,  guarantor  of,  or  otherwise  liable  in  any  respect  to,  such
Indebtedness)  and (ii) which,  upon the  occurrence  of a default  with respect
thereto,  does not result in, or permit  any holder of any  Indebtedness  of the
Company or any Restricted  Subsidiary to declare, a default on such Indebtedness
of the Company or any Restricted  Subsidiary or cause the payment  thereof to be
accelerated or payable prior to its stated maturity.

     "U.S.  Government  Obligations"  means direct  obligations (or certificates
representing an ownership  interest in such obligations) of the United States of
America  (including  any agency or  instrumentality  thereof) for the payment of
which the full faith and credit of the United  States of America is pledged  and
which are not callable or redeemable at the issuer's option.

     "Voting Equity  Interest" of a Person means all classes of Equity  Interest
or  other  interests  (including  partnership  interests)  of such  Person  then
outstanding  and normally  entitled  (without  regard to the  occurrence  of any
contingency) to vote in the election of directors, managers or trustees thereof.

     "Warrant Agreement" means the Warrantholders' Agreement dated as of June 6,
1995,  as  amended  from  time  to  time,  among  the  Company,   the  Principal
Shareholders, Jerry Moore and the Warrantholders.

     "Warrantholders"  means the  holders of  warrants  issued  pursuant  to the
Warrant  Agreement and, in the case of any such holders,  shares of Common Stock
issued in exchange therefor.

     "Weighted Average Life to Maturity" means, when applied to any Indebtedness
at any  date,  the  number  of years  obtained  by  dividing  (i) the sum of the
products  obtained  by  multiplying  (a)  the  amount  of  each  then  remaining
installment,  sinking fund, serial maturity or other required  scheduled payment
of principal,  including payment at final maturity,  in respect thereof,  by (b)
the number of years  (calculated  to the nearest  one-twelfth)  that will elapse
between such date and the making of such payment,  by (ii) the then  outstanding
aggregate principal amount of such Indebtedness.

     "Wholly Owned Restricted Subsidiary" means any Restricted Subsidiary all of
the  outstanding  Voting  Equity  Interests  (other than  directors'  qualifying
shares)  of which  are  owned,  directly  or  indirectly,  by the  Company  or a
Surviving Person of any Disposition involving the Company, as the case may be.


EVENTS OF DEFAULT

     The following will be Events of Default under the Indenture: (a) failure to
pay (whether or not prohibited by the subordination provisions of the Indenture)
principal of (or premium, if any, on) any Senior Subordinated Note when due; (b)
failure to pay (whether or not prohibited by the subordination provisions of the
Indenture) any interest on any Senior  Subordinated Note when due, continued for
30 days;  (c) failure to redeem or purchase  (whether or not  prohibited  by the
subordination  provisions of the  Indenture) any Senior  Subordinated  Note when
required  pursuant to the Indenture,  including in connection  with any Offer to
Purchase  as  described  under  "-Certain   Covenants-Change   of  Control"  and
"-Limitation  on Certain Asset Sales;" (d) failure to comply with the provisions
described under


                                       93
<PAGE>

"--Limitation  on Merger,  Consolidation  and  Sale of Assets;"  (e) failure  to
perform  any other  covenant  or  agreement  of the  Company  or the  Subsidiary
Guarantors under the Indenture,  the Senior Subordinated Notes or the Subsidiary
Guarantees  continued  for 30 days after  written  notice to the  Company by the
Trustee  or  Holders  of at least 25% in  aggregate  principal  amount of Senior
Subordinated  Notes  then  outstanding;  (f)  default  under  the  terms  of any
instrument evidencing or securing Indebtedness for money borrowed by the Company
or any  Restricted  Subsidiary  having an outstanding  principal  amount of $5.0
million   individually  or  in  the  aggregate  which  default  results  in  the
acceleration  of the payment of such  Indebtedness or constitutes the failure to
pay such Indebtedness when due at final maturity and such non-payment shall have
continued for 30 days;  (g) the rendering of a final  judgment or judgments (not
subject to appeal) against the Company or any Restricted Subsidiary in an amount
in excess of $5.0 million which remains undischarged or unstayed for a period of
60 days  after the later of (A) entry of such final  judgment  or decree and (B)
the date on which  the  right to  appeal  has  expired;  (h)  certain  events of
bankruptcy, insolvency or reorganization affecting the Company or any Restricted
Subsidiary  and (i) a Subsidiary  Guarantee of a  significant  Subsidiary of the
Company ceases to be in full force and effect (other than in accordance with the
terms  of  such  Subsidiary  Guarantee)  or a  Subsidiary  Guarantor  denies  or
disaffirms its obligation under its Subsidiary Guarantee.

     If an Event of Default occurs and is continuing, the Trustee or the holders
of at least 25% in principal amount of the outstanding Senior Subordinated Notes
may declare the Accreted  Value of and accrued but unpaid  interest,  if any, on
all the  Senior  Subordinated  Notes to be due and  payable  (collectively,  the
"Default Amount"). Upon such a declaration,  the Default Amount shall be due and
payable  immediately.  If an Event of  Default  relating  to  certain  events of
bankruptcy,   insolvency  or   reorganization  of  the  Company  occurs  and  is
continuing,  the Default Amount on all the Senior  Subordinated  Notes will ipso
facto become and be immediately due and payable without any declaration or other
act on the part of the Trustee or any holders of the Senior  Subordinated Notes.
Under certain  circumstances,  the holders of a majority in principal  amount of
the outstanding Senior Subordinated Notes may rescind any such acceleration with
respect to the Senior Subordinated Notes and its consequences.

     Subject to the  provisions of the  Indenture  relating to the duties of the
Trustee, in case an Event of Default occurs and is continuing,  the Trustee will
be under no  obligation  to  exercise  any of the  rights  or  powers  under the
Indenture  at the  request  or  direction  of any of the  holders  of the Senior
Subordinated  Notes unless such  holders have offered to the Trustee  reasonable
indemnity or security against any loss, liability or expense.  Except to enforce
the right to receive  payment of  principal,  premium (if any) or interest  when
due, no holder of a Senior  Subordinated Note may pursue any remedy with respect
to the  Indenture  or the Senior  Subordinated  Notes unless (i) such holder has
previously given the Trustee notice that an Event of Default is continuing, (ii)
holders  of  at  least  25%  in  principal  amount  of  the  outstanding  Senior
Subordinated  Notes have requested the Trustee to pursue the remedy,  (iii) such
holders have offered the Trustee  reasonable  security or indemnity  against any
loss, liability or expense,  (iv) the Trustee has not complied with such request
within 60 days after the receipt  thereof and the offer of security or indemnity
and (v) the holders of a majority in principal amount of the outstanding  Senior
Subordinated Notes have not given the Trustee a direction inconsistent with such
request within such 60-day period. Subject to certain restrictions,  the holders
of a majority in principal amount of the outstanding  Senior  Subordinated Notes
are given the right to direct  the  time,  method  and place of  conducting  any
proceeding for any remedy available to the Trustee or of exercising any trust or
power conferred on the Trustee.  The Trustee,  however, may refuse to follow any
direction  that  conflicts  with  law or  the  Indenture  or  that  the  Trustee
determines is unduly  prejudicial  to the rights of any other holder of a Senior
Subordinated Note or that would involve the Trustee in personal liability.

     The Indenture  provides that if a Default  occurs and is continuing  and is
known to the  Trustee,  the  Trustee  must  mail to each  holder  of the  Senior
Subordinated Notes notice of the Default within 90 days after it occurs.  Except
in the case of a Default in the payment of  principal  or interest on any Senior
Subordinated Note, the Trustee may withhold notice if and so long as a committee
of its trust officers  determines that withholding  notice is not opposed to the
interest of the  holders of the Senior  Subordinated  Notes.  In  addition,  the
Company is required to deliver to the Trustee,  within 120 days after the end of
each fiscal year, a certificate  indicating  whether the signers thereof know of
any Default that occurred during the previous year. The Company also is required
to deliver to the Trustee, within 30


                                       94
<PAGE>

days after the  occurrence  thereof,  written  notice of any event  which  would
constitute certain Defaults,  their status and what action the Company is taking
or proposes to take in respect thereof.


GOVERNING LAW

     The Indenture,  the Senior Subordinated Notes and the Subsidiary Guarantees
are governed by the laws of the State of New York.


DEFEASANCE

     The Company at any time may terminate all its obligations  under the Senior
Subordinated  Notes and the Indenture ("legal  defeasance"),  except for certain
obligations,  including those respecting the defeasance trust and obligations to
register the transfer or exchange of the Senior  Subordinated  Notes, to replace
mutilated, destroyed, lost or stolen Senior Subordinated Notes and to maintain a
registrar  and paying  agent in respect of the Senior  Subordinated  Notes.  The
Company at any time may terminate its obligations under the covenants  described
under "-Certain Covenants",  the operation of the cross acceleration  provision,
the bankruptcy provisions with respect to Restricted Subsidiaries,  the judgment
default provision and the Subsidiary Guarantee provisions described under Events
of  Default  and the  limitations  contained  in  clause  (a) (iv) and (c) under
"Limitation  on  Merger,  Consolidation  and Sale of  Assets"  above  ("covenant
defeasance").

     The Company may exercise its legal defeasance  option  notwithstanding  its
prior exercise of its covenant  defeasance  option. If the Company exercises its
legal defeasance  option,  payment of the Senior  Subordinated  Notes may not be
accelerated  because of an Event of Default with respect thereto. If the Company
exercises its covenant  defeasance  option,  payment of the Senior  Subordinated
Notes may not be accelerated  because of an Event of Default specified in clause
(c), (f), (g), (h) (with respect only to Restricted  Subsidiaries)  or (i) under
"Events of  Default"  above or because of the  failure of the  Company to comply
with clause (a) (iv) or (c) under "Limitation on Merger,  Consolidation and Sale
of Assets" above. If the Company  exercises its legal  defeasance  option or its
covenant defeasance option, each Subsidiary  Guarantor will be released from all
of its  obligations  with  respect to its  Subsidiary  Guaranty and the Security
Agreements.

     In order to exercise either defeasance option, the Company must irrevocably
deposit  in  trust  (the  "defeasance  trust")  with the  Trustee  money or U.S.
Government  Obligations  for the payment of principal and interest on the Senior
Subordinated  Notes to  redemption  or  maturity,  as the case may be,  and must
comply with certain other  conditions,  including  delivery to the Trustee of an
Opinion of Counsel to the effect that holders of the Senior  Subordinated  Notes
will not  recognize  income,  gain or loss for Federal  income tax purposes as a
result of such deposit and  defeasance and will be subject to Federal income tax
on the same  amounts  and in the same manner and at the same times as would have
been the case if such deposit and  defeasance had not occurred (and, in the case
of legal  defeasance  only, such Opinion of Counsel must be based on a ruling of
the Internal  Revenue  Service or other change in applicable  Federal income tax
law).


MODIFICATION AND WAIVER

     Modifications  and  amendments  of the Indenture may be made by the Company
and the  Trustee  with the  consent of the  holders of a majority  in  aggregate
principal amount of the Senior  Subordinated  Notes then outstanding;  provided,
however,  that no such modification or amendment may, without the consent of the
holder of each Senior Subordinated Note then outstanding  affected thereby,  (a)
change the Stated  Maturity of the principal of, or any  installment of interest
on, any Senior  Subordinated  Note,  (b) reduce the principal  amount of (or the
premium),  or interest on, any Senior Subordinated Note, (c) change the place or
currency of payment of  principal  of (or  premium),  or interest on, any Senior
Subordinated Note, (d) impair the right to institute suit for the enforcement of
any payment on or with respect to any Senior  Subordinated  Note, (e) reduce the
above-stated  percentage of Senior Subordinated Notes then outstanding necessary
to modify  or amend the  Indenture,  (f)  reduce  the  percentage  of  aggregate
principal amount of Senior  Subordinated  Notes then  outstanding  necessary for
waiver of


                                       95
<PAGE>

compliance  with certain  provisions  of the  Indenture or for waiver of certain
defaults,   (g)  modify  any  provisions  of  the  Indenture   relating  to  the
modification  and  amendment of the  Indenture or the waiver of past defaults or
covenants,  except as otherwise  specified,  (h) modify any of the provisions of
the Indenture relating to the subordination of the Senior  Subordinated Notes or
the Subsidiary  Guarantees in a manner  materially  adverse to the holders,  (i)
modify any provisions of the Indenture  relating to the guarantee by the Company
or any Subsidiary Guarantor of the Indebtedness of any Unrestricted Subsidiaries
or (j)  following  the  mailing  of any Offer to  Purchase,  modify any Offer to
Purchase for the Senior  Subordinated  Notes required under covenants  described
under  "Certain  Covenants-Limitation  on Certain  Asset  Sales" and "-Change of
Control" in a manner materially adverse to the holders thereof.

     The holders of a majority in aggregate  principal amount of the outstanding
Senior  Subordinated  Notes,  on behalf of all  holders  of Senior  Subordinated
Notes, may waive compliance by the Company with certain  restrictive  provisions
of the Indenture.  Subject to certain rights of the Trustee,  as provided in the
Indenture, the holders of a majority in aggregate principal amount of the Senior
Subordinated  Notes  then  outstanding,  on  behalf  of all  holders  of  Senior
Subordinated  Notes,  may waive any past default under the  Indenture,  except a
default in the payment of principal, premium or interest, a default arising from
failure to purchase any Senior  Subordinated  Note tendered pursuant to an Offer
to  Purchase  or a default  in  respect of a  provision  that  cannot be amended
without the consent of each Noteholder affected.


THE TRUSTEE

     The Indenture will provide that,  except during the continuance of an Event
of Default,  the Trustee will perform only such duties as are  specifically  set
forth in the Indenture. During the existence of an Event of Default, the Trustee
will  exercise  such rights and powers  vested in it under the Indenture and use
the same  degree of care and skill in its  exercise  as a prudent  person  would
exercise under the circumstances in the conduct of such person's own affairs.

     The Indenture and  provisions of the Trust  Indenture Act  incorporated  by
reference  therein contain  limitations on the rights of the Trustee,  should it
become a creditor of the Company,  to obtain  payment of claims in certain cases
or to realize on certain property received by it in respect of any such claim as
security or otherwise.  The Trustee is permitted to engage in other transactions
with the Company or any Affiliate; provided, that if it acquires any conflicting
interest (as defined in the  Indenture or in the Trust  Indenture  Act), it must
eliminate such conflict or resign.


                                       96
<PAGE>

                               THE EXCHANGE OFFER


PURPOSE AND EFFECT OF THE EXCHANGE OFFER

     The  Notes  were  originally  sold by the  Company  on May 19,  1997 to the
Initial Purchasers  pursuant to the Purchase  Agreement.  The Initial Purchasers
subsequently resold the Notes to qualified  institutional  buyers in reliance on
Rule 144A  under the  Securities  Act and to a limited  number of  institutional
accredited  investors that agreed to comply with certain  transfer  restrictions
and other  conditions.  As a condition  to the Purchase  Agreement,  the Company
entered into the Registration  Rights Agreement with the Initial Purchasers (the
"Registration  Rights Agreement")  pursuant to which the Company has agreed, for
the benefit of the holders of the Notes,  at the Company's cost, to use its best
efforts to (i) file the Exchange  Offer  Registration  Statement  within 45 days
after the date of the  original  issue of the  Notes  with the  Commission  with
respect  to the  Exchange  Offer  for the  Exchange  Notes,  and (ii)  cause the
Exchange  Offer  Registration  Statement  to be  declared  effective  under  the
Securities Act within 150 days after the date of original issuance of the Notes.
Upon the Exchange Offer  Registration  Statement being declared  effective,  the
Company  will offer the Exchange  Notes in exchange for  surrender of the Notes.
The Company will keep the Exchange Offer open for not less than 30 calendar days
(or longer if required by applicable  law) after the date on which notice of the
Exchange Offer is mailed to the holders of the Notes.  For each Note surrendered
to the Company  pursuant  to the  Exchange  Offer,  the holder of such Note will
receive  an  Exchange  Note  having  a  principal  amount  equal  to that of the
surrendered  Note.  Interest on each  Exchange Note will accrue from the date of
its original issue.

     Under existing  interpretations of the staff of the Commission contained in
several no-action letters to third parties,  the Exchange Notes would in general
be freely tradeable after the Exchange Offer without further  registration under
the Securities Act. However, any purchaser of Notes who is an "affiliate" of the
Company or who intends to  participate  in the Exchange Offer for the purpose of
distributing   the  Exchange  Notes  (i)  will  not  be  able  to  rely  on  the
interpretation  of the staff of the Commission,  (ii) will not be able to tender
its Notes in the Exchange Offer and (iii) must comply with the  registration and
prospectus  delivery  requirements  of the Securities Act in connection with any
sale or transfer of the Notes,  unless such sale or transfer is made pursuant to
an exemption from such requirements.

     Each holder of the Notes (other than certain specified  holders) who wishes
to exchange the Notes for Exchange  Notes in the Exchange Offer will be required
to represent in the Letter of Transmittal that (i) it is not an affiliate of the
Company,  (ii) the  Exchange  Notes to be  received  by it were  acquired in the
ordinary  course of its  business and (iii) at the time of  commencement  of the
Exchange  Offer,  it has no  arrangement  with any person to  participate in the
distribution  (within the meaning of the Securities  Act) of the Exchange Notes.
In addition,  each Participating  Broker-Dealer that receives Exchange Notes for
its own account in exchange  for Notes,  where such Notes were  acquired by such
Participating  Broker-Dealer  as a result of  market-making  activities or other
trading  activities,  must  acknowledge  that it will  deliver a  prospectus  in
connection with any resale of such Exchange Notes.  See "Plan of  Distribution."
The  Commission  has taken the position that  Participating  Broker-Dealers  may
fulfill  their  prospectus  delivery  requirements  with respect to the Exchange
Notes (other than a resale of an unsold  allotment from the original sale of the
Notes)  with  the  prospectus  contained  in  the  Exchange  Offer  Registration
Statement.  Under the Registration Rights Agreement,  the Company is required to
allow Participating Broker-Dealers and other persons, if any, subject to similar
prospectus delivery requirements to use the prospectus contained in the Exchange
Offer  Registration  Statement in  connection  with the resale of such  Exchange
Notes.

     In the event that changes in the law or the applicable  interpretations  of
the staff of the Commission do not permit the Company to effect such an Exchange
Offer, or if for any other reason the Exchange Offer is not  consummated  within
180 days after the  original  issue  date of the Notes,  or if any holder of the
Notes (other than an "affiliate" of the Company or the Initial Purchaser) is not
eligible  to  participate  in the  Exchange  Offer,  or upon the  request of the
Initial  Purchaser under certain  circumstances,  the Company will, at its cost,
(a) as promptly as practicable,  file the Shelf Registration  Statement covering
resales of the Notes,  (b) use its best efforts to cause the Shelf  Registration
Statement to be declared effective under the Securities Act and (c) use its best
efforts to keep effective the Shelf Registration


                                       97

<PAGE>


Statement  until the earlier of three years  after its  effective  date and such
time as all of the applicable Notes have been sold thereunder. The Company will,
in the event of the filing of the Shelf Registration Statement,  provide to each
applicable  holder of the Notes copies of the prospectus  which is a part of the
Shelf   Registration   Statement,   notify  each  such  holder  when  the  Shelf
Registration  Statement  has become  effective and take certain other actions as
are required to permit unrestricted resales of the Notes. A holder of Notes that
sells such Notes pursuant to the Shelf Registration  Statement generally will be
required to be named as a selling  securityholder in the related  prospectus and
to deliver a prospectus to  purchasers,  will be subject to certain of the civil
liability  provisions under the Securities Act in connection with such sales and
will be bound by the provisions of the  Registration  Rights Agreement which are
applicable to such a holder (including certain indemnification  obligations). In
addition, each holder of the Notes will be required to deliver information to be
used in connection with the Shelf Registration Statement and to provide comments
on the Shelf  Registration  Statement  within the time  periods set forth in the
Registration Rights Agreement in order to have their Notes included in the Shelf
Registration  Statement  and to  benefit  from the  provisions  set forth in the
following paragraph.

     If (i) by July 3, 1997, neither the Exchange Offer  Registration  Statement
nor the  Shelf  Registration  Statement  has been  filed  with the SEC;  (ii) by
November  17,  1997,  neither the Exchange  Offer is  consummated  nor the Shelf
Registration Statement is declared effective; or (iii) after either the Exchange
Offer  Registration  Statement or the Shelf  Registration  Statement is declared
effective,  such  Registration  Statement  thereafter  ceases to be effective or
usable  (subject to certain  exceptions) in connection  with resales of Notes or
Exchange  Notes in  accordance  with and during  the  periods  specified  in the
Registration  Rights  Agreement  (each such  event  referred  to in clauses  (i)
through (iii), a "Registration  Default"),  additional cash interest will accrue
on the Notes and the Exchange Notes, in each case at the rate of 0.50% per annum
from and including the date on which any such  Registration  Default shall occur
to but  excluding the date on which all  Registration  Defaults have been cured.
Such interest is payable in addition to any other interest  payable from time to
time with respect to the Notes and the Exchange Notes.


     The  summary  herein  of  certain  provisions  of the  Registration  Rights
Agreement does not purport to be complete and is subject to, and is qualified in
its entirety by, all the provisions of the Registration Rights Agreement, a copy
of which is filed as an exhibit to the Exchange Offer Registration  Statement of
which this Prospectus is a part.

     Following the consummation of the Exchange Offer,  holders of the Notes who
were eligible to  participate in the Exchange Offer but who did not tender their
Notes will not have any further registration rights and such Notes will continue
to be subject to certain restrictions on transfer. Accordingly, the liquidity of
the market for such Notes could be adversely affected.


TERMS OF THE EXCHANGE OFFER

     Upon the terms and subject to the conditions  set forth in this  Prospectus
and in the Letter of  Transmittal,  the  Company  will  accept any and all Notes
validly  tendered and not withdrawn  prior to 5:00 p.m.,  New York City time, on
the Expiration  Date. The Company will issue $1,000 principal amount of Exchange
Notes in exchange for each $1,000 principal amount of outstanding Notes accepted
in the Exchange Offer. Holders may tender some or all of their Notes pursuant to
the Exchange Offer. However, Notes may be tendered only in integral multiples of
$1,000.

     The form and terms of the Exchange Notes are the same as the form and terms
of the Notes except that (i) the Exchange Notes bear a Series B designation  and
a different  CUSIP  Number  from the Notes,  (ii) the  Exchange  Notes have been
registered under the Securities Act and hence will not bear legends  restricting
the  transfer  thereof and (iii) the holders of the  Exchange  Notes will not be
entitled to certain rights under the Registration  Rights  Agreement,  including
the  provisions  providing  for an increase in the interest rate on the Notes in
certain circumstances relating to the timing of the Exchange Offer, all of which
rights will terminate when the Exchange Offer is terminated.  The Exchange Notes
will evidence the same debt as the Notes and will be entitled to the benefits of
the Indenture.


   
     As of the date of this Prospectus,  $85,478,000  aggregate principal amount
of Notes  were  outstanding.  The  Company  has fixed the close of  business  on
October 6, 1997 as the record date for the
    



                                       98
<PAGE>

Exchange Offer for purposes of determining  the persons to whom this  Prospectus
and the Letter of Transmittal will be mailed initially.

     Holders of Notes do not have any appraisal or dissenters'  rights under the
General  Corporation  Law of Delaware or the  Indenture in  connection  with the
Exchange Offer.  The Company intends to conduct the Exchange Offer in accordance
with  the  applicable  requirements  of the  Exchange  Act  and  the  rules  and
regulations of the Commission thereunder.

     The Company shall be deemed to have accepted  validly  tendered Notes when,
as and if the Company has given oral or written  notice  thereof to the Exchange
Agent.  The Exchange  Agent will act as agent for the tendering  holders for the
purpose of receiving the Exchange Notes from the Company.

     If any tendered  Notes are not accepted for exchange  because of an invalid
tender,  the  occurrence  of certain other events set forth herein or otherwise,
the  certificates  for any  such  unaccepted  Notes  will be  returned,  without
expense,  to the tendering  holder thereof as promptly as practicable  after the
Expiration Date.

     Holders who tender Notes in the Exchange  Offer will not be required to pay
brokerage  commissions or fees or, subject to the  instructions in the Letter of
Transmittal,  transfer  taxes with respect to the exchange of Notes  pursuant to
the Exchange  Offer.  The Company will pay all charges and expenses,  other than
transfer taxes in certain circumstances, in connection with the Exchange Offer.
See "-Fees and Expenses."


EXPIRATION DATE; EXTENSIONS; AMENDMENTS


   
     The term  "Expiration  Date" shall mean 5:00 p.m.,  New York City time,  on
November  10,  1997,  unless the Company,  in its sole  discretion,  extends the
Exchange Offer, in which case the term  "Expiration  Date" shall mean the latest
date and time to which the Exchange Offer is extended.
    


     In order to extend the Exchange Offer, the Company will notify the Exchange
Agent of any extension by oral or written notice and will mail to the registered
holders an announcement thereof, each prior to 9:00 a.m., New York City time, on
the next business day after the previously scheduled expiration date.

     The  Company  reserves  the  right,  in its sole  discretion,  (i) to delay
accepting any Notes,  to extend the Exchange  Offer or to terminate the Exchange
Offer if any of the  conditions  set forth below under  "-Conditions"  shall not
have been satisfied,  by giving oral or written notice of such delay,  extension
or  termination to the Exchange Agent or (ii) to amend the terms of the Exchange
Offer in any manner.  Any such delay in  acceptance,  extension,  termination or
amendment  will be followed as promptly as practicable by oral or written notice
thereof to the registered holders.


INTEREST ON THE EXCHANGE NOTES

     The Exchange Notes will bear interest from their date of issuance.  Holders
of Notes that are accepted for exchange will receive,  in cash, accrued interest
thereon to, but not including,  the date of issuance of the Exchange Notes. Such
interest will be paid with the first  interest  payment on the Exchange Notes on
November 15,  1997.  Interest on the Notes  accepted for exchange  will cease to
accrue upon issuance of the Exchange Notes.

     Interest on the Exchange Notes is payable  semi-annually on each May 15 and
November 15, commencing on November 15, 1997.


PROCEDURES FOR TENDERING

     For a holder of Notes to tender  Notes  validly  pursuant  to the  Exchange
Offer,  a  properly  completed  and duly  executed  Letter  of  Transmittal  (or
facsimile thereof),  with any required signature guarantee, or (in the case of a
book-entry  transfer),  an Agent's Message in lieu of the Letter of Transmittal,
and any other required documents,  must be received by the Exchange Agent at the
address set forth below under "Exchange Agent" prior to 5:00 p.m., New York City
time, on the Expiration Date. In addition,


                                       99
<PAGE>

prior to 5:00  p.m.,  New York City time,  on the  Expiration  Date,  either (a)
certificates  for tendered  Notes must be received by the Exchange Agent at such
address or (b) such Notes must be  transferred  pursuant to the  procedures  for
book-entry  transfer described below (and a confirmation of such tender received
by the Exchange Agent,  including an Agent's Message if the tendering holder has
not delivered a Letter of Transmittal).


     The term "Agent's Message" means a message  transmitted by DTC, received by
the  Exchange  Agent  and  forming  part  of the  confirmation  of a  book-entry
transfer,  which states that DTC has received an express acknowledgment from the
participant  in DTC  tendering  Notes which are the  subject of such  book-entry
confirmation,  that such  participant has received and agrees to be bound by the
terms of the  Letter  of  Transmittal  and that the  Company  may  enforce  such
agreement against such  participant.  In the case of an Agent's Message relating
to guaranteed delivery, the term means a message transmitted by DTC and received
by  the  Exchange  Agent,   which  states  that  DTC  has  received  an  express
acknowledgment from the participant in DTC tendering Notes that such participant
has received and agrees to be bound by the Notice of Guaranteed Delivery.

     By tendering Notes pursuant to the procedures set forth above,  each holder
will  make to the  Company  the  representations  set  forth  above in the third
paragraph under the heading "- Purpose and Effect of the Exchange Offer."

     The  tender by a holder and the  acceptance  thereof  by the  Company  will
constitute  agreement between such holder and the Company in accordance with the
terms and  subject  to the  conditions  set forth  herein  and in the  Letter of
Transmittal.


     THE METHOD OF DELIVERY OF NOTES AND THE LETTER OF TRANSMITTAL AND ALL OTHER
REQUIRED DOCUMENTS TO THE EXCHANGE AGENT IS AT THE ELECTION AND SOLE RISK OF THE
HOLDER.  AS AN  ALTERNATIVE  TO DELIVERY  BY MAIL,  HOLDERS MAY WISH TO CONSIDER
OVERNIGHT OR HAND  DELIVERY  SERVICE.  IN ALL CASES,  SUFFICIENT  TIME SHOULD BE
ALLOWED TO ASSURE DELIVERY TO THE EXCHANGE AGENT BEFORE THE EXPIRATION  DATE. NO
LETTER OF  TRANSMITTAL  OR NOTES  SHOULD  BE SENT TO THE  COMPANY.  HOLDERS  MAY
REQUEST THEIR RESPECTIVE BROKERS, DEALERS,  COMMERCIAL BANKS, TRUST COMPANIES OR
NOMINEES TO EFFECT THE ABOVE TRANSACTIONS FOR SUCH HOLDERS. 

     Any  beneficial  owner whose Notes are  registered in the name of a broker,
dealer, commercial bank, trust company or other nominee and who wishes to tender
should  contact the  registered  holder  promptly and instruct  such  registered
holder  to  tender  on such  beneficial  owner's  behalf.  See  "Instruction  to
Registered  Holder and/or Book-Entry  Transfer Facility  Participant from Owner"
included with the Letter of Transmittal.

     Signatures on a Letter of  Transmittal  or a notice of  withdrawal,  as the
case may be, must be guaranteed by an Eligible  Institution  (as defined  below)
unless the Notes  tendered  pursuant  thereto are  tendered  (i) by a registered
holder  who  has  not   completed   the  box  entitled   "Special   Registration
Instructions" or "Special Delivery Instructions" on the Letter of Transmittal or
(ii) for the account of an Eligible Institution. In the event that signatures on
a Letter of  Transmittal  or a notice  of  withdrawal,  as the case may be,  are
required  to be  guaranteed,  such  guarantee  must be by a  member  firm of the
Medallion System (an "Eligible Institution").

     If the  Letter  of  Transmittal  is  signed  by a  person  other  than  the
registered  holder of any Notes listed  therein,  such Notes must be endorsed or
accompanied by a properly completed bond power, signed by such registered holder
as such  registered  holder's  name  appears on such  Notes  with the  signature
thereon guaranteed by an Eligible Institution.

     If the  Letter of  Transmittal  or any Notes or bond  powers  are signed by
trustees, executors, administrators,  guardians,  attorneys-in-fact,  offices of
corporations or others acting in a fiduciary or  representative  capacity,  such
persons  should so indicate  when  signing,  and  evidence  satisfactory  to the
Company  of their  authority  to so act must be  submitted  with the  Letter  of
Transmittal.


                                      100
<PAGE>


     The  Company  understands  that the  Exchange  Agent  will  make a  request
promptly after the date of this Prospectus to establish accounts with respect to
the Notes at the book-entry transfer facility, The Depository Trust Company (the
"Book-Entry  Transfer  Facility"),  for the purpose of facilitating the Exchange
Offer, and subject to the establishment  thereof, any financial institution that
is  a  participant  in  the  Book-Entry  Transfer  Facility's  system  may  make
book-entry  delivery of Notes by causing such  Book-Entry  Transfer  Facility to
transfer such Notes into the Exchange  Agent's account with respect to the Notes
in  accordance  with the  Book-Entry  Transfer  Facility's  procedures  for such
transfer.  Although  delivery  of the Notes may be effected  through  book-entry
transfer into the Exchange Agent's account at the Book-Entry  Transfer Facility,
an appropriate  Letter of Transmittal  properly completed and duly executed with
any required signature  guarantee,  or (in the case of a book-entry transfer) an
Agent's  Message in lieu of the Letter of  Transmittal,  and all other  required
documents  must in each case be  transmitted to and received or confirmed by the
Exchange  Agent at its  address  set forth  below on or prior to the  Expiration
Date, or, if the guaranteed  delivery  procedures  described  below are complied
with,  within the time  period  provided  under  such  procedures.  Delivery  of
documents to the Book-Entry  Transfer  Facility does not constitute  delivery to
the Exchange Agent.

     The  Exchange  Agent  and DTC have  confirmed  that the  Exchange  Offer is
eligible for the DTC Automated Tender Offer Program ("ATOP").  Accordingly,  DTC
participants may electronically  transmit their acceptance of the Exchange Offer
by causing DTC to transfer Notes to the Exchange Agent in accordance  with DTC's
ATOP  procedures  for  transfer.  DTC will then send an  Agent's  Message to the
Exchange Agent.

     All  questions as to the validity,  form,  eligibility  (including  time of
receipt),  acceptance of tendered Notes and withdrawal of tendered Notes will be
determined by the Company in its sole discretion,  which  determination  will be
final and binding. The Company reserves the absolute right to reject any and all
Notes not  properly  tendered  or any Notes the  Company's  acceptance  of which
would, in the opinion of counsel for the Company, be unlawful.  The Company also
reserves the right in its sole  discretion to waive any defects,  irregularities
or conditions of tender as to particular Notes. The Company's  interpretation of
the terms and conditions of the Exchange Offer  (including the  instructions  in
the Letter of  Transmittal)  will be final and  binding on all  parties.  Unless
waived,  any defects or  irregularities in connection with tenders of Notes must
be cured within such time as the Company shall  determine.  Although the Company
intends,  to notify holders of defects or irregularities with respect to tenders
of Notes,  neither the Company,  the  Exchange  Agent nor any other person shall
incur any liability for failure to give such notification. Tenders of Notes will
not be deemed to have been made until such defects or  irregularities  have been
cured or waived.  Any Notes received by the Exchange Agent that are not properly
tendered  and as to which the defects or  irregularities  have not been cured or
waived will be returned by the Exchange Agent to the tendering  holders,  unless
otherwise  provided  in the  Letter  of  Transmittal,  as  soon  as  practicable
following the Expiration Date.


GUARANTEED DELIVERY PROCEDURES

     Holders  who  wish to  tender  their  Notes  and (i)  whose  Notes  are not
immediately  available,  (ii) who  cannot  deliver  their  Notes,  the Letter of
Transmittal or any other  required  documents to the Exchange Agent or (iii) who
cannot complete the procedures for book-entry transfer,  prior to the Expiration
Date, may effect a tender if:

       (a) the tender is made through an Eligible Institution;

       (b) prior to the  Expiration  Date, the Exchange Agent receives from such
   Eligible  Institution  a  properly  completed  and duly  executed  Notice  of
   Guaranteed  Delivery  (by  facsimile  transmission,  mail or  hand  delivery)
   setting forth the name and address of the holder,  the certificate  number(s)
   of such Notes and the principal  amount of Notes  tendered,  stating that the
   tender is being made  thereby  and  guaranteeing  that,  within five New York
   Stock  Exchange  trading  days  after  the  Expiration  Date,  the  Letter of
   Transmittal  (or  facsimile   thereof)   together  with  the   certificate(s)
   representing  the Notes (or a  confirmation  of  book-entry  transfer of such
   Notes into the Exchange Agent's account at the Book-Entry Transfer Facility),
   and any  other  documents  required  by the  Letter  of  Transmittal  will be
   deposited by the Eligible Institution with the Exchange Agent; and


                                      101
<PAGE>


       (c) such  properly  completed  and  executed  Letter of  Transmittal  (of
   facsimile thereof),  as well as the certificate(s)  representing all tendered
   Notes in proper form for transfer (or a confirmation  of book-entry  transfer
   of such Notes into the Exchange  Agent's  account at the Book-Entry  Transfer
   Facility),  and all other documents required by the Letter of Transmittal are
   received by the Exchange Agent upon five New York Stock Exchange trading days
   after the Expiration Date.

     Upon request to the Exchange Agent, a Notice of Guaranteed Delivery will be
sent to holders  who wish to tender  their  Notes  according  to the  guaranteed
delivery procedures set forth above.


WITHDRAWAL OF TENDERS

     Except as otherwise  provided herein,  tenders of Notes may be withdrawn at
any time prior to 5:00 p.m., New York City time, on the Expiration Date.

     To withdraw a tender of Notes in the  Exchange  Offer,  a telegram,  telex,
letter or facsimile  transmission  notice of withdrawal  must be received by the
Exchange Agent at its address set forth herein prior to 5:00 p.m., New York City
time, on the Expiration Date. Any such notice of withdrawal must (i) specify the
name of the person having deposited the Notes to be withdrawn (the "Depositor"),
(ii) identify the Notes to be withdrawn (including the certificate number(s) and
principal  amount  of such  Notes,  or,  in the  case of  Notes  transferred  by
book-entry  transfer,  the name and  number  of the  account  at the  Book-Entry
Transfer  Facility  to be  credited),  (iii) be signed by the holder in the same
manner as the  original  signature  on the Letter of  Transmittal  by which such
Notes  were  tendered  (including  any  required  signature  guarantees)  or  be
accompanied by documents of transfer sufficient to have the Trustee with respect
to the Notes  register  the  transfer  of such Notes into the name of the person
withdrawing  the tender and (iv) specify the name in which any such Notes are to
be registered,  if different from that of the Depositor. All questions as to the
validity,  form and eligibility (including time of receipt) of such notices will
be determined by the Company,  whose determination shall be final and binding on
all  parties.  Any Notes so  withdrawn  will be deemed not to have been  validly
tendered for purposes of the Exchange Offer and no Exchange Notes will be issued
with respect thereto unless the Notes so withdrawn are validly  retendered.  Any
Notes which have been  tendered but which are not accepted for exchange  will be
returned  to the  holder  thereof  without  cost  to  such  holder  as  soon  as
practicable after withdrawal, rejection of tender or termination of the Exchange
Offer.  Properly  withdrawn  Notes may be  retendered  by  following  one of the
procedures  described above under  "-Procedures for Tendering" at any time prior
to the Expiration Date.


CONDITIONS


     Notwithstanding any other term of the Exchange Offer, the Company shall not
be required to accept for exchange,  or exchange Notes for, any Exchange  Notes,
and may  terminate or amend the  Exchange  Offer as provided  herein  before the
acceptance of such Notes, if: 

       (a) any action or  proceeding is instituted or threatened in any court or
   by or before any  governmental  agency  with  respect to the  Exchange  Offer
   which,  in the sole  judgment of the  Company,  might  materially  impair the
   ability of the Company to proceed  with the  Exchange  Offer or any  material
   adverse  development  has occurred in any existing  action or proceeding with
   respect to the Company or any of its subsidiaries; or

       (b) any law, statute,  rule, regulation or interpretation by the staff of
   the Commission is proposed,  adopted or enacted,  which, in the sole judgment
   of the Company, might materially impair the ability of the Company to proceed
   with the Exchange Offer or materially impair the contemplated benefits of the
   Exchange Offer to the Company; or

       (c) any governmental  approval has not been obtained,  which approval the
   Company shall, in its sole discretion, deem necessary for the consummation of
   the Exchange Offer as contemplated hereby.

     If the Company determines in its sole discretion that any of the conditions
are not satisfied, the Company may (i) refuse to accept any Notes and return all
tendered  Notes to the  tendering  holders,  (ii) extend the Exchange  Offer and
retain all Notes tendered prior to the expiration of the Exchange Offer,


                                      102
<PAGE>


subject,  however,  to the  rights  of  holders  to  withdraw  such  Notes  (see
"-Withdrawal  of  Tenders")  or (iii)  waive such  unsatisfied  conditions  with
respect to the Exchange Offer and accept all properly  tendered Notes which have
not been withdrawn.


EXCHANGE AGENT

     United  States  Trust  Company of New York has been  appointed  as Exchange
Agent for the Exchange Offer.  Questions and requests for  assistance,  requests
for additional  copies of this  Prospectus or of the Letter of  Transmittal  and
requests for Notice of  Guaranteed  Delivery  should be directed to the Exchange
Agent addressed as follows:

     United States Trust Company of New York
     114 West 47th Street
     New York, New York 10036-1532

     Delivery to an address other than as set forth above will not  constitute a
valid delivery.


FEES AND EXPENSES

     The  expenses  of  soliciting  tenders  will be borne by the  Company.  The
principal solicitation is being made by mail; however,  additional  solicitation
may be made by  telegraph,  telecopy,  telephone  or in person by  officers  and
regular employees of the Company and its affiliates.

     The Company has not  retained any  dealer-manager  in  connection  with the
Exchange  Offer and will not make any  payments to brokers,  dealers,  or others
soliciting acceptances of the Exchange Offer. The Company, however, will pay the
Exchange Agent reasonable and customary fees for its services and will reimburse
it for its reasonable out-of-pocket expenses in connection therewith.

     The cash expenses to be incurred in connection with the Exchange Offer will
be paid by the Company.  Such expenses include fees and expenses of the Exchange
Agent and Trustee, accounting and legal fees and printing costs, among others.


ACCOUNTING TREATMENT

     The  Exchange  Notes will be  recorded  at the same  carrying  value as the
Notes, which is face value, as reflected in the Company's  accounting records on
the date of exchange.  Accordingly, no gain or loss for accounting purposes will
be  recognized  by the  Company.  The  expenses  of the  Exchange  Offer will be
expensed over the term of the Exchange Notes.


CONSEQUENCES OF FAILURE TO EXCHANGE

     The  Notes  that are not  exchanged  for  Exchange  Notes  pursuant  to the
Exchange Offer will remain restricted securities. Accordingly, such Notes may be
resold only (i) to the Company (upon redemption  thereof or otherwise),  (ii) so
long as the Notes are  eligible  for resale  pursuant to Rule 144A,  to a person
inside the United  States  whom the seller  reasonably  believes  is a qualified
institutional  buyer within the meaning of Rule 144A under the Securities Act in
a transaction meeting the requirements of Rule 144A, in accordance with Rule 144
under the Securities Act, or pursuant to another exemption from the registration
requirements  of the  Securities  Act (and  based  upon an  opinion  of  counsel
reasonably  acceptable  to the  Company),  (iii)  outside the United States to a
foreign person in a transaction  meeting the  requirements of Rule 904 under the
Securities  Act, or (iv) pursuant to an effective  registration  statement under
the Securities  Act, in each case in accordance  with any applicable  securities
laws of any state of the United States.


RESALE OF THE EXCHANGE NOTES

     With respect to resales of Exchange Notes,  based on interpretations by the
staff of the Commission set forth in no-action  letters issued to third parties,
the Company believes that a holder or other person who receives  Exchange Notes,
whether or not such person is the holder (other than a person that is an


                                      103
<PAGE>



"affiliate"  of the Company  within the meaning of Rule 405 under the Securities
Act) who receives Exchange Notes in exchange for Notes in the ordinary course of
business and who is not participating,  does not intend to participate,  and has
no  arrangement  or  understanding  with  any  person  to  participate,  in  the
distribution of the Exchange Notes, will be allowed to resell the Exchange Notes
to the public without further  registration under the Securities Act and without
delivering to the purchasers of the Exchange  Notes a prospectus  that satisfies
the  requirements  of Section 10 of the Securities Act.  However,  if any holder
acquires Exchange Notes in the Exchange Offer for the purpose of distributing or
participating  in a distribution of the Exchange Notes,  such holder cannot rely
on the  position of the staff of the  Commission  enunciated  in such  no-action
letters  or  any  similar  interpretive   letters,  and  must  comply  with  the
registration  and  prospectus  delivery  requirements  of the  Securities Act in
connection with any resale transaction, unless an exemption from registration is
otherwise  available.  Further,  each Participating  Broker-Dealer that receives
Exchange Notes for its own account in exchange for Notes,  where such Notes were
acquired  by such  Participating  Broker-Dealer  as a  result  of  market-making
activities or other trading activities,  must acknowledge that it will deliver a
prospectus in connection with any resale of such Exchange Notes.



     As  contemplated  by these no-action  letters and the  Registration  Rights
Agreement,  each holder accepting the Exchange Offer is required to represent to
the Company in the Letter of  Transmittal  that (i) the Exchange Notes are to be
acquired by the holder or the person  receiving such Exchange Notes,  whether or
not such person is the holder,  in the  ordinary  course of  business,  (ii) the
holder or any such other person (other than a  broker-dealer  referred to in the
next  sentence)  is  not  engaging  and  does  not  intend  to  engage,  in  the
distribution  of the Exchange  Notes,  (iii) the holder or any such other person
has no  arrangement  or  understanding  with any  person to  participate  in the
distribution of the Exchange  Notes,  (iv) neither the holder nor any such other
person is an "affiliate" of the Company within the meaning of Rule 405 under the
Securities Act, and (v) the holder or any such other person acknowledges that if
such holder or other person  participates  in the Exchange Offer for the purpose
of  distributing  the Exchange  Notes it must comply with the  registration  and
prospectus  delivery  requirements  of the Securities Act in connection with any
resale of the  Exchange  Notes and cannot rely on those  no-action  letters.  As
indicated above, each Participating Broker-Dealer that receives an Exchange Note
for its own account in exchange for Notes must  acknowledge that it will deliver
a  prospectus  in  connection  with any  resale of such  Exchange  Notes.  For a
description of the procedures for such resales by Participating  Broker-Dealers,
see "Plan of Distribution."


                                      104
<PAGE>

                      DESCRIPTION OF CERTAIN INDEBTEDNESS

NEW CREDIT FACILITY


     The Company will either (i) amend and restate the Existing  Credit Facility
pursuant to a  commitment  letter with the Bank that  expires on  September  26,
1997, or (ii) terminate the Existing Credit  Facility.  The Company is currently
exploring  alternative  financing  sources from other senior lenders that may be
willing to provide the Company  with a revolving  credit  facility on terms more
favorable to the Company. 

     If the Company enters into the New Credit Facility, the New Credit Facility
would provide a revolving  credit  facility in a combined amount of $7.5 million
consisting of a $5.0 million  tranche (the "Tranche A Facility")  which would be
available  until a maturity  date three  years  from the  closing  under the New
Credit  Facility and a $2.5 million  tranche  (the  "Tranche B Facility")  which
would be available at such time the Tranche A Facility has been fully funded and
the Company is making an escrow  deposit for an  acquisition to be made pursuant
to an acquisition agreement previously approved by the Bank. The proceeds of the
Tranche A Facility  and,  once  funded,  the Tranche B Facility may be borrowed,
prepaid and reborrowed and letters of credit may be issued  thereunder,  subject
to a limit of $1.0  million  with  respect to the  Tranche A  Facility  and $2.5
million with respect to the Tranche B Facility,  provided that borrowings  under
the Tranche B Facility must be repaid at such time as the related acquisition is
consummated. The New Credit Facility would terminate on the third anniversary of
its closing,  at which time any outstanding  principal balance together with all
accrued and unpaid  interest  thereon would become due and payable.  All amounts
borrowed  under  the New  Credit  Facility  would be  guaranteed  by each of the
Company's direct and indirect Restricted Subsidiaries.

     The New Credit  Facility  would be secured  by a first  priority  perfected
security  interest in: (i) all of the Common Stock of the Company and its direct
and  indirect  Restricted  Subsidiaries,  including  all warrants or options and
other similar  securities to purchase such securities and (ii) substantially all
of the assets of the Company and its direct and indirect Restricted Subsidiaries
(except for certain unrestricted  subsidiaries)  including,  without limitation,
any and all FCC licenses to the maximum extent permitted by law.

     Generally,  the Company  would have the option to select the interest  rate
and interest payment dates on borrowings under the New Credit Facility as either
(i) 1.375% plus the greater of (a) the Federal  Funds Rate (to be defined in the
new credit  agreement  governing the New Credit Facility) plus 0.5%, and (b) the
prime rate of the Bank,  with interest  payable on the last day of each calendar
quarter,  or (ii) subject to legality and availability,  the Eurodollar Rate (to
be defined  in the credit  agreement)  during  interest  periods of 1, 2, 3 or 6
months,  with interest  payable on the last day of each such interest period and
at the end of each 3-month  period during each such interest  period.  Following
the  occurrence  of and during the  continuation  of an event of default  (to be
defined in the credit  agreement),  interest will accrue at the then  applicable
rates, plus 2% to the end of any then existing  interest period,  and thereafter
at the prime rate of the Bank plus 1.375% plus 2%. The Company will pay the Bank
a facility fee equal to  approximately  $75,000 at the closing of the New Credit
Facility  and $9,375  will be payable on the date of the  initial  extension  of
credit under the Tranche B Facility.  Additionally,  commencing  at the closing,
the  Company  would pay a  commitment  fee of (i) 1/2% per  annum of the  unused
portion of the Tranche A Facility and (ii) 1/4% per annum of the total amount of
the Tranche B Facility  until the date  borrowings  under the Tranche B Facility
are  available,  then  1/2% per annum of the  unused  portion  of the  Tranche B
Facility.  In  addition,  the Company  would pay the Bank a letter of credit fee
equal to the greater of $500 and 1% of the face amount of each letter of credit.

     The  outstanding  principal  balance  of  the  New  Credit  Facility  would
automatically be reduced in an amount equal to 100% of the net proceeds received
by the  Borrower  or any of its  Restricted  Subsidiaries  from  the sale of (i)
assets the net proceeds of which exceed  $50,000  singularly or in the aggregate
in any fiscal year and which are not  reinvested in broadcast  assets within 270
days of such sale,  provided that  whenever the aggregate net proceeds  realized
since the Issue Date equals or exceeds  $4,750,000,  then all net proceeds  from
such asset sales thereafter which are not reinvested as aforesaid, shall be used
to prepay  advances and to  permanently  reduce the  applicable  Commitment  (as
defined in the New


                                      105
<PAGE>

Credit  Facility),  (ii) the public or private  issuance of indebtedness  (other
than  indebtedness  permitted under the New Credit  Facility) after closing,  or
(iii) the public or private  issuance of equity  securities after closing except
to the extent  that such  proceeds  are used to make  permitted  investments  in
Unrestricted Subsidiaries. Notwithstanding the foregoing, if an event of default
under the New Credit Facility exists, all such net proceeds described above will
also reduce the applicable Commitment.

     The New Credit  Facility would restrict the incurrence of  indebtedness  in
excess of that permitted by the Senior Subordinated Notes; certain liens; loans,
investments and certain  transactions  with  affiliates of the Company;  certain
restricted payments; dividends,  distributions or stock repurchases;  redemption
of  any  Senior  Preferred  Stock;  amendments  to  certain  agreements  between
stockholders; the payment of management fees; mergers and acquisitions; sales of
assets;  changes in the business of the  Company;  and changes of control of the
Company. Notwithstanding anything to the contrary, the New Credit Facility would
not restrict the payment of interest payable on the Senior Subordinated Notes.

     All of the terms  described  herein with respect to the New Credit Facility
are based on draft documents  existing as of the date hereof, and the commitment
letter  with the Bank.  If the  Company  enters  into the New  Credit  Facility,
certain of such terms may change and there can be no  assurance  that such would
not be material or adverse to the Company.


                          DESCRIPTION OF CAPITAL STOCK

     The Company's  authorized  capital stock  consists of (i) 2,000  authorized
shares of Common  Stock,  $.01 par value per share (the "Common  Stock"),  which
consist  of (a)  1,000  shares  of Class A  Common  Stock  (the  "Class A Common
Stock"), of which 138.45 shares are issued and outstanding, and (b) 1,000 shares
of Class B Common  Stock (the  "Class B Common  Stock"),  of which no shares are
issued and outstanding,  and (ii) 250,000  authorized shares of Senior Preferred
Stock, par value $.01 per share, which consist of (a) 100,000 shares of Series A
15%  Cumulative  Redeemable  Preferred  Stock  (the  "Series A Senior  Preferred
Stock"),  of which 84,843.03 shares are issued and outstanding,  and (b) 150,000
shares of Series B 15%  Cumulative  Redeemable  Preferred  Stock (the  "Series B
Senior Preferred Stock"), of which 124,467.10 shares are issued and outstanding.
There is no  established  trading  market  for the  Common  Stock or the  Senior
Preferred Stock.


COMMON STOCK

     Dividends.  Holders of shares of Common  Stock are entitled to receive such
dividends as may be declared by the  Company's  Board of Directors  out of funds
legally  available  for such  purpose.  The payment of  dividends  is  currently
restricted by the  Indenture  governing  the Senior  Subordinated  Notes and the
Preferred Stockholders' Agreement (as defined) and will be restricted by the New
Credit  Facility,  if it is entered into by the  Company.  See  "Description  of
Exchange   Notes-Certain   Covenants-Limitation   on  Restricted  Payments"  and
"Description of Certain Indebtedness-New Credit Facility."

     Voting  Rights.  Holders of shares of Class A Common Stock vote as a single
class on all matters submitted to a vote of the stockholders except as otherwise
required by law.  Except to the extent  required by applicable  law,  holders of
shares of Class B Common Stock have no right to vote on any matter  submitted to
a vote of the  stockholders.  Under  Delaware law, the  affirmative  vote of the
holders of a majority of the outstanding shares of any class of the Common Stock
voting as a separate class is required to approve,  among other things, a change
in the designations,  preferences and limitations of the shares of such class of
Common Stock. Certain extraordinary  transactions (such as a merger or a sale of
substantially  all of the assets of the Company) require the affirmative vote of
at least two-thirds of the outstanding shares of Class A Common Stock.

     Liquidation  Rights.  Upon  liquidation,  dissolution  or winding-up of the
Company, the holders of Common Stock are entitled to share ratably in all assets
available for distribution after payment in full of all obligations to creditors
of the Company and to the holders of Senior Preferred Stock.

     Other  Provisions.  The  holders  of  Common  Stock  are  not  entitled  to
preemptive  or  subscription  rights  under the  Company's  Amended and Restated
Certificate of Incorporation.  The shares of Common Stock presently  outstanding
are validly issued, fully paid and nonassessable.


                                      106
<PAGE>

     Conversion.  Holders  of shares of either  Class A Common  Stock or Class B
Common  Stock  have the right at any time to  convert  all or a  portion  of the
shares of the class of  Common  Stock so held into the same  number of shares of
the other class of Common Stock.

     Ownership   Restrictions.   The  Amended  and   Restated   Certificate   of
Incorporation of the Company restricts the ownership, voting and transfer of the
Company's capital stock in accordance with the  Communications Act and the rules
of the FCC, to prohibit ownership of the Company's outstanding capital stock (or
the voting rights it represents) by or for the account of aliens or corporations
otherwise subject to domination or control by aliens.


SENIOR PREFERRED STOCK

     Dividends.  Dividends on the outstanding  shares of Senior  Preferred Stock
will  accumulate  at the rate of 15% per annum and will compound  annually.  The
Company may, at its option, pay dividends either in cash or by accumulating such
dividends. In the event that the Company breaches one of the covenants contained
in the Preferred  Stockholders'  Agreement (and fails to cure such breach during
the applicable cure period), the holders of a majority of the outstanding shares
of Senior  Preferred  Stock may elect,  by notifying the Company in writing,  to
have the accrual rate for dividends on the Senior  Preferred  Stock increased to
18% per annum until such breach has been waived or cured; provided,  however, in
the event the Company fails to meet certain minimum cash flow, revenue or EBITDA
targets relating  exclusively to the operations of WPHI-FM, the dividend rate on
the  outstanding  shares  of  Senior  Preferred  Stock  shall  be  retroactively
increased  to 17% per annum  from the date of  issuance  until such time as such
default  is cured or waived by the  holders  of a  majority  of the  outstanding
shares of Senior Preferred Stock. The payment of dividends are restricted by the
Indenture  governing the Senior Subordinated Notes and will be restricted by the
New Credit  Facility,  if it is entered  into by the Company.  In addition,  the
payment  of  dividends  may be  restricted  by  any  other  agreement  governing
indebtedness  for  borrowed  money  permitted  by  the  Preferred  Stockholders'
Agreement  together with the Indenture and the New Credit  Facility,,  the "Debt
Agreements"). See "Description of Exchange Notes-Certain Covenants-Limitation on
Restricted Payments."

     Voting Rights.  The Senior Preferred Stock will be non-voting,  except with
respect to certain amendments to the Company's Amended and Restated  Certificate
of  Incorporation  and as otherwise  required by law.  Under  Delaware  law, the
affirmative  vote of the holders of a majority of the outstanding  shares of the
Senior Preferred Stock voting as a separate class is required to approve,  among
other things, a change in the  designations,  preferences and limitations of the
shares of Senior Preferred Stock.


     Liquidation Rights. Upon the liquidation,  winding up or dissolution of the
Company, holders of the Senior Preferred Stock shall be entitled to receive $100
per share,  plus  accumulated but unpaid dividends  thereon,  if any, before any
payments  shall be made to  holders of the Common  Stock.  The Senior  Preferred
Stock shall rank senior to all other outstanding  classes of equity  securities.
The Company shall not be permitted to authorize any new class of equity security
without  the  approval  of at  least a  majority  of the  shares  of the  Senior
Preferred Stock then outstanding,  voting or consenting,  as the case may be, as
one class. 

     Redemption  Rights.  The shares of Senior Preferred Stock shall be redeemed
on  May  29,  2005  (the  "Mandatory Redemption Date"). The redemption of Senior
Preferred  Stock  will  be  restricted by applicable law and by the terms of the
Debt     Agreements.     See     "Description    of    Exchange    Notes-Certain
Covenants-Limitation on Restricted Payments."


     Subject  to  applicable  law and the  terms  of the  Debt  Agreements,  the
Company,  at its sole  option,  may  redeem  then  outstanding  shares of Senior
Preferred  Stock at a  redemption  price  equal to 100% of the Senior  Preferred
Stock's liquidation value (plus any accumulated and accrued but unpaid dividends
thereon) as follows: 

o    The Company may redeem all or a portion of the outstanding shares of Series
     A Senior Preferred Stock;  provided,  however,  that any holder of Series B
     Senior  Preferred Stock shall have the right to have its shares redeemed as
     well  (such  redemptions  will take  place on a pro rata  basis so that the
     Company  will not be  required  to  (although  it may elect to) redeem more
     shares of Senior  Preferred Stock than it originally  called for redemption
     from the holders of Series A Senior Preferred Stock).


                                      107
<PAGE>

o    So long as the  Company  has paid in full all  accumulated  and accrued but
     unpaid  dividends on the outstanding  shares of Senior Preferred Stock, the
     Company may redeem  shares of Senior  Preferred  Stock  having an aggregate
     liquidation value of $2.0 million,  which redemption shall be on a pro rata
     basis among all holders of shares of Senior Preferred Stock.


o    At any time and from time to time on or after June 6, 1999, the Company may
     redeem all or a portion of the outstanding shares of Senior Preferred Stock
     (such redemptions to take place on a pro rata basis).


     Subject to applicable law and the terms of the Debt Agreements, the holders
of Senior  Preferred  Stock may require  the  Company to redeem the  outstanding
shares of Senior  Preferred  Stock at a  redemption  price  equal to 100% of the
Senior Preferred Stock's liquidation value (plus any accumulated and accrued but
unpaid dividends thereon) as follows:

o    The  holders of shares of Series B Senior  Preferred  Stock  shall have the
     right to require the Company to redeem  their  shares of Series B Preferred
     in the event that the  Company  exercises  its  option to redeem  shares of
     Series A Senior Preferred Stock (such  redemptions will take place on a pro
     rata basis so that the Company  will not be required  to  (although  it may
     elect to) redeem more shares of Senior  Preferred  Stock than it originally
     called for redemption from the holders of Series A Senior Preferred Stock).

o    Upon the  occurrence of the  Company's  initial  public  offering of Common
     Stock  (other  than  an  offering  made  in  connection   with  a  business
     acquisition or combination or an employee  benefit plan),  the holders of a
     majority of the outstanding shares of Senior Preferred Stock shall have the
     right to require the Company to redeem all or a portion of the  outstanding
     shares of Senior  Preferred  Stock  including any and all  accumulated  and
     accrued  but  unpaid  dividends  thereon  but only to the extent of the net
     proceeds to the Company from the public sale of such Common Stock.

o    Once all of the Company's  outstanding  indebtedness for money borrowed has
     been  finally and  indefeasibly  paid in full in cash  (including,  without
     limitation,   the  Senior   Indebtedness  (as  defined  in  the  Standstill
     Agreement)),  and any  commitment  to fund related  thereto shall have been
     terminated,  if any covenant  under the Preferred  Stockholders'  Agreement
     discussed below is then in breach and such breach has not been cured during
     the  applicable  cure period,  then,  following the expiration of such cure
     period and continuing  until such time as the breach is cured,  the holders
     of a majority of the  outstanding  shares of Senior  Preferred  Stock shall
     have the right to  require  the  Company  to redeem all or a portion of the
     outstanding  shares of Senior  Preferred  Stock (such  redemptions  to take
     place on a pro rata basis among all  holders of shares of Senior  Preferred
     Stock).


     Preferred  Stockholders'  Agreement.  The  Company  is  subject  to certain
restrictions,  and the holders of Senior Preferred Stock are entitled to certain
rights, under the terms of a Preferred  Stockholders'  Agreement dated as of May
14, 1997 entered into by the Company,  Radio One Licenses,  Inc., the holders of
the Senior  Preferred  Stock,  Alfred C. Liggins,  III,  Catherine L. Hughes and
Jerry A. Moore (as the same may be  amended  from time to time,  the  "Preferred
Stockholders'  Agreement").  Under the Preferred Stockholders' Agreement, for so
long as the Senior  Preferred Stock is outstanding,  the Company is obligated to
satisfy  certain  financial  tests in  respect  of  broadcast  cash flow for the
Company as a whole,  corporate  overhead  expense and capital  expenditures.  In
addition, for so long as any Senior Preferred Stock or Warrants are outstanding,
the  Company is required to comply with  certain  financial  statement  delivery
requirements  as well as covenants that restrict the Company's  ability to incur
indebtedness for borrowed money or liens, sell a material portion of its assets,
merge with or acquire  additional  businesses,  make loans to or  investments in
others,  enter  into  sale-leaseback  transactions,  amend  its  certificate  of
incorporation or bylaws,  change its accounting  policies,  engage in affiliated
transactions,  or  declare  or pay  dividends  or sell or issue  capital  stock.
Generally,  compliance with the terms of the Preferred  Stockholders'  Agreement
may be waived by the holders of a majority of the  outstanding  shares of Senior
Preferred  Stock.  However,  any  amendments  to  the  covenants  regarding  the
prohibition  on  mergers  and  acquisitions  of  additional  businesses  or  the
distribution,  redemption  or issuance of capital stock will require the consent
of the holders of at least eighty  percent of the  outstanding  shares of Senior
Preferred Stock.  Additionally,  the Company shall be obligated to indemnify the
holders of the 


                                      108
<PAGE>

Senior  Preferred  Stock  against  certain tax  obligations  which may adversely
affect such holders as a result of the Existing  Notes  Exchange.  The Company's
failure  to  comply  with any  covenants  or  financial  tests  set forth in the
Preferred Stockholders' Agreement shall give rise to the rights set forth below.

     In addition,  the Preferred  Stockholders'  Agreement  provides that at the
election  of the  holders  of a  majority  of the  outstanding  shares of Senior
Preferred  Stock  the  Company  will,  subject  to the  terms of the  Standstill
Agreement  (as  defined),  within  four months of the  occurrence  of any of the
following  events,  enter into a signed agreement for the sale of the Company or
the assets thereof or a signed financing commitment letter with an institutional
lender,  providing  for  sufficient  funds  to  repay  all  of  the  outstanding
indebtedness under the Debt Agreements, the liquidation value of the outstanding
shares of the Senior Preferred Stock (including all accrued and unpaid dividends
thereon)  and the value of the  Warrants,  and close such  transaction  upon FCC
approval but in any event within four months of such signed  agreement:  (1) the
Company fails to redeem any Senior  Preferred  Stock and such failure  continues
for five days after such  redemption is required;  (2) the Company,  without the
prior  written  consent  of a  majority  of the  outstanding  shares  of  Senior
Preferred Stock,  breaches and does not cure within the applicable periods,  (x)
the corporate  overhead  expense covenant or the  distributions,  redemptions or
issuances of capital stock covenant by more than $250,000,  (y) the indebtedness
covenant,  the lien  covenant,  the sale of assets  covenant  or the  guaranties
covenant,  in each case by more than a specified amount, or (z) the no merger or
acquisition of additional businesses covenant in any material manner; or (3) the
Company fails to meet certain minimum  trailing twelve month broadcast cash flow
hurdles for two consecutive quarter end dates. In connection with the foregoing,
the holders of a majority of the  outstanding  Senior  Preferred  Stock have the
right to expand the Company's board of directors to nine members, thereby giving
them the right to control the board, subject to FCC approval. However, the right
to cause a sale or  refinancing  of the  Company  pursuant to the  foregoing  is
subject to the Standstill  Agreement which was entered into with the Trustee, on
behalf of the holders of the Senior  Subordinated  Notes, and the Bank as of May
19, 1997 (the "Standstill Agreement"). Under the Standstill Agreement, if either
the Trustee or, if the Company enters into the New Credit Facility, the Bank, is
actively pursuing its rights under the Indenture or the New Credit Facility,  as
the case may be, the holders of Senior Preferred Stock may not cause the sale or
refinancing of the Company.

     Forced  Sale  Rights.  Holders of a majority of the  outstanding  shares of
Senior  Preferred  Stock have the option to cause the sale or refinancing of the
entire  business  of, or all of the equity  interests  in, the Company  upon the
first  to  occur  of the  following:  (1) a  breach  of the  Company's  put/call
obligations under the Warrantholders'  Agreement which has not been cured within
30 days after written notice thereof;  (2) a breach by the Company of the forced
sale or refinancing covenant contained in the Preferred  Stockholders' Agreement
(see "Description of Capital  Stock-General");  or (3) a breach of the Company's
demand  registration   obligations  under  the  Warrantholders'   Agreement.  In
connection  with the  foregoing,  the holders of a majority  of the  outstanding
Senior Preferred Stock have the right to expand the Company's board of directors
to nine members,  thereby giving them the right to control the board, subject to
FCC approval. Prior to or upon the consummation of the sale or refinancing,  the
Company  must  repay in full all  outstanding  indebtedness  for money  borrowed
(including without limitation the Senior  Indebtedness).  However,  the right to
cause a sale or refinancing of the Company  pursuant to the foregoing is subject
to the Standstill Agreement, which provides that if any or all of the holders of
Senior   Indebtedness  are  actively   pursuing  their  rights  under  the  Debt
Agreements,  the  holders  of Senior  Preferred  Stock may not cause the sale or
refinancing of the Company.


WARRANTS TO PURCHASE COMMON STOCK

     General.  The Company has outstanding warrants (the "Warrants") to purchase
an  aggregate  of  147.04  shares  (or  approximately  51.5%)  of the  Company's
outstanding  Common  Stock  on a fully  diluted  basis,  subject  to  adjustment
pursuant to the  provisions  of the amended and  restated  warrant  certificates
dated as of May 19, 1997,  issued by the Company (the  "Warrant  Certificates"),
subject to FCC  approval.  Each  registered  holder of  Warrants  is referred to
herein as a "Warrant  Holder." The Warrants were  originally  issued pursuant to
the Securities  Purchase  Agreement,  dated as of June 6, 1995, among Radio One,
the investors named therein and the management  stockholders  named therein (the
"Securities  Purchase  Agreement")  and were amended and restated in  connection
with the Existing Notes Ex-


                                      109
<PAGE>

change. The Warrants are subject to the Warrantholders'  Agreement,  dated as of
June 6, 1995, among Radio One, the stockholders  named therein and the investors
named  therein,  as  amended  by the  First  Amendment  to  the  Warrantholders'
Agreement  dated as of May 19, 1997 (the  "Warrantholders'  Agreement")  and are
entitled to certain benefits under the Preferred Stockholders' Agreement. A copy
of each of the Warrant Certificates,  the Preferred  Stockholders' Agreement and
the Warrantholders'  Agreement  (collectively,  the "Warrant  Documents") can be
obtained,  upon request, from the Company. The Securities Purchase Agreement was
substantially  terminated upon the  consummation of the Existing Notes Exchange.
The following is a summary of certain provisions of the Warrant Documents.


     Terms of Exercise. Each Warrant entitles the Warrant Holder, subject to and
upon  compliance with the provisions of the Warrant  Documents,  to purchase one
share of the Company's  Common  Stock,  or such other number of shares of Common
Stock  as may be  determined  in  accordance  with the  adjustment  terms of the
Warrant  Certificate,  at a price per share of $100,  subject to  adjustment  in
accordance with the terms of the Warrant Certificate (the "Warrant Price").  The
Warrant  Certificate  provides  that  the  number  of  shares  of  Common  Stock
purchasable  upon  exercise  of the  Warrants  and the  Warrant  Price  shall be
adjusted upon the occurrence of any  subdivision or combination of the Company's
Common Stock,  or upon the payment of a dividend or  distribution  on the Common
Stock consisting of shares of Common Stock. 

     Each Warrant is exercisable  (i) by Warrant  Holders  holding a majority of
the outstanding  shares of Senior  Preferred Stock or (ii) at any time after the
redemption of all of the outstanding  shares of Senior  Preferred  Stock, by the
Warrant Holder of such Warrant, except that if a Warrant Holder is a Specialized
Small Business Investment Company (as defined in the Warrant  Certificate),  the
Warrant  held by such  Warrant  Holder  may not be  exercised  after  the  sixth
anniversary of the redemption in full of all Senior Preferred Stock held by such
Warrant Holder.

     Each  Warrant is  exercisable  upon the  completion  of certain  procedures
specified in the Warrant  Certificate  including surrender to the Company of the
underlying Warrant  Certificate  together with the payment to the Company of (a)
cash in an amount equal to the then applicable  Warrant Price or (b) that number
of shares of Common Stock of the Company  having a fair market value (as defined
in the Warrant  Certificate)  equal to the then applicable Warrant Price. In the
alternative,  the Warrant  Holder may exercise  each of its  Warrants,  on a net
basis,  such that,  without the exchange of any funds,  the Warrant  Holder will
receive that number of shares of Common  Stock  issuable  upon  exercise of such
Warrant  less that number of shares of Common  Stock  having an  aggregate  fair
market  value (as  defined in the Warrant  Certificate)  at the time of exercise
equal to the applicable Warrant Price.

     Put and Call Rights.  Following  the  consummation  of the  Existing  Notes
Exchange,  the holders of Senior Preferred Stock  representing a majority of the
outstanding  shares of Senior  Preferred Stock may,  subject to the terms of the
Standstill  Agreement,  elect to require the Company to purchase all outstanding
Warrants  (and  other  equity  securities   identified  in  the  Warrantholders'
Agreement)  held by all of the holders of the Senior  Preferred Stock and all of
the holders of the Warrants  (collectively,  the "Put/Call  Securities")  at any
time on or after: (i) the redemption in full of the Senior Preferred Stock, (ii)
the merger or  consolidation  of the  Company  (subject  to  certain  exceptions
contained  in the  Warrantholders'  Agreement  and the  Preferred  Stockholders'
Agreement),  or (iii) the sale of all or substantially  all of the capital stock
or assets of the  Company  or any  subsidiary  (subject  to  certain  exceptions
contained  in the  Warrantholders'  Agreement  and the  Preferred  Stockholders'
Agreement);  provided, however, that the Company's obligation to repurchase such
Put/Call Securities shall arise only to the extent permitted by the terms of the
Debt Agreements and the Standstill Agreement.

     Subject  to the  terms of the  Standstill  Agreement,  each  holder  of the
outstanding  shares of Senior  Preferred  Stock may also  require the Company to
purchase  all  outstanding  Put/Call  Securities  held  by  such  holder  on the
Mandatory Redemption Date upon 120 days prior written notice to the Company.

     At the election of the  Company,  the Company may  repurchase  all, but not
less than all, of the Put/Call Securities then outstanding at any time after the
Mandatory  Redemption Date, so long as: (i) there is no outstanding  request for
demand registration pursuant to the Warrantholders'  Agreement,  and (ii) all of
the  outstanding  shares of Senior  Preferred  Stock have been  redeemed in full
(including all accrued but unpaid  dividends) on or prior to the closing of such
repurchase.


                                      110
<PAGE>


     The  purchase  price of the  Put/Call  Securities  to be  purchased  by the
Company  (whether  at the option of the  Company or at the option of one or more
holders of the Put/Call  Securities) is the aggregate Per Share Net Equity Value
(as  defined  in the  Warrantholders'  Agreement)  of  such  purchased  Put/Call
Securities.  The Per Share Net Equity Value, for purposes of the Warrantholders'
Agreement,  means the result  obtained by dividing  (a) the fair market value of
the Company plus all accounts receivable,  cash and cash equivalents held by the
Company plus the aggregate exercise price for all outstanding  Warrants less all
indebtedness  for money  borrowed and current  liabilities of the Company by (b)
the number of shares of Common Stock outstanding on a fully diluted basis.


     Registration  Rights.  Subject to certain conditions and exceptions,  if at
any time or times,  the Company shall  determine to, or be required to, register
any shares of its Common  Stock for sale under the  Securities  Act, the Company
shall use its best efforts to effect the  registration  under the Securities Act
of  all  of the  Registrable  Securities  (as  defined  in  the  Warrantholders'
Agreement) that holders of such Registrable Securities request to be registered.
Generally,  if on any two occasions  after the earlier of (a) 180 days after the
initial  public  offering of the  Company,  and (b) June 6, 1998,  holders of at
least 66 2/3% of the  outstanding  shares of Senior  Preferred  Stock notify the
Company in writing  that they  intend to offer or cause to be offered for public
sale all or any  portion of their  Registrable  Securities,  the  Company  shall
notify all  holders  of  Registrable  Securities  and either (i) elect to make a
primary  offering of its Common  Stock or (ii) use its best efforts to cause the
registration under the Securities Act of all Registrable Securities requested to
be registered.

     Rights to Participate in Sales of Securities. Subject to certain conditions
and exceptions, the Company can not sell or issue any shares of capital stock of
the  Company or any  subsidiary,  or any bonds,  certificates  of  indebtedness,
debentures or other  securities  convertible  into or  exchangeable  for capital
stock of the Company or any subsidiary,  or options, warrants or rights carrying
any rights to purchase  capital stock or convertible or exchangeable  securities
of the Company or any subsidiary or any other equity interests in the Company or
any subsidiary,  other than in connection with an initial public offering of the
Company's  Common Stock,  unless (i) the Company shall have received a bona fide
arms' length offer to purchase such  securities  from a third party and (ii) the
Company first submits a written offer to holders of the Senior  Preferred  Stock
and/or the Warrants identifying such third party and the terms of the offer, and
the  Company  offers  such  holders of the  Senior  Preferred  Stock  and/or the
Warrants  the  opportunity  to  purchase  their   proportionate  share  of  such
securities  on terms and  conditions  not less  favorable  than  those  that the
Company proposes to sell such securities to such third party.

     No Rights in Corporate  Governance.  Warrant  Holders are not entitled,  by
virtue of being Warrant Holders,  to receive dividends,  vote, receive notice of
any meetings of the  stockholders of the Company or otherwise have any rights of
stockholders of the Company.


LIMITATIONS ON DIRECTORS' AND OFFICERS' LIABILITY

     The Company's Amended and Restated  Certificate of Incorporation limits the
liability of directors to the maximum  extent  permitted by Delaware law,  which
specifies  that a director of a company  adopting  such a provision  will not be
personally  liable  for  monetary  damages  for  breach of  fiduciary  duty as a
director,  except for the liability (i) for any breach of the director's duty of
loyalty to the company or its  stockholders;  (ii) for acts or omissions  not in
good faith or which involve  intentional  misconduct  or a knowing  violation of
law; (iii) for unlawful  payments of dividends or unlawful stock  repurchases or
redemptions as provided in Section 174 of the Delaware General  Corporation Law;
or (iv) for any transaction from which the director derived an improper personal
benefit.


     The Company's  Amended and Restated  Certificate of Incorporation  provides
for  mandatory   indemnification   of  directors  and  officers  and  authorizes
indemnification   for   employees   and  agents  in  such  manner,   under  such
circumstances  and to the  fullest  extent  permitted  by the  Delaware  General
Corporation Law, which generally  authorizes  indemnification as to all expenses
incurred  or  imposed  as a  result  of  actions,  suits or  proceedings  if the
indemnified parties act in good faith and in a manner they reasonably believe to
be in or not opposed to the best interests of the Company.  The Company believes
that these  provisions  are necessary or useful to attract and retain  qualified
persons as directors. 


                                      111
<PAGE>

     There is no pending  litigation  or  proceeding  involving  a  director  or
officer as to which indemnification is being sought.



                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES


CONSEQUENCES OF THE EXCHANGE


     The following  discussion is based upon current  provisions of the Internal
Revenue Code of 1986,  as amended,  applicable  Treasury  regulations,  judicial
authority and  administrative  rulings and  practice.  There can be no assurance
that the Internal Revenue Service (the "Service") will not take a contrary view,
and no ruling from the Service has been or will be sought. Legislative, judicial
or administrative changes or interpretations may be forthcoming that could alter
or modify the statements  and  conditions set forth herein.  Any such changes or
interpretations  may  or  may  not be  retroactive  and  could  affect  the  tax
consequences  to  holders.   Certain  holders  (including  insurance  companies,
tax-exempt  organizations,   financial  institutions,   broker-dealers,  foreign
corporations and persons who are not citizens or residents of the United States)
may be subject to special rules not discussed below. The Company recommends that
each holder  consult  such  holder's  own tax advisor as to the  particular  tax
consequences of exchanging such holder's Notes for Exchange Notes, including the
applicability and effect of any state, local or foreign tax laws.

     Kirkland & Ellis,  special counsel to the Company,  has advised the Company
that in its opinion,  the exchange of the Notes for Exchange  Notes  pursuant to
the Exchange  Offer will not be treated as an "exchange"  for federal income tax
purposes because the Exchange Notes will not be considered to differ  materially
in kind or extent  from the Notes.  Rather,  the  Exchange  Notes  received by a
holder  will be  treated  as a  continuation  of the  Notes in the hands of such
holder. As a result, there will be no federal income tax consequences to holders
exchanging Notes for Exchange Notes pursuant to the Exchange Offer.



OTHER MATTERS

     The following general  discussion  summarizes  certain of the material U.S.
federal income and estate tax aspects of the purchase, ownership and disposition
of the Senior  Subordinated  Notes.  This  discussion  is a summary  for general
information  only and does not consider all aspects of U.S.  federal  income tax
that may be relevant to the purchase,  ownership and  disposition  of the Senior
Subordinated  Notes  by a  prospective  investor  in  light  of such  investor's
personal  circumstances.  This discussion also does not address the U.S. federal
income tax  consequences of ownership of Senior  Subordinated  Notes not held as
capital  assets  within the  meaning of  Section  1221 of the Code,  or the U.S.
federal income tax consequences to investors  subject to special treatment under
the U.S.  federal  income tax laws,  such as dealers  in  securities  or foreign
currency, tax-exempt entities, banks, thrifts, insurance companies, persons that
hold the Senior  Subordinated  Notes as part of a "straddle",  a "hedge" against
currency  risk or a  "conversion  transaction",  persons that have a "functional
currency" other than the U.S. dollar, and investors in pass through entities. In
addition, this discussion is limited to the U.S. federal income tax consequences
to initial  holders that purchase the Senior  Subordinated  Notes at their issue
price (as defined below). It does not describe any tax consequences  arising out
of the tax laws of any state, local or foreign jurisdiction.

   
     This discussion is based upon the Code,  existing and proposed  regulations
thereunder,  and current administrative rulings and court decisions.  All of the
foregoing is subject to change,  possibly on a retroactive  basis,  and any such
change  could  affect the  continuing  validity of this  discussion.  Kirkland &
Ellis,  special  counsel to the  Company,  has advised  the Company  that in its
opinion, this discussion is correct in all material respects.  However,  persons
considering the purchase of Senior  Subordinated  Notes should consult their own
advisors  concerning the application of U.S. Federal income tax laws, as well as
the laws of any state, local or foreign taxing jurisdiction, to their particular
situations.
    


                                      112
<PAGE>

U.S. HOLDERS

     The  following  discussion  is  limited  to the  U.S.  federal  income  tax
consequences  relevant to a holder of a Senior  Subordinated  Note that is (i) a
citizen or resident (as defined in Section 7701(b)(1) of the Code) of the United
States,  (ii) a  corporation  created or organized  under the laws of the United
States


or  any  political  subdivision  thereof or therein, or (iii) an estate or trust
described  in  Section  7701(a)(30)  of the Code (a "U.S. Holder"). Certain U.S.
federal  income  tax  consequences relevant to a holder other than a U.S. Holder
are discussed separately below.

     Interest  and Original  Issue  Discount.  The Notes were,  and the Exchange
Notes will be, issued with original issue discount ("OID"). OID is the excess of
(i) the stated  redemption price at maturity of a Senior  Subordinated Note over
(ii) its issue price.

     The "stated redemption price at maturity" of a Senior  Subordinated Note is
the sum of all  payments  provided  by the  instrument  other than  payments  of
qualified stated interest.  "Qualified  stated interest"  generally means stated
interest that is  unconditionally  payable in cash or property  (other than debt
instruments  of the  issuer)  at least  annually  at a single  fixed  rate  that
appropriately  takes into  account  the length of the  interval  between  stated
interest  payments.  With respect to the Senior  Subordinated  Notes,  qualified
stated interest  includes all semiannual  stated interest payments to the extent
that such stated interest  payments do not exceed 7%.  Payments  attributable to
qualified stated interest will generally be taxable to a U.S. Holder as ordinary
income at the time such payments  accrue or are received in accordance with each
such U.S. Holder's method of accounting.

     The "issue price" of a Senior Subordinated Note is the first price at which
a substantial amount of the Senior  Subordinated Notes is sold to the public for
cash   (excluding   sales  to  bond  houses,   brokers  or  similar  persons  or
organizations  acting  in the  capacity  as  underwriters,  placement  agents or
wholesalers).

     A U.S. Holder is required to include OID in income as ordinary  interest as
it  accrues  under a  constant  yield  method in  advance of receipt of the cash
payments  attributable to such income,  regardless of such U.S. Holder's regular
method of  accounting.  In general,  the amount of OID included in income by the
initial Holder of a Senior Subordinated Note is the sum of the daily portions of
OID for each day during the taxable  year (or  portion of the  taxable  year) on
which such Holder held such Senior  Subordinated  Note.  The "daily  portion" is
determined by allocating  the OID for an accrual  period  equally to each day in
that accrual period. The "accrual period" for a Senior  Subordinated Note may be
of any  length  and may vary in  length  over the term of a Senior  Subordinated
Note,  provided  that each  accrual  period is no longer  than one year and each
scheduled  payment of principal or interest  occurs either on the first or final
day of an accrual period.

     The amount of OID for an accrual period is generally equal to the excess of
(i) the product of the Senior  Subordinated  Note's  adjusted issue price at the
beginning of such accrual  period and its yield to maturity over (ii) the amount
of any qualified stated interest payments  allocable to such accrual period. The
"adjusted  issue price" of a Senior  Subordinated  Note at the  beginning of any
accrual  period is the sum of the issue  price of the Senior  Subordinated  Note
plus the amount of OID allocable to all prior  accrual  periods minus the amount
of any prior  payments on the Senior  Subordinated  Note that were not qualified
stated interest  payments.  Under these rules, a U.S. Holder generally will have
to include in income  increasingly  greater amounts of OID in successive accrual
periods.

     In determining the yield and maturity of the Senior Subordinated Notes, the
Company  will be deemed to exercise  the call option in a manner that  minimizes
the yield on the Senior Subordinated Notes. If the Senior Subordinated Notes are
not in fact  called on a presumed  exercise  date,  then,  for  purposes  of the
accrual  of  original  issue  discount,  the yield and  maturity  of the  Senior
Subordinated Notes are redetermined by treating the Senior Subordinated Notes as
retired and  reissued on that date for an amount equal to their  adjusted  issue
price on that date.

     Applicable  High  Yield  Discount  Obligation  Rules.  The  original  issue
discount on any obligation that  constitutes an "applicable  high yield discount
obligation"  is not deductible  until paid. An  "applicable  high yield discount
obligation"  is any debt  instrument  that (i) has a maturity date which is more
than five  years  from the date of  issue,  (ii) has a yield to  maturity  which
equals or exceeds five percentage


                                      113
<PAGE>


points over the  "applicable  federal rate" for the calendar  month in which the
obligation is issued and (iii) has  "significant  original issue  discount." The
applicable federal rate is an interest rate,  announced monthly by the IRS, that
is based on the yield of debt obligations  issued by the U.S.  Treasury.  A debt
instrument  generally has  "significant  original issue  discount" if, as of the
close of any accrual period


ending more than five years after the date of issue,  the excess of the interest
(including  original issue discount) that has accrued on the obligation over the
interest  (including  original  issue  discount)  that  is  required  to be paid
thereunder  exceeds  the product of the issue  price of the  instrument  and its
yield to maturity.  Moreover,  if a Senior Subordinated Note's yield to maturity
exceeds  the  applicable  federal  rate plus six  percentage  points,  a ratable
portion  of  the   Company's   deduction  for  original   issue   discount  (the
"Disqualified  OID") (based on the portion of the yield to maturity that exceeds
the  applicable  federal rate plus six  percentage  points) will be denied.  For
purposes of the dividends-received  deduction under Section 243 of the Code, the
Disqualified  OID will be treated as a dividend to the extent it would have been
so treated if it had been distributed by the Company with respect to its stock.

     The Company  expects  that,  based on the terms of the  instrument  and its
projected  yield to  maturity,  the Senior  Subordinated  Notes will  constitute
applicable high yield discount obligations. As a result, the Company will not be
allowed a deduction  for the accrual of  original  issue  discount on the Senior
Subordinated Notes until such interest is actually paid.

     Sale,  Exchange  or  Redemption  of the  Notes.  Upon the  sale,  exchange,
retirement or other  disposition of a Senior  Subordinated  Note, a U.S.  Holder
will generally  recognize  taxable gain or loss equal to the difference  between
(i) the amount realized on the disposition  (other than amounts  attributable to
accrued and unpaid  interest) and (ii) the U.S.  Holder's  adjusted tax basis in
the Senior  Subordinated  Note. A U.S.  Holder's  adjusted tax basis in a Senior
Subordinated Note generally will equal the cost of the Senior  Subordinated Note
(net of accrued  interest) to the U.S.  Holder  increased by any OID included in
income through the date of disposition. Assuming the Senior Subordinated Note is
held as a capital  asset,  such gain or loss will generally  constitute  capital
gain or loss and will be long-term  capital gain or loss if the U.S.  Holder has
held such Senior  Subordinated Note for longer than one year.  Moreover,  if the
U.S.  Holder has held such  Senior  Subordinated  Note for a period in excess of
eighteen  months,  gain  from the sale or other  disposition  generally  will be
eligible for a further-reduced  rate of tax. In addition,  a U.S. Holder will be
required to recognize ordinary income equal to the amount of accrued interest on
the Senior  Subordinated Note that such U.S. Holder has not previously  included
in income under such U.S. Holder's method of accounting.


NON-U.S. HOLDERS

     The  following  discussion  is  limited  to  the  U.S.  federal  income tax
consequences  relevant  to  a holder of a Senior Subordinated Note that is not a
U.S. Holder (a "Non-U.S. Holder").

     Subject to the discussion of backup withholding below, payments of interest
(including  original  issue  discount)  on a  Senior  Subordinated  Note  to any
Non-U.S.  Holder  will  generally  not be  subject  to U.S.  federal  income  or
withholding  tax,  provided  that (1) the holder is not (i) a direct or indirect
owner of 10 percent or more of the total voting power of all voting stock of the
Company,  (ii) a controlled foreign  corporation  related to the Company through
stock ownership or (iii) a foreign tax-exempt  organization or a foreign private
foundation for U.S. federal income tax purposes,  (2) such interest payments are
not effectively connected with the conduct by the Non-U.S.  Holder of a trade or
business  within the  United  States  and (3) the  Company  or its paying  agent
receives  (i)  from the  Non-U.S.  Holder,  a  properly  completed  Form W-8 (or
substitute  Form W-8) under  penalties  of perjury  which  provides the Non-U.S.
Holder's name and address and certifies  that the Non-U.S.  Holder of the Senior
Subordinated  Note  is a  Non-U.S.  Holder  or  (ii)  from a  security  clearing
organization,  bank  or  other  financial  institution  that  holds  the  Senior
Subordinated Notes in the ordinary course of its trade or business (a "financial
institution") on behalf of the Non-U.S. Holder, certification under penalties of
perjury that such a Form W-8 (or  substitute  Form W-8) has been received by it,
or by another such financial institution,  from the Non-U.S.  Holder, and a copy
of the Form W-8 (or  substitute  Form W-8) is furnished  to the payor.  Recently
proposed Treasury  Regulations would provide  alternative methods for satisfying
these certification requirements,  and are proposed to be effective for payments
made after  December  31,  1997.  A



                                      114
<PAGE>


Non-U.S.  Holder that does not qualify for exemption from withholding  under the
preceding  paragraph  generally will be subject to  withholding of U.S.  federal
income tax at the rate of 30% (or lower  applicable  treaty rate) on payments of
interest  (including  original issue discount) on the Senior Subordinated Notes.
If the  payments of interest  (including  original  issue  discount) on a Senior
Subordinated  Note are  effectively  connected  with the  conduct  by a Non-U.S.
Holder of a trade or  business  in the  United  States,  such  payments  will be
subject to U.S.  federal  income tax on a net basis at the rates  applicable  to
United States persons  generally  (and, with respect to corporate  holders,  may
also be subject to a 30 percent  branch profits tax). If payments are subject to
U.S. federal income tax on a net basis in accordance with the rules described in
the  preceding  sentence,  such  payments  will not be subject to United  States
withholding  tax so long as the holder  provides the Company or its paying agent
with a properly executed Form 4224. Recently proposed Treasury Regulations would
provide alternative methods for satisfying this certification  requirement,  and
are proposed to be effective for payments made after December 31, 1997.

     Non-U.S.  Holders should consult any applicable income tax treaties,  which
may provide for a lower rate of withholding tax,  exemption from or reduction of
branch profits tax, or other rules different from those described above.

     Sale,  Exchange  or  Redemption  of Senior  Subordinated  Notes.  Except as
described below and subject to the discussion concerning backup withholding, any
gain realized by a Non-U.S.  Holder on the sale,  exchange,  retirement or other
disposition of a Senior  Subordinated Note generally will not be subject to U.S.
federal  income  tax,  unless (i) such gain is  effectively  connected  with the
conduct by such Non-U.S. Holder of a trade or business within the United States,
(ii) the Non-U.S. Holder is an individual who holds the Senior Subordinated Note
as a capital  asset and is present in the United  States for 183 days or more in
the taxable year of the disposition and certain other  conditions are satisfied,
or (iii) the  Non-U.S.  Holder is subject to tax pursuant to the  provisions  of
U.S. tax law applicable to certain U.S.
expatriates.

     Federal Estate Tax. Senior  Subordinated Notes held (or treated as held) by
an individual who is a Non-U.S.  Holder at the time of his or her death will not
be subject to U.S.  federal estate tax provided that (i) the individual does not
actually  or  constructively  own 10% or more of the total  voting  power of all
voting stock of the Company and (ii) income on the Senior Subordinated Notes was
not effectively connected with the conduct by such Non-U.S. Holder of a trade of
business within the United States.

     Information  Reporting  and Backup  Withholding.  The  Company  must report
annually to the Service and to each Non-U.S.  Holder any interest  including OID
that is subject to  withholding  or that is exempt  from U.S.  withholding  tax.
Copies  of those  information  returns  may also be made  available,  under  the
provisions of a specific  treaty or  agreement,  to the tax  authorities  of the
country in which the Non-U.S. Holder resides.

     The  regulations  provide  that backup  withholding  (which  generally is a
withholding  tax imposed at the rate of 31 percent on  payments to persons  that
fail to furnish certain required information) and information reporting will not
apply to  payments  made in  respect  of the  Senior  Subordinated  Notes by the
Company to a Non-U.S.  Holder, if the Holder certifies as to its non-U.S. status
under penalties of perjury or otherwise  establishes an exemption (provided that
neither the Company nor its paying agent has actual knowledge that the holder is
a United States person or that the conditions of any other exemption are not, in
fact, satisfied).

     The payment of the proceeds  from the  disposition  of Senior  Subordinated
Notes to or through the United  States  office of any  broker,  U.S. or foreign,
will be subject to information  reporting and possible backup withholding unless
the owner  certifies  as to its  non-U.S.  status  under  penalty  of perjury or
otherwise  establishes  an  exemption,  provided  that the broker  does not have
actual  knowledge that the Holder is a U.S. person or that the conditions of any
other  exemption are not, in fact,  satisfied.  The payment of the proceeds from
the disposition of a Senior Subordinated Note to or through a non-U.S. office of
a  non-U.S.  broker  that is not a U.S.  related  person  will not be subject to
information  reporting or backup withholding.  For this purpose, a "U.S. related
person" is (i) a "controlled  foreign  corporation"  for U.S. federal income tax
purposes  or (ii) a foreign  person 50% or more of whose  gross  income from all
sources for the  three-year  period  ending  with the close of its taxable  year
preceding  the  payment (or for such part of the period that the broker has been
in existence) is derived from activities that are effectively connected with the
conduct of a United States trade or business. 


                                      115
<PAGE>


     In  the  case  of  the  payment  of proceeds from the disposition of Senior
Subordinated  Notes to or through a non-U.S. office of a broker that is either a
U.S.  person  or  a  U.S.  related  person,  the regulations require information
reporting  on  the  payment  unless  the  broker has documentary evidence in its
files  that  the  owner  is a Non-U.S. Holder and the broker has no knowledge to
the  contrary.  Backup  withholding  will  not  apply  to  payments made through
foreign  offices  of  a  broker  that  is a U.S. person or a U.S. related person
(absent actual knowledge that the payee is a U.S. person).

     Any amounts withheld under the backup withholding rules from a payment to a
Non-U.S.  Holder will be allowed as a refund or a credit  against such  Non-U.S.
Holder's  U.S.  federal  income  tax  liability,  provided  that  the  requisite
procedures are followed.


                             PLAN OF DISTRIBUTION

   
     Each  Participating  Broker-Dealer that receives Exchange Notes for its own
account  pursuant to the Exchange Offer must  acknowledge that it will deliver a
prospectus  in  connection  with  any  resale  of  such  Exchange  Notes.   This
Prospectus,  as it may be amended or supplemented from time to time, may be used
by a  Participating  Broker-Dealer  in connection with resales of Exchange Notes
received  in exchange  for Notes  where such Notes were  acquired as a result of
market-making  activities  or other trading  activities.  The Company has agreed
that,  for a period of 180 days  after the  Expiration  Date,  it will make this
Prospectus,   as  amended  or  supplemented,   available  to  any  Participating
Broker-Dealer for use in connection with any such resale.
    

     The Company  will not receive any  proceeds  from any sales of the Exchange
Notes by Participating Broker-Dealers.  Exchange Notes received by Participating
Broker-Dealers  for their own account pursuant to the Exchange Offer may be sold
from time to time in one or more transactions in the over-the-counter market, in
negotiated transactions, through the writing of options on the Exchange Notes or
a combination of such methods of resale, at market prices prevailing at the time
of resale,  at prices  related to such  prevailing  market  prices or negotiated
prices.  Any such  resale may be made  directly to  purchasers  or to or through
brokers or dealers who may receive  compensation  in the form of  commissions or
concessions from any such  Participating  Broker-Dealer or the purchasers of any
such Exchange Notes. Any Participating  Broker-Dealer  that resells the Exchange
Notes that were  received  by it for its own account  pursuant  to the  Exchange
Offer and any  broker or dealer  that  participates  in a  distribution  of such
Exchange  Notes may be deemed to be an  "underwriter"  within the meaning of the
Securities  Act and any  profit  on any such  resale of  Exchange  Notes and any
commissions  or  concessions  received  by any such  persons may be deemed to be
underwriting  compensation  under the Securities  Act. The Letter of Transmittal
states  that  by  acknowledging  that  it  will  deliver  and  by  delivering  a
prospectus, a Participating Broker-Dealer will not be deemed to admit that it is
an "underwriter" within the meaning of the Securities Act.

     For a period  of 180 days  after  the  Expiration  Date  the  Company  will
promptly  send  additional  copies  of  this  Prospectus  and any  amendment  or
supplement to this Prospectus to any Participating  Broker-Dealer  that requests
such documents in the Letter of  Transmittal.  The Company has agreed to pay all
expenses incidental to the Exchange Offer (including the expenses of one counsel
for the  Holders of the Notes)  other than  commissions  or  concessions  of any
brokers or dealers and will  indemnify the Holders of the Notes  (including  any
broker-dealers)  against certain  liabilities,  including  liabilities under the
Securities Act.


                                 LEGAL MATTERS

     Certain  legal matters in  connection  with the issuance of the  Securities
hereby  offered  will be  passed  upon  for the  Company  by  Kirkland  & Ellis,
Washington, D.C.


                                      116
<PAGE>

                                    EXPERTS

     The audited  financial  statements  of the Company as of December 31, 1996,
and 1995 and for each of the years in the  three-year  period ended December 31,
1996,  included in this  Prospectus and the  Registration  Statement,  have been
audited by Arthur Andersen LLP,  independent  public  accountants,  as stated in
their report thereon  appearing  elsewhere  herein,  and are included  herein in
reliance upon the authority of said firm as experts in giving said report.

     The  audited  financial  statements  of the Jarad  Broadcasting  Company of
Pennsylvania,  Inc. as of December 31, 1996,  and 1995 and for each of the years
in the three-year  period ended December 31, 1996,  included in this  Prospectus
and the  Registration  Statement,  have been  audited  by Arthur  Andersen  LLP,
independent public  accountants,  as stated in their report with respect thereon
appearing  elsewhere  herein,  and are  included  herein  in  reliance  upon the
authority of said firm as experts in giving said report.

     The  balance  sheet  of  WKYS-FM,  Inc.  as of  December  31,  1994 and the
statements of operations,  changes in  stockholders'  deficit and cash flows for
the years ended December 31, 1993 and 1994,  included in this Prospectus and the
Registration  Statement,  have been included herein in reliance on the report of
Coopers and Lybrand LLP, independent accountants, given on the authority of that
firm as experts in accounting and auditing.


                           MARKET AND INDUSTRY DATA

     Audience  shares and  audience  share ranks are as reported by the Arbitron
Company  ("Arbitron") in its Radio Market Report (the "Arbitron  Market Report")
for the period  indicated.  Audience  share  data is  expressed  as the  "local"
average quarter hour share for each indicated radio station, which is derived by
comparing the radio  station's  average  quarter hour share to the total average
quarter  hour share for all radio  stations in a  particular  Metro  Survey Area
("MSA") that are reported in the Arbitron  Market Report.  Average  quarter hour
share is a percentage of the estimated number of persons who listened to a given
radio  station for a minimum of five minutes  within a quarter hour  compared to
the total number of persons who listened to radio within such quarter hour. Data
relating  to the  number of hours  African-Americans  and  non-African-Americans
spend listening to the radio are derived from the Arbitron Market Report for the
period indicated.

     MSA  population,  African-American  population  as a percentage  of overall
population in a market and market  ranking by MSA  population are as reported by
BIA  Publications,  Inc.  ("BIA") in its Investing in Radio 1997 (First Edition)
(the "BIA Market Report, 1997 (First Edition)"),  or derived from data contained
therein.

     Unless  otherwise  indicated  herein,  data  relating to radio  advertising
revenue by market,  revenue  shares and revenue ranks for radio  stations in the
Washington,  D.C. and Baltimore  markets are as reported by Hungerford,  Aldrin,
Nichols & Carter,  P.C.,  CPAs and  Consultants  ("Hungerford")  in their  Radio
Revenue  Report  (December  1996) (the  "Hungerford  Report (Dec.  1996)").  All
revenue data  included in the  Hungerford  Report (Dec.  1996) is based on gross
revenues and limited to a  compilation  of data with  respect to radio  stations
which report to Hungerford.  Radio station WYCB-AM, which the Company intends to
acquire pursuant to the DC Acquisition, does not report to Hungerford.

     Unless otherwise  indicated herein,  radio  advertising  revenue by market,
revenue  shares and  revenue  ranks for the radio  station  in the  Philadelphia
market  are as  reported  by  Miller,  Kaplan,  Arase  & Co.,  Certified  Public
Accountants  ("Miller  Kaplan") in their market revenue report for  Philadelphia
(the "Miller Kaplan Report (Dec.  1996)").  The Miller Kaplan Report (Dec. 1996)
reports net revenues and excludes barter transactions from its reported figure.


     Unless  otherwise   indicated  herein,  data  regarding  household  income,
population growth rates and population  projections are based upon data compiled
by the U.S. Department of Commerce,  Bureau of the Census (the "Census Bureau").
The calculation of the percentage of the African-American  population located in
the   top-30   African-American   markets   is  based   upon  the   total   1995
African-American  population  in such  markets as  compiled  from the BIA Market
Report, 1997 (First Edition) as a percentage of the total 1995  African-American
population according to the Census Bureau.


                                      117

<PAGE>


     The  number  of  viable  radio  stations  in  Baltimore  is  as reported by
Duncan's  American  Radio,  Inc.  ("Duncan")  in its Duncan's Radio Market Guide
(1996 Edition) ("Duncan's Radio Market Guide").

     Each of Arbitron,  BIA,  Hungerford,  Miller Kaplan,  the Census Bureau and
Duncan's compile their audience share, revenue share and other statistical data,
as  the  case  may  be,  under  procedures  and  methodologies  which  have  the
limitations provided in their respective reports or guides. All such information
provided herein is subject to those limitations.

                                      118

<PAGE>



                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                             PAGE
                                                                                             -----
<S>                                                                                          <C>
RADIO ONE, INC.
 Report of Independent Public Accountants ................................................   F-2

 Consolidated Balance Sheets as of December 31, 1995 and 1996  ...........................   F-3

 Consolidated Statements of Operations for the years ended December 25, 1994, December
   31, 1995 and 1996    ..................................................................   F-4

 Consolidated Statements of Changes in Stockholders' Deficit for the years ended December
   25, 1994, December 31, 1995 and 1996   ................................................   F-5

 Consolidated Statements of Cash Flows for the years ended December 25, 1994, December
   31, 1995 and 1996    ..................................................................   F-6

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

 Consolidated Balance Sheets as of December 31, 1996 and June 29, 1997 (unaudited)  ......   F-16

 Consolidated Statements of Operations for the three months and six months ended June 30,
   1996 and June 29, 1997 (unaudited)  ...................................................   F-17

 Consolidated Statements of Stockholders' Deficit for the six months ended June 29, 1997
   (unaudited) ...........................................................................   F-18

 Consolidated Statements of Cash Flows for the six months ended June 30, 1996 and June 29,
   1997 (unaudited)  .....................................................................   F-19

 Notes to Unaudited Consolidated Financial Statements ....................................   F-20


JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.
 Report of Independent Public Accountants ................................................   F-22

 Balance Sheets as of December 31, 1995 and 1996, and March 30, 1997 (unaudited) .........   F-23

 Statements of Operations for the years ended December 31, 1994, 1995 and 1996, and for
  the three months ended March 30, 1996 and 1997 (unaudited) .............................   F-24
 
 Statements of Changes in Stockholders' Equity (Deficit) for the years ended December 31,
   1994, 1995 and 1996, and for the three months ended March 30, 1997 (unaudited)   ......   F-25

 Statements of Cash Flows for the years ended December 31, 1994, 1995 and 1996, and for
   the three months ended March 30, 1996 and 1997 (unaudited)   ..........................   F-26
 
 Notes to Financial Statements   .........................................................   F-27

WKYS-FM, INC.
 Report of Independent Accountants  ......................................................   F-31

 Balance Sheet as of December 31, 1994    ................................................   F-32

 Statements of Operations for the years ended December 31, 1993 and 1994   ...............   F-33
 
 Statements of Changes in Stockholders' Deficit for years ended December 31, 1993 and 1994   F-34
 
 Statements of Cash Flows for the years ended December 31, 1993 and 1994   ...............   F-35
 
 Notes to Financial Statements   .........................................................   F-36

 Unaudited Statement of Operations for the five months ended May 31, 1995  ...............   F-43

 Unaudited Statement of Changes in Stockholders' Deficit for the five months ended May 31,
   1995  .................................................................................   F-44

 Unaudited Statement of Cash Flows for the five months ended May 31, 1995  ...............   F-45

 Notes to Unaudited Financial Statements  ................................................   F-46
</TABLE>


                                      F-1
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors and Stockholders of
Radio One, Inc. and Subsidiary:

We have audited the accompanying  consolidated balance sheets of Radio One, Inc.
(a Delaware  corporation during 1996) and subsidiary as of December 31, 1995 (as
restated-see  Note 1) and  1996,  and the  related  consolidated  statements  of
operations,  changes  in  stockholders'  deficit  and cash flows for each of the
years in the  three-year  period ended  December 31, 1996 (December 31, 1995, as
restated).  These financial  statements are the  responsibility of the Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Radio One, Inc. and
subsidiary as of December 31, 1995 and 1996 and the results of their  operations
and  their  cash  flows  for each of the years in the  three-year  period  ended
December 31, 1996, in conformity with generally accepted accounting principles.


                                                            ARTHUR ANDERSEN LLP


Baltimore, Maryland,
 February 13, 1997


                                      F-2
<PAGE>


                        RADIO ONE, INC. AND SUBSIDIARY

                          CONSOLIDATED BALANCE SHEETS
                AS OF DECEMBER 31, 1995 (AS RESTATED) AND 1996



<TABLE>
<CAPTION>
                                                                          DECEMBER
                                                             -----------------------------------
                                                                  1995               1996
                                                             ----------------   ----------------
<S>                                                          <C>                <C> 
                                    ASSETS
CURRENT ASSETS:
 Cash and cash equivalents  ..............................    $   2,702,868      $   1,708,295
 Trade accounts receivable, net of allowance for doubtful
   accounts of $669,400 and $765,200, respectively  ......        5,763,686          6,419,468
 Prepaid expenses and other ..............................          230,787            117,025
                                                              -------------      -------------
      Total current assets  ..............................        8,697,341          8,244,788
PROPERTY AND EQUIPMENT, net ..............................        3,627,431          3,007,004
INTANGIBLE ASSETS, net   .................................       43,454,898         39,358,127
OTHER ASSETS .............................................          113,902          1,166,861
                                                              -------------      -------------
      Total assets .......................................    $  55,893,572      $  51,776,780
                                                              =============      =============
                         LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
 Accounts payable  .......................................    $   1,483,428      $     388,581
 Accrued expenses  .......................................        1,218,393          1,452,444
 Current portion of long-term debt   .....................        2,103,264          5,633,286
                                                              -------------      -------------
      Total current liabilities   ........................        4,805,085          7,474,311
LONG-TERM DEBT AND DEFERRED INTEREST, net
 of current portion   ....................................       62,482,000         59,305,225
                                                              -------------      -------------
      Total liabilities  .................................       67,287,085         66,779,536
                                                              -------------      -------------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' DEFICIT:
 Preferred stock, $9,490 par value, 100 shares authorized,
   no shares issued and outstanding for 1996  ............                -                  -
 Common stock-Class A, $.01 par value, 1,000 shares au-
   thorized, 138.45 shares issued, and outstanding                        1                  1
 Common stock-Class B, $.01 par value, 1,000 shares au-
   thorized, no shares issued and outstanding                             -                  -
 Additional paid-in capital ..............................        1,205,189          1,205,189
 Accumulated deficit  ....................................      (12,598,703)       (16,207,946)
                                                              -------------      -------------
      Total stockholders' deficit ........................      (11,393,513)       (15,002,756)
                                                              -------------      -------------
      Total liabilities and stockholders' deficit   ......    $  55,893,572      $  51,776,780
                                                              =============      =============
</TABLE>


        The accompanying notes are an integral part of these consolidated
                                 balance sheets.

                                      F-3
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE
                         YEARS ENDED DECEMBER 25, 1994,

                   DECEMBER 31, 1995 (AS RESTATED) AND 1996



<TABLE>
<CAPTION>
                                                                          DECEMBER
                                                     --------------------------------------------------
                                                        1994              1995              1996
                                                     -------------   ----------------   ---------------
<S>                                                  <C>             <C>                <C>
REVENUES:
 Broadcast revenues, including barter revenues
   of $562,832, $920,914 and $1,121,559, respec-
   tively                                            $17,856,242      $ 24,625,834       $ 27,026,888
 Less: Agency commission  ........................    2,314,825          3,171,059          3,325,063
                                                     -----------      ------------       ------------
   Net broadcast revenues ........................   15,541,417         21,454,775         23,701,825
                                                     -----------      ------------       ------------
OPERATING EXPENSES:
 Program and technical ...........................    2,773,187          3,642,081          4,157,554
 Selling, general and administrative  ............    5,733,169          8,093,217          9,770,127
 Corporate expenses    ...........................    1,128,484          1,995,252          1,792,665
 Depreciation and amortization  ..................    2,026,945          3,911,788          4,261,690
                                                     -----------      ------------       ------------
   Total operating expenses  .....................   11,661,785         17,642,338         19,982,036
                                                     -----------      ------------       ------------
   Operating income ..............................    3,879,632          3,812,437          3,719,789
INTEREST EXPENSE, including amortization
 of deferred financing costs .....................    2,664,873          5,289,054          7,252,377
OTHER (INCOME) EXPENSE, NET  .....................      (38,375)           (89,247)            76,655
                                                     -----------      ------------       ------------
   Income (loss) before provision for income
    taxes and extraordinary item   ...............    1,253,134         (1,387,370)        (3,609,243)
PROVISION FOR INCOME TAXES   .....................       30,500                  -                  -
                                                     -----------      ------------       ------------
   Income (loss) before extraordinary item  ......    1,222,634         (1,387,370)        (3,609,243)
EXTRAORDINARY ITEM:
 Loss on early retirement of debt  ...............            -            468,233                  -
                                                     -----------      ------------       ------------
   Net income (loss)   ...........................   $1,222,634       $ (1,855,603)      $ (3,609,243)
                                                     ===========      ============       ============
</TABLE>


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

                                      F-4
<PAGE>


                        RADIO ONE, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CHANGES IN
                   STOCKHOLDERS' DEFICIT FOR THE YEARS ENDED
          DECEMBER 25, 1994, DECEMBER 31, 1995 (AS RESTATED) AND 1996



<TABLE>
<CAPTION>
                                          COMMON    COMMON    ADDITIONAL                                        TOTAL
                              PREFERRED    STOCK     STOCK     PAID-IN      ACCUMULATED       TREASURY      STOCKHOLDERS'
                                STOCK     CLASS A   CLASS B    CAPITAL        DEFICIT          STOCK           DEFICIT
                             ----------- --------- --------- ------------ ---------------- -------------- -----------------
<S>                          <C>         <C>       <C>       <C>          <C>              <C>            <C>
BALANCE, as of
 December 26, 1993 .........  $  1,100    $  940      $-     $       -     $  (5,234,938)   $ (264,850)    $  (5,497,748)
 Net income  ...............         -         -       -             -         1,222,634             -         1,222,634
 Purchase of stock war-
   rants                             -         -       -             -           (91,789)            -           (91,789)
                              --------    ------      ---    ----------    -------------    ----------     -------------
BALANCE, as of
 December 25, 1994 .........     1,100       940       -             -        (4,104,093)     (264,850)       (4,366,903)
 Net loss ..................         -         -       -             -        (1,855,603)            -        (1,855,603)
 Purchase of stock war-
   rants                             -         -       -             -        (6,639,007)            -        (6,639,007)
 Issuance of stock options           -         -       -       778,000                 -             -           778,000
 Allocation of detachable
   stock warrants  .........         -         -       -       690,000                 -             -           690,000
 Cancellation and issuance
   of stock  ...............    (1,100)     (939)      -      (262,811)                -       264,850                 -
                              --------    ------      ---    ----------    -------------    ----------     -------------
BALANCE, as of
 December 31, 1995 .........         -         1       -     1,205,189       (12,598,703)            -       (11,393,513)
 Net loss ..................         -         -       -             -        (3,609,243)            -        (3,609,243)
                              --------    ------      ---    ----------    -------------    ----------     -------------
BALANCE, as of
 December 31, 1996 .........  $      -    $    1      $-     $1,205,189    $ (16,207,946)   $        -     $ (15,002,756)
                              ========    ======      ===    ==========    =============    ==========     =============
</TABLE>


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

                                      F-5
<PAGE>


                        RADIO ONE, INC. AND SUBSIDIARY

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    FOR THE YEARS ENDED DECEMBER 25, 1994,
                    DECEMBER 31, 1995 (AS RESTATED) AND 1996


<TABLE>
<CAPTION>
                                                                                     DECEMBER
                                                               -----------------------------------------------------
                                                                   1994               1995               1996
                                                               ---------------   ----------------   ----------------
<S>                                                            <C>               <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss)   .......................................    $  1,222,634      $  (1,855,603)     $ (3,609,243)
 Adjustments to reconcile net income (loss) to net cash
   from operating activities:
   Depreciation and amortization ...........................       2,026,945          3,911,788         4,261,690
   Amortization of debt financing costs and unamortized
    discount   .............................................               -            207,885           366,189
   Issuance of stock options  ..............................               -            778,000                 -
   Loss on disposals .......................................               -                  -           152,468
   Deferred interest .......................................               -            235,264         2,639,389
   Effect of change in operating assets and
    liabilities-
    (Increase) decrease in trade accounts receivable  ......        (398,441)        (2,064,861)         (655,782)
    Increase (decrease) in prepaid expenses and other ......         (55,334)           (84,654)          113,762
    Decrease (increase) in other assets   ..................          36,739            (23,880)          (71,026)
    Increase (decrease) in accounts payable  ...............         376,623            604,303          (817,671)
    Increase in accrued expenses ...........................          58,635            213,706           234,051
    Decrease in prepaid loan financing fees  ...............          35,160                  -                 -
                                                                ------------      -------------      ------------
     Net cash flows from operating activities   ............       3,302,961          1,921,948         2,613,827
                                                                ------------      -------------      ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchase of property and equipment ........................        (636,444)          (224,883)         (251,469)
 Proceeds from disposal of property and equipment  .........          32,104             61,615                 -
 Deposits and payments for station purchases ...............        (639,881)       (33,769,789)       (1,000,000)
                                                                ------------      -------------      ------------
     Net cash flows from investing activities   ............      (1,244,221)       (33,933,057)       (1,251,469)
                                                                ------------      -------------      ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Repayment of debt   .......................................      (1,659,817)       (23,049,114)       (2,407,933)
 Proceeds from new debt ....................................               -         65,000,000            51,002
 Deferred debt financing cost ..............................               -         (2,014,624)                -
 Purchase of stock and stock warrants  .....................         (91,789)        (6,639,007)                -
                                                                ------------      -------------      ------------
     Net cash flows from financing activities   ............      (1,751,606)        33,297,255        (2,356,931)
                                                                ------------      -------------      ------------
INCREASE (DECREASE) IN CASH AND CASH
 EQUIVALENTS   .............................................         307,134          1,286,146          (994,573)
CASH AND CASH EQUIVALENTS, beginning of year  ..............       1,109,588          1,416,722         2,702,868
                                                                ------------      -------------      ------------
CASH AND CASH EQUIVALENTS, end of year .....................    $  1,416,722      $   2,702,868      $  1,708,295
                                                                ============      =============      ============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
 INFORMATION:
 Cash paid for-
   Interest ................................................    $  2,356,069      $   5,103,337      $  4,815,486
                                                                ============      =============      ============
   Income taxes   ..........................................    $     15,600      $      34,800      $     50,000
                                                                ============      =============      ============
</TABLE>

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

                                      F-6
<PAGE>

                    RADIO ONE, INC. AND SUBSIDIARY
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:


     Organization and Business

     Radio One,  Inc. (a Delaware  Corporation)  and its  subsidiary,  Radio One
License LLC (a Delaware limited liability Company)  (collectively referred to as
the Company) were organized to acquire,  operate and maintain radio broadcasting
stations.  The Company owns and  operates  three radio  stations in  Washington,
D.C.; WOL-AM, WMMJ-FM and WKYS-FM and four radio stations in Maryland;  WWIN-AM,
WWIN-FM,  WOLB-AM and WERQ-FM.  The four Maryland  radio  stations were formerly
owned by Radio One of Maryland,  Inc., a former wholly owned subsidiary of Radio
One,  Inc.  Effective  January  1, 1996,  in  connection  with  Radio One,  Inc.
converting to an S  corporation,  Radio One of Maryland,  Inc. was dissolved and
its  operations  were merged into Radio One,  Inc. In May 1996,  Radio One, Inc.
formed Radio One License LLC, to hold the stations'  FCC licenses.  Prior to the
reorganization,  Radio One,  Inc.  was a District  of Columbia  Corporation.  In
connection with the Company's reorganization, all of the then existing preferred
and common stock was canceled, and newly authorized shares were issued.

     An evaluation of the Company's  operations should include  consideration of
the "Risk  Factors"  described  in the  Registration  Statement  related  to the
Company's  contemplated debt offering,  including the Company's highly leveraged
financial position, which will require substantial semi-annual interest payments
and may  impair  the  Company's  ability to obtain  additional  working  capital
financing.



     Basis of Presentation


     The accompanying  consolidated financial statements include the accounts of
Radio One,  Inc.  and its wholly  owned  subsidiary,  Radio One License LLC. All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.  The accompanying consolidated financial statements are presented
on the  accrual  basis of  accounting  in  accordance  with  generally  accepted
accounting  principles.  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 as of the date
of the financial  statements  and the reported  amounts of revenues and expenses
during the  reporting  period.  While  actual  results  could  differ from those
estimates,  management  believes  that  actual  results  will not be  materially
different  from  amounts  provided in the  accompanying  consolidated  financial
statements.


     Reporting Periods

     Prior  to the  year  ended  December  31,  1996,  the  Company's  financial
reporting period was based on a fifty-two/fifty-three  week period ending on the
last Sunday of the calendar year.  During 1996,  the Company  elected to end its
year on December 31 of each year the effect of which was not material. For 1996,
this included a 52 week financial reporting period.


     Acquisition of WKYS-FM


     On  June  6,  1995,  the  Company   purchased   WKYS-FM  for  approximately
$34,410,000.  The  Company  accounted  for the  acquisition  by  allocating  the
purchase price paid to the assets acquired based upon the appraised value of the
assets. The excess purchase price over the appraised value of assets acquired of
approximately  $3,846,000 was allocated to goodwill. The financial activities of
WKYS-FM  for the  periods  prior  to  June 6,  1995,  are  not  included  in the
accompanying consolidated statements of operations.



                                      F-7
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     The unaudited pro forma summary  consolidated results of operations for the
years ended December 25, 1994, and December 31, 1995,  assuming the  acquisition
of WKYS-FM had occurred in the  beginning of each of those fiscal  years,  is as
follows:

<TABLE>
<CAPTION>
                                                                   1994           1995
                                                              -------------- ---------------
<S>                                                           <C>            <C>
     Net broadcast revenues    .............................. $ 23,089,000    $ 23,926,000
     Operating expenses, excluding depreciation and amortiza-
       tion                                                    14,647,000       15,524,000
     Depreciation and amortization   ........................   4,418,000        5,107,000
     Interest expense .......................................   5,535,000        6,724,000
     Other (income) expense, net  ...........................     (38,000)         (89,000)
     Provision for income taxes   ...........................      30,000                -
     Extraordinary loss  ....................................           -          468,000
                                                              ------------    ------------
     Net (loss) income   .................................... $(1,503,000)    $ (3,808,000)
                                                              ============    ============
</TABLE>

     Cash and Cash Equivalents

     Cash and cash  equivalents  consist of cash and money  market  accounts  at
various  commercial  banks. All cash equivalents have original  maturities of 90
days or less. For cash and cash equivalents, cost approximates market value.


     Property and Equipment

     Property  and  equipment  are  recorded  at  original  cost  and are  being
depreciated on a straight-line basis over various periods. The components of the
Company's  property  and  equipment  as of  December  31,  1995  and 1996 are as
follows: 



<TABLE>
<CAPTION>
                                                                              PERIOD OF
                                             1995              1996          DEPRECIATION
                                         ---------------   ---------------   --------------
<S>                                      <C>               <C>               <C>
PROPERTY AND EQUIPMENT:
 Land   ..............................    $    117,105      $    117,105          -
 Building and improvements   .........         147,677           147,677          31 years
 Transmitter towers ..................       2,100,425         2,141,462     7 or 15 years
 Equipment ...........................       2,454,632         2,615,179      5 to 7 years
 Leasehold improvements   ............         815,765           626,408     Life of Lease
                                          ------------      ------------
                                             5,635,604         5,647,831
 Less-Accumulated depreciation  ......      (2,008,173)       (2,640,827)
                                          ------------      ------------
   Property and equipment, net  ......    $  3,627,431      $  3,007,004
                                          ============      ============
</TABLE>


     Depreciation expense for the fiscal years ended December 25, 1994, December
31, 1995 and 1996, were $538,135, $741,528 and $705,784, respectively.




     Revenue Recognition

     In accordance with industry practice,  revenue for broadcast advertising is
recognized when the commercial is broadcast.


     Barter Arrangements

     Certain program  contracts provide for the exchange of advertising air time
in lieu of cash payments for the rights to such programming. These contracts are
recorded  as  the  programs  are  aired  at  the  estimated  fair  value  of the
advertising air time given in exchange for the program rights.


                                      F-8
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED )

     The Company  broadcasts  certain  customers'  advertising  in exchange  for
equipment,  merchandise and services. The estimated fair value of the equipment,
merchandise  or services  received is recorded as deferred  barter costs and the
corresponding obligation to broadcast advertising is recorded as deferred barter
revenues.  The deferred  barter costs are  expensed or  capitalized  as they are
used,  consumed or received.  Deferred  barter  revenues are  recognized  as the
related advertising is aired.


     Financial Instruments

     Financial instruments as of December 31, 1995 and 1996, consist of cash and
cash equivalents, trade accounts receivables, accounts payable, accrued expenses
and long-term  debt, as to all of which the carrying  amounts  approximate  fair
value.


     Stock Warrants

     During  1995,  the  Company   purchased   outstanding  stock  warrants  for
$6,639,007.  The cost of these  warrants  purchased  increased  the  accumulated
deficit. Also during 1995, the Company issued detachable stock warrants that had
an allocated value of $690,000 with certain subordinated notes (see Note 3).


     New Accounting Standards

     In March 1995,  the Financial  Accounting  Standards  Board issued SFAS No.
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be Disposed  Of." SFAS No. 121  requires  that  long-lived  assets and
certain  identifiable  intangibles  to be held and used by an entity be reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying  amount of an asset may not be  recoverable.  SFAS No. 121 is effective
for financial statements for fiscal years beginning after December 15, 1995. The
adoption  of SFAS No. 121 on January  1,  1996,  had no impact on the  Company's
financial position or results of operations.

     In  October  1995, the Financial Accounting Standards Board issued SFAS No.
123,  "Accounting  for  Stock Based Compensation." With respect to stock options
granted  to  employees,  SFAS  No.  123  permits companies to continue using the
accounting  method promulgated by the Accounting Principles Board Opinion No. 25
("APB  No.  25"),  "Accounting  for  Stock  Issued  to  Employees",  to  measure
compensation  expense or to adopt the fair value based method prescribed by SFAS
No.  123.  If  APB  No.  25's  method  is  continued,  pro forma disclosures are
required as if SFAS No. 123 accounting provisions were followed.

     Management  elected to continue to measure  compensation  expense under APB
No. 25. The  adoption of SFAS No. 123 did not require pro forma  disclosures  as
all stock options  granted in 1995 were granted at a significant  discount below
market value and, thus, the Company recorded compensation expense of $778,000 in
accordance  with ABP No.25.  Compensation  expense  was equal to the  difference
between the fair value of stock that could be  purchased  with the options as of
the grant date and the exercise price of the options. Additional paid-in capital
was  increased  by the  compensation  expense  recognized.  There  were no stock
options granted to employees during 1996 or for the three months ended March 30,
1997.


     Reclassifications and 1995 Restatement

     Certain  reclassifications have been made to the 1994 and 1995 consolidated
financial statements in order to conform with the 1996 presentation.

   
     The 1995  consolidated  financial  statements  have been  restated  to give
effect to the recognition of  compensation  expense for the stock options vested
which were omitted in the financial  statements  as previously  presented and to
adjust the value allocated to detachable  stock warrants issued during 1995 with
certain  subordinated notes, as discussed above,  because of a correction in the
value of the warrants  issued.  Those two changes were made to properly  account
and value the effect of the transactions and resulted in an increase in the 1995
operating expenses and net loss of $786,000.
    


                                      F-9
<PAGE>


                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED )

2. INTANGIBLE ASSETS:

     Intangible assets are being amortized on a straight-line basis over various
periods.  The  intangible  asset  balances  and  periods of  amortization  as of
December 31, 1995 and 1996 are as follows:





<TABLE>
<CAPTION>
                                                                                PERIOD OF
                                               1995              1996          AMORTIZATION
                                          --------------   ----------------   -------------
<S>                                       <C>              <C>                <C>
FCC broadcast license   ...............   $40,206,783       $  40,206,783        7-15 Years
Goodwill ..............................     7,812,373           7,553,267          15 Years
Debt financing ........................     2,014,624           2,014,624      Life of Debt
Favorable transmitter site and other
 intangibles   ........................     1,922,378           1,922,378        6-17 Years
Noncompete agreement ..................       900,000             900,000           3 Years
                                          ------------      -------------
 Total   ..............................    52,856,158          52,597,052
 Less: Accumulated amortization  ......    (9,401,260)        (13,238,925)
                                          ------------      -------------
 Net intangible assets  ...............   $43,454,898       $  39,358,127
                                          ============      =============
</TABLE>

     Amortization expense for the fiscal years ended December 25, 1994, December
31, 1995 and 1996, was $1,488,810, $3,170,260 and $3,555,906,  respectively. The
amortization of the deferred financing cost was charged to interest expense.

3. LONG-TERM DEBT:

     As of December 31, 1995, and 1996, the Company is obligated  under a credit
agreement and subordinated notes, as follows:





<TABLE>
<CAPTION>
                                                                1995             1996
                                                           --------------   ---------------
<S>                                                        <C>              <C>
NationsBank Credit Agreement ...........................    $ 48,000,000     $ 45,596,736
Subordinated Notes (net of $650,000 and $579,211 of
 unamortized discount allocated to detachable stock war-
 rants, respectively)                                         16,350,000       16,420,789
Deferred interest on subordinated notes  ...............         235,264        2,874,653
Notes payable ..........................................               -           46,333
                                                            ------------     ------------
 Total  ................................................      64,585,264       64,938,511
 Less: Current portion .................................      (2,103,264)      (5,633,286)
                                                            ------------     ------------
 Total  ................................................    $ 62,482,000     $ 59,305,225
                                                            ============     ============
</TABLE>

     NationsBank Credit Agreement

     The purchase of WKYS in June 1995 was financed  through a revolving  credit
agreement (the NationsBank Credit Agreement) with NationsBank of Texas, N.A. and
the other lenders who are parties thereto of $53,000,000, which matures on March
31, 2002. The terms require scheduled quarterly  step-downs in the amount of the
revolving credit commitment and annual principal  payments based on a percentage
of excess cash flow,  as  outlined  in the  NationsBank  Credit  Agreement,  and
monthly interest  payments.  The NationsBank  Credit Agreement bears interest at
the LIBOR 30-day rate, plus an applicable margin. The margin fluctuates based on
the Company's  ratio of senior debt to operating  cash flow, as specified in the
credit agreement. The credit agreement is secured by all property of the Company
and interest and  proceeds of real estate and Key Man life  insurance  policies.
The proceeds  from the  NationsBank  Credit  Agreement  were also used to refund
certain existing debt.

   
     The Company  entered  into two  interest  rate swap  agreements  as a hedge
against  interest rate risk.  These  agreements fix the LIBOR rate on the credit
agreement at 5.95% for  $24,000,000 and 5.75% for $19,000,000 of the outstanding
line of credit.  The interest  rate swaps were  entered  into in July,  1995 and
    

                                      F-10
<PAGE>

   
September,  1995. The Company has accounted for the swaps as hedges. The Company
will not have to pay a termination fee upon termination of the swaps.
    

                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     The NationsBank Credit Agreement has certain restrictive covenants of which
several were violated  during 1996 and 1995.  The Company  violated the leverage
and debt service ratios, among other restrictions.  The Company received waivers
for not meeting the above terms.


     Subordinated Notes


     The  subordinated  notes bear  interest at 15%.  Outstanding  principal and
interest is due on the maturity  date,  December  31, 2003.  The Company made an
interest  payment  during fiscal year 1995 of 13% on the  outstanding  principal
balance on all  subordinated  notes,  as  permitted  by the  NationsBank  Credit
Agreement.  All unpaid interest is deferred and compounds annually.  These notes
are subordinate to the NationsBank Credit Agreement. 

     The  subordinated  notes  have  restrictive   covenants  of  which  certain
covenants were violated during 1996 and for which the Company received waivers.

     These  subordinated  notes include  detachable  stock  warrants to purchase
common stock at $100 per share.

     The following is a schedule of the subordinated notes, the number of common
shares  issuable  with the stock  warrants  and the  principal  amount due as of
December 31, 1996: 


<TABLE>
<CAPTION>
                                                                    NUMBER OF
                                                                     COMMON
                                                                     SHARES        PRINCIPAL
                            LENDER                                  ISSUABLE      AMOUNT DUE
- -----------------------------------------------------------------   ----------   ---------------
<S>                                                                 <C>          <C>
   Alta Subordinated Debt Partners III, L.P.   ..................     29.52       $ 5,859,118
   BancBoston Investments, Inc. .................................     20.15         4,000,000
   Grant Wilson  ................................................      1.26           250,000
   Fulcrum Venture Capital Corporation   ........................     15.61           783,773
   Opportunity Capital Corporation ..............................      6.20           395,724
   Syncom Capital Corporation   .................................     36.12         1,104,231
   Greater Philadelphia Venture Capital Corporation, Inc.  ......       .97           191,650
   Capital Dimensions  ..........................................     15.24         3,026,076
   TSG Ventures, Inc.  ..........................................      3.27           648,177
   Alliance Enterprise Corporation ..............................     18.70           741,251
                                                                     -------      -----------
                                                                     147.04        17,000,000
                                                                     =======
     Less: Unamortized discount allocated to detachable stock
      warrants   ................................................                    (579,211)
                                                                                  -----------
                                                                                   16,420,789
     Plus: Deferred interest ....................................                   2,874,653
                                                                                  -----------
                                                                                  $19,295,442
                                                                                  ===========
</TABLE>


     During 1995, the Company retired certain subordinated debt with outstanding
detachable warrants.  The Company purchased the outstanding detachable warrants,
which allowed the subordinated debt holders to acquire 52.46% of the outstanding
common  stock,  for  $6,639,007.  The  Company  issued new debt with  detachable
warrants that allow these same  subordinated  debt holders to acquire  33.66% of
outstanding  common stock.  The acquisition of the warrants was accounted for by
charging the  $6,639,007 to accumulated  deficit,  and valued the new detachable
warrants at the same value per share as the old  warrants  acquired.  As part of
the  subordinated  debt  acquired in 1995,  $10,109,118  was  acquired  from new
lenders which received  detachable warrants to acquire 17.84% of the outstanding
common stock of


                                      F-11
<PAGE>


the Company.  The Company  allocated  the proceeds  between debt and  additional
paid-in capital, based on the pro-rata value of the debt and detachable warrants
issued. As such, $9,419,118 was assigned to


                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

debt and $690,000 was assigned to the value of the warrants.  The value assigned
to the warrants was recorded as an increase in additional  paid-in capital.  The
value assigned to debt was discounted and will be amortized over the life of the
related debt using the effective interest method.


     Notes Payable

     During  1996,  the Company  entered  into two notes  totaling  $51,002 with
NationsBank to purchase vehicles.  These notes bear interest at 8.74% and 8.49%,
require monthly  principal and interest  payments of $789 and $471 and mature on
April 30, 2000, and December 2, 2000.


     Refinancing of Debt

     During 1995, the Company retired  $22,987,807 of outstanding  debt with the
remaining  proceeds from the NationsBank  credit agreement and the proceeds from
the  $17,000,000  in  subordinated  debt  issued  in 1995.  Associated  with the
retirement of the debt, the Company incurred  certain early repayment  penalties
and legal fees, and had to write-off certain deferred financing costs associated
with the debt retired.  These costs amounted to $468,233 and were recorded as an
extraordinary item in the accompanying statements of operations.



4. COMMITMENTS AND CONTINGENCIES:

     Leases

     The Company entered into an operating lease for Baltimore office space with
a partnership in which two of the partners are  stockholders of the Company (see
Note 7). The lease expires October 2003.

     The Company leases Washington,  D.C. office space, under an operating lease
which expires in December  2000.  Subsequent  to year-end,  the Company plans to
exit this lease  without  penalty and enter into a new lease for space to expire
in December 2011.

     The Company leases, under operating lease agreements, a broadcast tower and
transmitter  facilities  in  Maryland  and  Washington,  D.C.  The lease for the
Maryland  facility  expires  in  November  1999,  with an option to renew for an
additional five-year period. The lease for the Washington, D.C., broadcast tower
and transmitter  facilities  expires in November 2001. In addition,  the Company
leases equipment under various leases, which expire over the next five years.

     The following is a schedule of the future minimum rental payments  required
under the  operating  leases,  including  the lease  entered into  subsequent to
year-end,  that have an initial or remaining  noncancelable lease term in excess
of one year as of December 31, 1996. 



                      FOR THE YEAR
                    ENDING DECEMBER 31,     TOTAL
                    -------------------   -----------
                    1997   ............   $  593,294
                    1998   ............      521,491
                    1999   ............      525,468
                    2000   ............      549,718
                    2001   ............      529,338
                    Thereafter   ......    3,485,826
                                          -----------
                    Total  ............   $6,205,135
                                          ===========


     Total rent expense for the years ended December 25, 1994, December 31, 1995
and 1996, was $326,607, $570,214 and $777,075, respectively.



                                      F-12
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     FCC Broadcast Licenses

     Each of the  Company's  radio  stations  operates  pursuant  to one or more
licenses  issued by the  Federal  Communications  Commission  (FCC)  that have a
maximum  term of eight years prior to renewal.  The  Company's  radio  operating
licenses expire at various times from August 1, 1998 to October 1, 2003,  except
that the license for WOL-AM  expired on October 1, 1995.  The  Company's  timely
filing of a license renewal  application has automatically  extended the license
term of WOL-AM until the FCC takes action on the Company's renewal  application.
Although  the Company  may apply to renew its FCC  licenses,  third  parties may
challenge  the  Company's  renewal  applications.  Except for a complaint  filed
against  WOL-AM,  the  Company is not aware of any facts or  circumstances  that
would prevent the Company from having its current licenses renewed. Furthermore,
the Company  believes that the complaint  filed against  WOL-AM will be resolved
satisfactorily and the license of that radio station renewed. However, there can
be no assurance that the licenses will be renewed.


     Litigation

     The  Company  has been  named  as a  defendant  in  several  legal  actions
occurring in the ordinary course of business. It is management's opinion,  after
consultation  with its legal counsel,  that the outcome of these claims will not
have a material adverse effect on the Company's financial position or results of
operations.


5. STOCK OPTION PLAN:

     The Company has an Incentive  Stock  Option Plan (the Plan) which  provides
for the issuance of qualified  and  nonqualified  stock options to all full-time
key  employees.  The Plan  allows the  issuance  of up to 25% of the  authorized
common  stock  provided  certain  performance  benchmarks  are  achieved  by the
Company.

     Exercise  prices range from $1.00 for all  nonqualified  options to 100% of
the fair market  value of the common  stock for all  qualified  options.  During
1995,  options  were  granted to aquire  63.16  shares of common stock at $1 per
share.  Of the options  granted in 1995,  options to acquire 57.45 shares vested
and were exercised during 1995. As the options were granted  significantly below
their market  value,  the Company  recognized  compensation  expense of $778,000
related to the vested  portion of this grant.  As of December  31, 1995 and 1996
and March 30,  1997 there were  options  outstanding  to acquire  5.71 shares of
common stock at an exercise price of $1 per share, none of which were vested.


6. INCOME TAXES:

     Effective January 1, 1996, the Company converted from a C Corporation to an
S  Corporation  under  Subchapter  S of  the  Internal  Revenue  Code.  As  an S
Corporation, the stockholders separately account for their pro-rata share of the
Company's income, deductions, losses and credits.

     Prior to  January 1,  1996,  the  Company  accounted  for  income  taxes in
accordance with Statement of Financial Accounting Standards No. 109, "Accounting
for Income Taxes" ("SFAS 109").  Under SFAS 109,  deferred  income taxes reflect
the  impact  of  temporary   differences  between  the  assets  and  liabilities
recognized  for  financial  reporting  purposes and amounts  recognized  for tax
purposes. Deferred taxes are based on tax laws as currently enacted.

     As a result of the Company's  January 1, 1996,  Subchapter S election,  the
accompanying  statement of operations  for the year ended December 31, 1996, and
for the three  months  ended  March  30,  1997,  do not  include  an income  tax
provision (benefit) for federal and state income taxes.


                                      F-13
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     A  reconciliation  of the  statutory  federal  income taxes to the recorded
income tax  provision  for the years ended  December 25, 1994,  and December 31,
1995 and 1996, is as follows:

<TABLE>
<CAPTION>
                                                              1994             1995              1996
                                                           -------------   --------------   ----------------
<S>                                                        <C>             <C>              <C>
Statutory tax (@ 34% rate)   ...........................    $  426,000      $ (630,000)      $ (1,227,000)
Effect of state income taxes, net of federal   .........        85,000        (111,000)          (217,000)
Effect of stock option compensation expense ............             -         275,000                  -
Effect of S corporation loss to its stockholders  ......             -               -          1,444,000
Change in valuation reserve  ...........................      (480,500)        466,000                  -
                                                            ----------      ----------       ------------
 Provision for income taxes  ...........................    $   30,500      $        -       $          -
                                                            ==========      ==========       ============
</TABLE>

     The  components  of the  provision  for  income  taxes for the years  ended
December 25, 1994 and December 31, 1995, are as follows:


<TABLE>
<CAPTION>
                                                                   1994           1995
                                                              -------------   -----------
<S>                                                           <C>             <C>
Current, includes state provision of $92,000 in
 1994  ..........................................              $  517,500       $        -
Deferred, includes state provision of $1,200 and
r$88,000,  espectively...........................                  (6,500)       (466,000)
Change in valuation reserve .....................                (480,500)        466,000
                                                               ----------      ----------
 Provision for income taxes .....................              $   30,500      $        -
                                                               ==========      ==========
</TABLE>

     Deferred  income taxes reflect the net tax effect of temporary  differences
between the  financial  statement and tax basis of assets and  liabilities.  The
significant  components of the Company's  deferred tax assets and liabilities as
of December 31, 1995, are as follows:


<TABLE>
<CAPTION>
                                                                    1995
                                                                 --------------
<S>                                                             <C>
Deferred tax assets-
 FCC and other intangibles amortization  ......                  $    748,000
 Reserve for bad debts ........................                       261,000
 Goodwill  ....................................                       246,000
 NOL carryforward   ...........................                        20,000
 Other  .......................................                        16,000
                                                                 ------------
   Total deferred tax assets ..................                     1,291,000
                                                                 ------------
Deferred tax liabilities-
 Depreciation .................................                      (214,000)
 Other  .......................................                       (10,000)
                                                                 ------------
   Total deferred tax liabilities  ............                      (224,000)
                                                                 ------------
 Net deferred tax asset   .....................                     1,067,000
 Less: Valuation reserve  .....................                    (1,067,000)
                                                                 ------------
 Deferred taxes included in the accompanying
   consolidated balance sheets  ...............                  $          -
                                                                 ============
</TABLE>

     A 100%  valuation  reserve has been  applied  against the net  deferred tax
asset as its realization was not more likely than not to be realized.


     Prior  to  the Company's conversion from a C Corporation as of December 31,
1995,   there   was  approximately  $60,000  of  available  net  operating  loss
carryforwards.



                                      F-14
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     During the period the Company was an S Corporation,  January,  1996 to May,
1997, the Company  incurred  pretax losses.  No pro forma income tax benefit has
been disclosed in pro forma  disclosures  because a 100% valuation reserve would
have been  applied  against  the net  deferred  tax assets  that would have been
created from the net operating loss as its realization was more likely to not be
realized than to be realized. 


7. RELATED PARTY TRANSACTIONS:

     In  September  1990,  the  Company  purchased a building in the name of the
majority  stockholder for $72,500.  All rental income  generated from the office
building  was  received  and used by the  Company.  The building was sold during
fiscal year 1995. This  transaction  resulted in no gain or loss to the Company.
In  addition,  the  Company  leases  office  space for  $8,000  per month from a
partnership  in which two of the partners are  stockholders  of the Company (see
Note 4).  Total rent paid to the  stockholders  for fiscal  year 1994,  1995 and
1996, was $134,091, $133,596, and $96,000,  respectively. The Company also has a
receivable  as  of  December  31,  1995  and  1996,  of  $47,043,   and  $78,122
respectively, due from Radio One of Atlanta, Inc., of which an executive officer
and stockholder of the Company holds voting control of the capital stock in ROA.
The Company also charges ROA a management fee of approximately $100,000 per year
which fee approximates  the actual cost to the Company of providing  accounting,
financial services, strategic planning, other general management and programming
services to ROA. 


8. PROFIT SHARING:

     The Company has a 401K profit sharing plan for its  employees.  The Company
can  contribute to the plan at the  discretion  of its Board of  Directors.  The
Company made no contribution to the plan during fiscal year 1994, 1995 or 1996.




9. SUBSEQUENT EVENTS:

     In December  1996,  the Company  signed an  agreement  to purchase  certain
assets of Jarad  Broadcasting  Company  of  Pennsylvania,  Inc.,  owner of radio
station  WDRE-FM,  located in Jenkintown,  Pennsylvania,  for  $16,000,000.  The
purchase  agreement  also includes  three-year  noncompete  agreements  totaling
$4,000,000.  The Company  expects to  finalize  the  purchase  in May 1997.  The
Company has made a $1,000,000  non-refundable deposit in an escrow account to be
applied to the  purchase  price of  WDRE-FM.  This  deposit is included in other
assets in the accompanying consolidated balance sheet as of December 31, 1996.

     Subsequent  to year end,  the  Company  was  negotiating  an  agreement  to
purchase all of the outstanding capital stock of Broadcast Holdings,  Inc. owner
of radio  station  WYCB-AM,  located  in  Washington,  D.C.,  for  approximately
$4,000,000.

     The  Company  intends  to issue  bonds  in May 1997 to raise  approximately
$75,000,000 in gross proceeds. A portion of the proceeds will be used to acquire
radio stations WPHI-FM and WYCB-AM. The Company also intends to use the proceeds
to repay all indebtedness  under the NationsBank  Credit  Agreement.  Concurrent
with the bond offering,  the Company intends to convert its  subordinated  notes
into senior cumulative exchangeable redeemable preferred stock.

     In connection  with the  contemplated  debt offering,  the Company plans to
either  terminate the NationsBank  Credit Agreement with its repayment and enter
into a new credit  facility with  NationsBank  or amend and restate the terms of
the NationsBank Credit Agreement pursuant to the terms of a new commitment for a
revolving credit facility with a maximum borrowing capacity of $7,500,000.



                                      F-15
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
                          CONSOLIDATED BALANCE SHEETS
                   AS OF DECEMBER 31, 1996 AND JUNE 29, 1997


<TABLE>
<CAPTION>
                                                                       DECEMBER 31,        JUNE 29,
                                                                          1996               1997
                                                                      ---------------   ----------------
                                                                                          (UNAUDITED)
<S>                                                                   <C>               <C>
                             ASSETS
CURRENT ASSETS:
 Cash and cash equivalents  .......................................   $  1,708,295       $   8,782,042
Trade accounts receivable, net of allowance for doubtful accounts
 of $765,200 and $953,042, respectively ...........................      6,419,468           7,474,895
Prepaid expenses and other  .......................................        117,025             331,280
                                                                      -------------      -------------
   Total Current Assets  ..........................................      8,244,788          16,588,217
PROPERTY AND EQUIPMENT, net    ....................................      3,007,004           3,521,700
INTANGIBLE ASSETS, net   ..........................................     39,358,127          57,182,814
OTHER ASSETS    ...................................................      1,166,861               3,556
                                                                      -------------      -------------
   Total Assets    ................................................   $ 51,776,780       $  77,296,287
                                                                      =============      =============
                 LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
 Accounts payable  ................................................   $    388,581       $     955,657
 Accrued expenses  ................................................      1,452,444           2,035,210
 Current portion of long-term debt   ..............................      5,633,286                   -
                                                                      -------------      -------------
   Total Current Liabilities   ....................................      7,474,311           2,990,867
LONG-TERM DEBT AND DEFERRED INTEREST, net of
 current portion   ................................................     59,305,225          73,251,615
                                                                      -------------      -------------
   Total Liabilities  .............................................     66,779,536          76,242,482
COMMITMENTS AND CONTINGENCIES  ....................................              -                   -
SENIOR CUMULATIVE REDEEMABLE PREFERRED
 STOCK    .........................................................              -          20,931,013
                                                                      -------------      -------------
STOCKHOLDERS' DEFICIT:
Preferred stock, $9,490 par value, 100 shares authorized, no shares
 issued and outstanding  ..........................................              -                   -
Common stock - Class A, $.01 par value, 1,000 shares authorized,
 138.45 shares issued and outstanding   ...........................              1                   1
Common stock - Class B, $.01 par value, 1,000 shares authorized,
 no shares issued and outstanding    ..............................              -                   -
Additional paid-in capital  .......................................      1,205,189                   -
Accumulated deficit   .............................................    (16,207,946)        (19,877,209)
                                                                      -------------      -------------
   Total stockholders' deficit    .................................    (15,002,756)        (19,877,208)
                                                                      -------------      -------------
   Total Liabilities and Stockholders' Deficit   ..................   $ 51,776,780       $  77,296,287
                                                                      =============      =============
</TABLE>




                                      F-16
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                           THREE MONTHS ENDED                    SIX MONTHS ENDED
                                                    ---------------------------------   -----------------------------------
                                                     JUNE 30,          JUNE 29,            JUNE 30,           JUNE 29,
                                                       1996              1997                1996               1997
                                                    -------------   -----------------   ----------------   ----------------
                                                    (UNAUDITED)       (UNAUDITED)        (UNAUDITED)        (UNAUDITED)
<S>                                                 <C>             <C>                 <C>                <C>
REVENUES:
Broadcast revenues, including barter revenues of
$$252,182,  262,721, $602,890 and $505,358, re-
 spectively                                         $ 7,084,742      $   8,827,680       $ 12,359,503       $  15,126,031
Less: Agency commissions    .....................      908,083           1,124,225          1,512,885           1,890,029
                                                    -----------      -------------       ------------       -------------
Net broadcast revenues   ........................    6,176,659           7,703,455         10,846,618          13,236,002
                                                    -----------      -------------       ------------       -------------
OPERATING EXPENSES:
Program and technical    ........................    1,052,952           1,537,031          1,904,021           2,733,242
Selling, general and administrative  ............    2,477,422           3,080,216          4,900,873           5,858,243
Corporate expenses    ...........................      274,003             385,168            619,960           1,080,281
Depreciation and amortization  ..................    1,041,437           1,286,610          2,224,697           2,365,888
                                                    -----------      -------------       ------------       -------------
   Total operating expenses    ..................    4,845,814           6,289,025          9,649,551          12,037,654
                                                    -----------      -------------       ------------       -------------
 Broadcast operating income    ..................    1,330,845           1,414,430          1,197,067           1,198,348
INTEREST EXPENSE,
 Including amortization of deferred financing
   costs  .......................................    1,822,038           2,429,628          3,613,872           4,194,956
INCOME, NET  ....................................      (53,726)            (87,021)           (53,726)           (107,385)
                                                    -----------      -------------       ------------       -------------
Loss before provision for income taxes and ex-
 traordinary item                                     (437,467)           (928,177)        (2,363,079)         (2,889,223)
PROVISION FOR INCOME TAXES  .....................            -                   -                  -                   -
                                                    -----------      -------------       ------------       -------------
Loss before extraordinary item    ...............     (437,467)           (928,177)        (2,363,079)         (2,889,223)
EXTRAORDINARY ITEM:   ...........................
 Loss on early retirement of debt    ............            -           1,985,229                  -           1,985,229
                                                    -----------      -------------       ------------       -------------
Net loss  .......................................   $ (437,467)      $  (2,913,406)      $ (2,363,079)      $  (4,874,452)
                                                    ===========      =============       ============       =============
</TABLE>


                                      F-17
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
                    FOR THE SIX MONTHS ENDED JUNE 29, 1997

<TABLE>
<CAPTION>
                                           COMMON    COMMON     ADDITIONAL                            TOTAL
                               PREFERRED    STOCK     STOCK      PAID-IN        ACCUMULATED       STOCKHOLDERS'
                                 STOCK     CLASS A   CLASS B     CAPITAL          DEFICIT            DEFICIT
                               ---------- --------- --------- -------------- ------------------ ------------------
<S>                            <C>        <C>       <C>       <C>            <C>                <C>
BALANCE, as of December 31,
 1996    .....................    $ -        $ 1       $ -    $ 1,205,189     $  (16,207,946)    $  (15,002,756)
Net loss    ..................      -          -         -              -         (4,874,452)        (4,874,452)
Effect of Conversion to C Cor-
 poration                           -          -         -     (1,205,189)         1,205,189                  -
                                  ----       ----      ----   ------------    --------------     --------------
BALANCE, as of June 29 1997
 (unaudited)   ...............    $ -        $ 1       $ -    $         -     $  (19,877,209)    $  (19,877,208)
                                  ====       ====      ====   ============    ==============     ==============
</TABLE>


                                      F-18
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
                     CONSOLIDATED STATEMENTS OF CASH FLOWS


<TABLE>
<CAPTION>
                                                                              SIX MONTHS ENDED
                                                                    -------------------------------------
                                                                       JUNE 30,            JUNE 29,
                                                                         1996                1997
                                                                    -----------------   -----------------
                                                                      (UNAUDITED)         (UNAUDITED)
<S>                                                                 <C>                 <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss  ......................................................    $  (2,363,079)      $  (4,874,452)
 Adjustments to reconcile net loss to net cash from operating
   activities:
   Depreciation and amortization   ..............................        2,224,697           2,365,888
   Amortization of debt financing costs and unamortized dis-
    count                                                                  183,095             485,186
   Loss on extinguishment of debt  ..............................                -           1,985,229
   Deferred interest   ..........................................        1,125,751           1,087,148
   Effect of change in operating assets and liabilities: 
    Decrease (increase) in trade accounts receivable    .........           24,993          (1,055,427)
    Decrease (increase) in prepaid expenses and other   .........           79,475            (214,255)
    (Increase) decrease in other assets  ........................         (115,617)            163,305
    (Decrease) increase in accounts payable    ..................         (405,972)            567,077
    Increase in accrued expenses   ..............................          347,161             582,766
                                                                     -------------       -------------
      Net cash flows from operating activities    ...............        1,100,504           1,092,465
                                                                     -------------       -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchase of property and equipment   ...........................         (107,625)           (664,129)
 Payments for station purchase  .................................                -         (19,107,084)
                                                                     -------------       -------------
      Net cash flows from investing activities    ...............         (107,625)        (19,771,213)
                                                                     -------------       -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Repayment of debt  .............................................       (2,103,264)        (45,599,162)
                                                                     -------------       -------------
 Proceeds from new debt   .......................................                -          72,750,000
 Deferred debt financing cost   .................................                -          (1,398,343)
                                                                     -------------       -------------
      Net cash flows from financing activities    ...............       (2,103,264)         25,752,495
                                                                     -------------       -------------
INCREASE (DECREASE) IN CASH AND CASH EQUIVA-
 LENTS                                                                  (1,110,385)          7,073,747
CASH AND CASH EQUIVALENTS, beginning of year   ..................        2,702,868           1,708,295
                                                                     -------------       -------------
CASH AND CASH EQUIVALENTS, end of year   ........................    $   1,592,483       $   8,782,042
                                                                     =============       =============
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFOR-
 MATION:
 Cash paid for:
    Interest  ...................................................    $   1,705,877       $   1,479,564
                                                                     =============       =============
    Income taxes    .............................................    $           -       $           -
                                                                     =============       =============
</TABLE>


                                      F-19
<PAGE>

                    RADIO ONE, INC. AND SUBSIDIARY
             NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 JUNE 29, 1997


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:


     ORGANIZATION AND BUSINESS

     Radio One,  Inc. (a Delaware  corporation)  and its  subsidiary,  Radio One
Licenses,  LLC (a Delaware limited liability company)  (collectively referred to
as  the  Company)  were  organized  to  acquire,   operate  and  maintain  radio
broadcasting  stations.  The Company owns and operates  three radio  stations in
Washington, D.C.; WOL-AM, WMMJ-FM and WKYS-FM, four radio stations in Baltimore,
Maryland;  WWIN-AM,  WWIN-FM,  WOLB-AM  and  WERQ-FM  and one radio  station  in
Philadelphia,  Pennsylvania; WPHI-FM. Effective January 1, 1996, Radio One, Inc.
converted to an S corporation  until May,  1997,  when it converted  back to a C
corporation.


     Basis of Presentation

     The accompanying  consolidated financial statements include the accounts of
Radio One, Inc. and its wholly owned  subsidiary,  Radio One Licenses,  LLC. All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.  The accompanying consolidated financial statements are presented
on the  accrual  basis of  accounting  in  accordance  with  generally  accepted
accounting  principles.  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 as of the date
of the financial  statements  and the reported  amounts of revenues and expenses
during the  reporting  period.  While  actual  results  could  differ from those
estimates,  management  believes  that  actual  results  will not be  materially
different  from  amounts  provided in the  accompanying  consolidated  financial
statements.


     Interim Financial Statements

     The  consolidated  financial  statements  for the six months ended June 30,
1996 and June 29, 1997 are  unaudited,  but in the opinion of  management,  such
financial  statements  have  been  presented  on the same  basis as the  audited
consolidated  financial statements and include all adjustments,  consisting only
of  normal  recurring  adjustments  necessary  for a  fair  presentation  of the
financial position and results of operations, and cash flows for these periods.


     As permitted  under the applicable  rules and regulations of the Securities
and  Exchange  Commission,   these  financial  statements  do  not  include  all
disclosures  normally included with audited consolidated  financial  statements,
and, accordingly,  should be read in conjunction with the consolidated financial
statements  and notes thereto as of December 31, 1996 and 1995 and for the years
then ended. The results of operations  presented in the  accompanying  financial
statements are not necessarily representative of operations for an entire year.


2. SENIOR SUBORDINATED NOTES OFFERING:

     On May 19, 1997, the Company purchased certain assets of Jarad Broadcasting
Company of  Pennsylvania,  Inc.,  owner of radio  station  WDRE-FM,  licensed to
Jenkintown,  Pennsylvania,  for approximately  $16.0 million. In connection with
the  purchase,  the  Company  entered  into a  three-year  noncompete  agreement
totaling $4.0 million with the former owners.  Following this  acquisition,  the
Company converted the call letters of radio station WDRE-FM to WPHI-FM.

     To finance the WDRE-FM acquisition and to refinance certain other debt, the
Company issued  approximately $85.5 million of 12% Senior Subordinated Notes due
2004. The notes were sold at a discount, with the net proceeds to the Company of
approximately $72.8 million. The notes pay cash interest at 7% per annum through
May 15, 2000, and at 12% thereafter.  In connection with this debt offering, the
Company  retired  approximately  $45.7  million  of debt  outstanding  with  the
proceeds from


                                      F-20
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY
             NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 29, 1997 -(CONTINUED)

the  offering.  The Company also  exchanged  approximately  $20.9 million of 15%
Senior Cumulative  Redeemable Preferred Stock, which must be redeemed by May 24,
2005, for an equal amount of the Company's then outstanding  subordinated notes.
In connection with these  refinancings,  the Company recognized an extraordinary
loss of approximately  $2.0 million during the quarter ended June 29, 1997. Also
in connection with the conversion of the  subordinated  debt to preferred stock,
the  Company  was  converted  back to a C  corporation  for  federal  income tax
purposes.  In connection  with the conversion to a C corporation,  in accordance
with SEC Staff  Accounting  Bulletin 4.B, the Company  transferred the amount of
the  undistributed  losses  at the  date  of  conversion,  up to the  amount  of
additional  paid-in  capital at that date, to additional  paid-in  capital.  The
Company recorded a 100% valuation  allowance on the income tax benefit generated
from the losses after the  conversion,  at the  realization of the net operating
loss carryforward it created is not assured.


3. ACQUISITIONS:

     On May 19,  1997,  the Company  acquired  the  broadcast  assets of WDRE-FM
licensed to Jenkintown, Pennsylvania, for approximately $20 million. The Company
financed  this  purchase  with a portion of the  proceeds  from the  issuance of
approximately  $85.5  million of 12%  Senior  Subordinated  Notes Due 2004.  The
Company assumed operational responsibility of WDRE-FM on February 8, 1997, under
a local marketing  agreement with Jarad  Broadcasting  Company of  Pennsylvania,
Inc. at which time the company changed the musical format of WDRE-FM from modern
rock to urban.

     A portion of the proceeds from the 12% Senior  Subordinated Notes discussed
above was also  used to repay all  indebtedness  under  the  NationsBank  credit
agreement.  Concurrent with the issuance, the Company converted its subordinated
notes,  consisting of approximately  $17 million in principal and  approximately
$3.9 million in accrued and unpaid interest, into Senior Cumulative Exchangeable
Redeemable Preferred Stock.



4. LONG-TERM DEBT:

     On May 19,  1997,  all amounts  outstanding  under the  NationsBank  Credit
Agreement were paid in full.


5. SUBSEQUENT EVENTS:

     Subsequent to the debt offering, the Company intends to exchange such bonds
for its Series B 12% Senior  Subordinated Notes due 2004 (the "Exchange Notes"),
which will have an aggregate  original  principal  amount equal to the aggregate
principal  amount  of such  bonds,  and will have the same  terms as such  bonds
except that the Exchange  Notes will not be subject to certain  restrictions  on
transfer.  Thus,  interest on the Exchange Notes will accrue at a rate of 7% per
annum on the  principal  amount of the Exchange  Notes through and including May
15, 2000, and at a rate of 12% per annum on the principal amount of the Exchange
Notes after such date. Cash interest will be payable semi-annually on May 15 and
November 15 of each year,  commencing November 15, 1997. The Exchange Notes will
be fully and unconditionally  guaranteed to the maximum extent permitted by law,
jointly and severally,  and on an unsecured senior  subordinated basis, by Radio
One  Licenses,  Inc.,  a  wholly  owned  and,  as of the date  hereof,  the sole
subsidiary of the Company.  Separate financial statements of Radio One Licenses,
Inc. are not presented  because  management has  determined  that such financial
statements would not be material to investors.



                                      F-21
<PAGE>

                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of
 Radio One, Inc. and Subsidiary:


We have audited the accompanying balance sheets of Jarad Broadcasting Company of
Pennsylvania,  Inc. (a  Pennsylvania  Corporation)  as of December  31, 1995 and
1996, and the related statements of operations,  changes in stockholders' equity
(deficit)  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
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 Jarad Broadcasting  Company of
Pennsylvania,  Inc.  as of  December  31,  1995 and 1996 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.


                                                            ARTHUR ANDERSEN LLP


Baltimore, Maryland,
 February 24, 1997


                                      F-22
<PAGE>

               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.

                                BALANCE SHEETS
              AS OF DECEMBER 31, 1995 AND 1996 AND MARCH 31, 1997

<TABLE>
<CAPTION>
                                                                         DECEMBER
                                                               ----------------------------     MARCH
                                                                    1995          1996          1997
                                                               ------------- -------------- -------------
                                                                                             (UNAUDITED)
<S>                                                            <C>           <C>            <C>
                                 ASSETS
CURRENT ASSETS:
 Cash   ......................................................  $   47,927    $   64,842     $        -
 Trade accounts receivable, net of allowance for doubtful ac-
   counts of $50,442, $48,849 and $20,913, respectively            580,611       533,946        195,434
 Prepaid expenses and other  .................................      39,067        18,666        219,522
                                                                ----------    ----------     ----------
   Total current assets   ....................................     667,605       617,454        414,956
                                                                ----------    ----------     ----------
PROPERTY AND EQUIPMENT:
 Equipment ...................................................     107,678       116,811        118,526
 Office furniture and equipment ..............................      77,746       111,562        122,380
                                                                ----------    ----------     ----------
                                                                   185,424       228,373        240,906
 Less: Accumulated depreciation ..............................     (67,384)     (103,893)      (113,452)
                                                                ----------    ----------     ----------
   Property and equipment, net  ..............................     118,040       124,480        127,454
                                                                ----------    ----------     ----------
INTANGIBLE ASSETS, net .......................................   2,422,607     2,188,871      2,130,173
                                                                ----------    ----------     ----------
   Total assets  .............................................  $3,208,252    $2,930,805     $2,672,583
                                                                ==========    ==========     ==========
                            
                   LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
 Bank overdraft  .............................................  $        -    $        -     $   29,452
 Accounts payable   ..........................................      59,711       142,206         71,078
 Accrued expenses   ..........................................     261,600       311,623        286,954
 Current portion of due to affiliate  ........................     308,640     2,552,320      2,434,169
                                                                ----------    ----------     ----------
   Total current liabilities .................................     629,951     3,006,149      2,821,653
DUE TO AFFILIATE .............................................   2,561,837             -              -
                                                                ----------    ----------     ----------
   Total liabilities   .......................................   3,191,788     3,006,149      2,821,653
                                                                ----------    ----------     ----------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' equity (deficit):
 Common stock, $1.00 par value, 1,000 shares authorized, 100
   shares issued and outstanding   ...........................         100           100            100
 Retained earnings (accumulated deficit) .....................      16,364       (75,444)      (149,170)
                                                                ----------    ----------     ----------
   Total stockholders' equity (deficit)  .....................      16,464       (75,344)      (149,070)
                                                                ----------    ----------     ----------
   Total liabilities and stockholders' equity  ...............  $3,208,252    $2,930,805     $2,672,583
                                                                ==========    ==========     ==========
</TABLE>

     The accompanying notes are an integral part of these balance sheets.

                                      F-23
<PAGE>

               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.

                           STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
            AND FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1997

<TABLE>
<CAPTION>
                                                                   DECEMBER 31,                           MARCH 31,
                                                    ------------------------------------------   ----------------------------
                                                       1994           1995           1996           1996            1997
                                                    ------------   ------------   ------------   -------------   ------------
                                                                                                         (UNAUDITED)
<S>                                                 <C>            <C>            <C>            <C>             <C>
REVENUES:
 Broadcast revenues, including barter reve-
   nues of $334,365, $456,523, $374,291,
   $106,839 and $171,319, respectively  .........     $4,528,743     $4,405,282   $3,131,865      $  489,930     $ 441,637
 Less: Agency commissions   .....................        480,893        531,714     276,294           31,095        23,630
                                                     -----------    -----------   ----------      ----------     ----------
   Net broadcast revenues   .....................      4,047,850      3,873,568   2,855,571          458,835       418,007
                                                     -----------    -----------   ----------      ----------     ----------
OPERATING EXPENSES:
 Programming and production .....................        278,306        219,142     229,785           69,073         4,889
 Selling, general and administrative ............      1,851,702      1,835,340   2,193,269          470,629       382,127
 Parent Company allocations .....................        768,121        926,091      13,500            3,375             -
 Depreciation and amortization    ...............        310,464        264,010     270,245           66,439        68,257
                                                     -----------    -----------   ----------      ----------     ----------
   Total operating expenses .....................      3,208,593      3,244,583   2,706,799          609,516       455,273
                                                     -----------    -----------   ----------      ----------     ----------
   Operating income (loss)  .....................        839,257        628,985     148,772         (150,681)      (37,266)
AFFILIATED INTEREST EXPENSE, in-
 cluding amortization of deferred financing
 costs ..........................................        360,677        422,228     339,176           95,022        85,460
                                                     -----------    -----------   ----------      ----------     ----------
   Income (loss) before allocation for in-
    come taxes and extraordinary item                    478,580        206,757    (190,404)        (245,703)     (122,726)
ALLOCATION FOR INCOME TAXES .....................        214,829        108,728     (98,596)        (123,400)      (49,000)
                                                     -----------    -----------   ----------      ----------     ----------
   Income (loss) before extraordinary item       .       263,751         98,029     (91,808)        (122,303)      (73,726)
EXTRAORDINARY ITEM:
 Loss on early retirement of debt ...............         57,163              -           -                -             -
                                                     -----------    -----------   ----------      ----------     ----------
   Net income (loss)  ...........................     $  206,588     $   98,029   $ (91,808)      $ (122,303)    $ (73,726)
                                                     ===========    ===========   ==========      ==========     ==========
</TABLE>

       The accompanying notes are an integral part of these statements.

                                      F-24
<PAGE>

               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.

            STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
                 AND FOR THE THREE MONTHS ENDED MARCH 31, 1997

<TABLE>
<CAPTION>
                                                              RETAINED          TOTAL
                                                             EARNINGS/       STOCKHOLDERS'
                                                 COMMON     (ACCUMULATED        EQUITY
                                                  STOCK       DEFICIT)        (DEFICIT)
                                                 --------   --------------   --------------
<S>                                              <C>        <C>              <C>
   BALANCE, December 31, 1993  ...............     $100      $ (288,253)      $ (288,153)
     Net income ..............................        -         206,588          206,588
                                                   -----     ----------       ----------
   BALANCE, December 31, 1994  ...............      100         (81,665)         (81,565)
     Net income ..............................        -          98,029           98,029
                                                   -----     ----------       ----------
   BALANCE, December 31, 1995  ...............      100          16,364           16,464
     Net loss   ..............................        -         (91,808)         (91,808)
                                                   -----     ----------       ----------
   BALANCE, December 31, 1996  ...............      100         (75,444)         (75,344)
                                                   =====     ==========       ==========
     Net loss   ..............................        -         (73,726)         (73,726)
                                                   -----     ----------       ----------
   BALANCE, March 31, 1997 (unaudited)  ......     $100      $ (149,170)      $ (149,070)
                                                   =====     ==========       ==========
</TABLE>

       The accompanying notes are an integral part of these statements.

                                      F-25
<PAGE>

               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.

                           STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1994, 1995 AND 1996
            AND FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1997



<TABLE>
<CAPTION>
                                                                     DECEMBER 31,                        MARCH 31,
                                                       ---------------------------------------- ----------------------------
                                                           1994          1995         1996           1996          1997
                                                       ------------- ------------ ------------- -------------- -------------
                                                                                                        (UNAUDITED)
<S>                                                    <C>           <C>          <C>           <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income (loss)   .................................  $  206,588   $  98,029     $  (91,808)   $ (122,303)    $  (73,726)
 Adjustments to reconcile net income (loss) to net
   cash from operating activities:
   Depreciation and amortization .....................     310,464     264,010        270,245        66,439         68,257
   Effect of change in operating assets and
    liabilities-
    (Increase) decrease in trade accounts receivable      (309,120)    198,481         25,898       257,501        338,512
    Decrease (increase) in prepaid expenses and
     other  ..........................................      25,613     (32,935)        20,401        11,951       (200,856)
    (Decrease) increase in accounts payable  .........     (94,909)    (34,250)        82,495        29,178        (71,128)
    Increase (decrease) in accrued expenses  .........      25,336     (47,522)        50,023        (5,283)       (24,669)
    Net increase (decrease) in due to affiliate, for
     operating activities  ...........................     297,098    (150,759)         1,135      (123,400)       124,289
                                                        ----------   ----------    ----------    ----------     ----------
     Net cash flows from operating activities   ......     461,070     295,054        358,389       114,083        160,679
                                                        ----------   ----------    ----------    ----------     ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchase of property and equipment ..................     (42,596)    (42,799)       (32,834)      (19,475)       (12,533)
                                                        ----------   ----------    ----------    ----------     ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Payment of affiliate outstanding indebtedness  ......    (369,728)   (279,840)      (308,640)     (104,245)      (242,440)
                                                        ----------   ----------    ----------    ----------     ----------
 Bank overdrafts  ....................................           -           -              -             -         29,452
                                                        ----------   ----------    ----------    ----------     ----------
   Net cash flows from financing activities  .........    (369,728)   (279,840)      (308,640)     (104,245)      (212,988)
NET INCREASE (DECREASE) IN CASH  .....................      48,746     (27,585)        16,915        (9,637)       (64,842)
CASH, beginning of year ..............................      28,766      75,512         47,927        47,927         64,842
                                                        ----------   ----------    ----------    ----------     ----------
CASH, end of year ....................................  $   77,512   $  47,927     $   64,842    $   38,290     $        -
                                                        ==========   ==========    ==========    ==========     ==========
SUPPLEMENTAL DISCLOSURES OF CASH
 FLOW
 INFORMATION:
 Cash paid for-
   Interest paid (including affiliate) ...............  $  360,677   $ 422,228     $  339,176    $   95,022     $   85,460
                                                        ==========   ==========    ==========    ==========     ==========
   Income taxes   ....................................  $   18,061   $ 112,540     $   18,000    $        -     $        -
                                                        ==========   ==========    ==========    ==========     ==========
</TABLE>


        The accompanying notes are an integral part of these statements.

                                      F-26
<PAGE>

               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.
                         NOTES TO FINANCIAL STATEMENTS

                       DECEMBER 31, 1994, 1995 AND 1996


1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:


     Organization and Business

     Jarad   Broadcasting  Company  of  Pennsylvania,  Inc.  (the  Company)  was
acquired  in  March 1993 by the Morey Organization (a New York corporation). The
Company operates one radio station in Jenkintown, Pennsylvania-WDRE-FM.


     Interim Financial Statements

     The consolidated  financial statements for the three months ended March 31,
1996 and March 30, 1997 are  unaudited  but in the opinion of  management,  such
financial  statements  have  been  presented  on the same  basis as the  audited
consolidated  financial  statements  for the year ended  December  31,  1996 and
include  all  adjustments,  consisting  only  of  normal  recurring  adjustments
necessary  for a fair  presentation  of the  financial  position  and results of
operations, and cash flows for these periods.


     Basis of Presentation

     The accompanying financial statements are presented on the accrual basis of
accounting in accordance  with generally  accepted  accounting  principles.  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 as of the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period. While
actual  results  could differ from those  estimates,  management  believes  that
actual  results will not be materially  different  from amounts  provided in the
accompanying financial statements.


     Sale of Station

     In December 1996, the Company entered into a sale agreement with Radio One,
Inc. to sell all tangible and intangible assets for  approximately  $16,000,000,
subject to certain  closing  adjustments.  The purchase  agreement also includes
two-year noncompete  agreements totaling $4,000,000.  The sale is expected to be
finalized  in April 1997,  concurrently  with the closing of a debt  offering by
Radio One, Inc.

     The Company has  experienced  a significant  decline in its  revenues,  and
subsequent to year-end,  in  connection  with the sale to Radio One,  Inc.,  the
Company changed its programming  format. In 1996, the Company incurred a loss of
approximately $92,000 and has an accumulated deficit of approximately $75,000 as
of December 31,  1996.  In addition,  the Company has  significant  negative net
worth and debt due to an  affiliate.  These  factors,  along with  others  could
negatively impact future operations of the Company.


     Programming

     During 1994 and 1995,  the Company's  programming  was  simulcast  from the
Morey Organization. In 1996, the Company performed its own station programming.


     On February 8, 1997, the Company entered into a Local  Marketing  Agreement
(LMA) which gives  Radio One,  Inc.  the right to program the station 24 hours a
day,  seven days a week,  and continue in effect until the  consummation  of the
acquisition  discussed  above.  For the three months  ended March 30, 1997,  the
Company recognized LMA fee revenues of $107,000.


                                      F-27
<PAGE>
               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

     Property and Equipment

     Property and equipment are stated at cost, less  accumulated  depreciation.
Depreciation  is computed  under the  straight-line  method  over the  following
estimated useful lives.

          Broadcast equipment ..................   7 years
          Automobiles   ........................   5 years
          Office furniture and equipment  ......   5 years

     Depreciation  expense for the years ended December 31, 1994,  1995 and 1996
and for the three  months ended March 31, 1996 and 1997,  was $22,030,  $29,071,
$36,509, $7,741 and $9,559, respectively.


     Revenue Recognition

     Revenues for advertising is recognized when the commercial is broadcasted.


     Barter Arrangements

     Certain program  contracts provide for the exchange of advertising air time
in lieu of cash payments for the rights to such programming. These contracts are
recorded  as  the  programs  are  aired  at  the  estimated  fair  value  of the
advertising air time given in exchange for the program rights.

     The Company  broadcasts  certain  customers'  advertising  in exchange  for
equipment,  merchandise and services. The estimated fair value of the equipment,
merchandise  or services  received is recorded as deferred  barter costs and the
corresponding obligation to broadcast advertising is recorded as deferred barter
revenues.  The deferred  barter costs are  expensed or  capitalized  as they are
used,  consumed or received.  Deferred  barter  revenues are  recognized  as the
related advertising is aired.


     Financial Instruments

     Financial  instruments  as of December 31,  1995,  1996 and March 31, 1997,
consist of cash, trade accounts receivables,  accounts payable, accrued expenses
and amounts due to affiliate, all of which the carrying amounts approximate fair
value.


     Income Taxes

     The Company is included in the consolidated federal tax return of the Morey
Organization.  The Morey  Organization  allocates  a current  and  deferred  tax
provision or benefit to the Company based on the  consolidated  groups total tax
or benefit for the year and the estimate of the Company's share of the total tax
liability or benefit,  based upon a  tax-sharing  arrangement.  The  tax-sharing
arrangement  utilizes a systematic and rational  method that is consistent  with
the broad  principle  established by Statement of Accounting  Statements No. 109
(SFAS 109), "Accounting for Income Taxes."


     Employee Benefit Plan

     The Company  participates  in the 401(k) profit  sharing plan (the Plan) of
the Morey  Organization.  The Plan covers  eligible  employees  of the  Company.
Employees may make voluntary contributions to the Plan, and the Company may make
discretionary  matching  contributions.  For the years ended  December 31, 1994,
1995 and 1996 and for the three  months  ended  March 31,  1997,  there  were no
Company discretionary contributions.


     New Accounting Standards

     In  March  1995,  the  Financial Accounting Standards Board issued SFAS No.
121,  "Accounting  for  the  Impairment  of Long-Lived Assets and for Long-Lived
Assets  to  be  Disposed  Of."  SFAS No. 121 requires that long-lived assets and
certain identifiable intangibles to be held and used by an entity be


                                      F-28
<PAGE>

               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

reviewed for impairment  whenever  events or changes in  circumstances  indicate
that the  carrying  amount of an asset may not be  recoverable.  SFAS No. 121 is
effective for financial statements for fiscal years beginning after December 15,
1995.  The  adoption  of SFAS No. 121 on  January 1, 1996,  had no impact on the
Company's financial position or results of operations.


2. INTANGIBLE ASSETS:

     Organizational costs and the FCC broadcast license are being amortized on a
straight-line  basis over various periods.  The deferred financing cost is being
amortized over the life of the debt on the effective  interest rate method.  The
intangible asset balances at cost and periods of amortization as of December 31,
1995 and 1996 and March 31, 1997, are as follows:

<TABLE>
<CAPTION>
                                                                                         PERIOD OF
                                             1995           1996           1997        AMORTIZATION
                                          ------------   ------------   ------------   -------------
<S>                                       <C>            <C>            <C>            <C>
FCC broadcast license   ...............    $2,835,000     $2,835,000    $2,835,000      15 years
Debt financing ........................       136,000        136,000      136,000        5 years
Organizational costs ..................        92,982         92,982       92,982        5 years
                                           ----------     ----------    ----------
 Total   ..............................     3,063,982      3,063,982    3,063,982
 Less: Accumulated amortization  ......      (641,375)      (875,111)    (933,809)
                                           ----------     ----------    ----------
 Net Intangible assets  ...............    $2,422,607     $2,188,871    2,130,173
                                           ==========     ==========    ==========
</TABLE>

     Amortization expense for the years ended December 31, 1994, 1995, and 1996,
and for the three months ended March 31, 1996 and 1997 was  $288,434,  $234,939,
$233,736, $58,698 and $58,698, respectively.


3. DUE TO AFFILIATE:

     In  connection  with the  purchase of the Company,  the Morey  Organization
borrowed  funds to  finance  the  acquisition.  The  debt  used to  finance  the
acquisition  of the Company was recorded by the Company as affiliate  borrowing.
The affiliate  borrowing was at an interest rate of 12%.  During 1994,  the debt
borrowed to purchase the Company was  refinanced.  In  connection  with the debt
refinancing,  the Company wrote off $57,163 of deferred  financing costs related
to the old debt. The $57,163 writeoff was recorded as an extraordinary item. The
portion  of the new debt  used to  refinance  the old debt  was  recorded  as an
affiliate loan to the Company. The new debt bears interest at rates ranging from
prime plus 2% to prime  plus  2.25%.  Also,  associated  with the new debt,  the
Company  was  allocated  $136,000  of  deferred  financing  cost  from the Morey
Organization.  As the affiliate  loan will be repaid with the sale to Radio One,
the debt has been classified as a current liability as of December 31, 1996.

     The  Company has an  arrangement  with the Morey  Organization  whereby the
Morey  Organization  will provide  certain  management and other services to the
Company.  The  services  provided  include  consultation  and direct  management
assistance  with respect to operations and strategic  planning.  During 1994 and
1995,  due to affiliate  consisted of  allocations  from the Morey  Organization
related to simulcast  broadcasting.  In 1996, all  broadcasting  was done out of
Pennsylvania.

     The Company  serves as guarantor  of all  outstanding  indebtedness  of the
Morey Organization.

                                      F-29
<PAGE>
               JARAD BROADCASTING COMPANY OF PENNSYLVANIA, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

4. COMMITMENTS AND CONTINGENCIES:


     Leases

     The Company holds  operating  leases for office space which expire  October
1997, a broadcast  tower and  transmittal  facility  which expires June 2006 and
certain office equipment which expire over the next five years.

     The following is a schedule of the future minimum rental payments  required
under the operating leases as of March 31, 1997:


                     FOR THE YEAR
                    ENDING DECEMBER 31,
                    ------------------------
                    1997 (remaining)  ......   $ 44,770
                    1998  ..................     14,803
                    1999  ..................     14,803
                    2000  ..................     14,803
                    2001  ..................     12,346
                    Thereafter  ............      5,300
                                               ---------
                    Total ..................   $106,825
                                               =========

     Total rent expense for the years ended December 31, 1994, 1995 and 1996 and
for the three  months  ended  March 31,  1996 and 1997,  was  $58,721,  $68,954,
$60,146, $12,279 and $15,036, respectively.


     Litigation

     The Company is a party to various litigation arising in the ordinary course
of its business. It is management's  opinion,  after consultation with its legal
counsel,  that none of the outcomes of these claims,  whether individually or in
the aggregate,  will have a material  adverse effect on the Company's  financial
position or results of operations.


                                      F-30
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and
 Stockholders of WKYS-FM, Inc.


We have audited the  accompanying  balance sheet of WKYS-FM,  Inc.  (WKYS) as of
December  31,  1994,  and the  related  statements  of  operations,  changes  in
stockholders'  deficit and cash flows for the years ended  December 31, 1993 and
1994. These financial statements are the responsibility of WKYS' 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 WKYS-FM,  Inc. as of December
31,  1994,  and the results of its  operations  and its cash flows for the years
ended  December  31,  1993  and  1994  in  conformity  with  generally  accepted
accounting principles.

The accompanying financial statements have been prepared assuming that WKYS will
continue as a going  concern.  As  discussed  in Notes 1 and 4 to the  financial
statements,  WKYS has incurred  recurring  losses,  has working  capital and net
capital  deficiencies,  and has not met certain debt  obligations and covenants.
WKYS has entered into an agreement to sell substantially all of its tangible and
intangible  assets,  the  proceeds  from which  would  differ  from the  present
carrying  values.  This agreement is currently  pending  approval by the Federal
Communications  Commission (FCC).  Further,  WKYS' lenders have agreed to accept
repayment from the proceeds of this sale in amounts which are substantially less
than the outstanding debt in full satisfaction of WKYS' obligations.  Should the
FCC not approve the sale of WKYS' assets,  WKYS and its lenders have agreed that
a receiver  shall be appointed  to sell these  assets.  Management's  plans with
regard  to  these  matters  are  more  fully  described  in  Notes 1 and 4.  The
accompanying  financial  statements do not include any  adjustments  which might
result from these transactions, the outcome of which is currently uncertain.


                                                        COOPERS & LYBRAND L.L.P.

Washington, D.C.
 February 3, 1995


<PAGE>
                                 WKYS-FM, INC.

                                 BALANCE SHEET
                               DECEMBER 31, 1994
<TABLE>
<CAPTION>
                                                                                           1994
                                                                                      ----------------
<S>                                                                                   <C>
                                    ASSETS
CURRENT ASSETS:
 Cash   ...........................................................................    $     430,652
 Accounts receivable, net of allowance for doubtful accounts of $100,000  .........        2,287,444
 Prepaids and other    ............................................................           96,630
 Assets held for sale  ............................................................       27,440,999
 Deferred financing costs, net of accumulated amortization of $723,208 ............          241,034
                                                                                       -------------
   Total current assets   .........................................................       30,496,759
                                                                                       -------------
OTHER ASSETS  .....................................................................          114,763
                                                                                       -------------
   Total assets  ..................................................................    $  30,611,522
                                                                                       =============

                        LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES:
 Long-term debt  ..................................................................    $  58,432,840
 Accounts payable and accrued expenses   ..........................................        1,799,552
 Accrued interest payable .........................................................          338,920
 Deferred rent   ..................................................................          159,114
                                                                                       -------------
   Total current labilities  ......................................................       60,730,426
                                                                                       -------------
REDEEMABLE  PREFERRED  STOCK,  $1,000 par value  ($1,000  per share  liquidation
 value):
 Class A, non-voting, 926 shares authorized, issued and outstanding ...............          926,000
                                                                                       -------------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' DEFICIT:
 Class B redeemable preferred stock, non-voting, 874 shares authorized, issued and
   outstanding, $1,000 par value, $1,000 per share liquidation value...............          874,000
 Common stock, $.01 par value, 1,000 shares authorized:
   Class A, 630 shares issued and outstanding  ....................................                6
   Class B, non-voting, 370 shares issued and outstanding  ........................                4
 Additional paid-in capital  ......................................................          199,990
 Accumulated deficit   ............................................................      (32,118,904)
                                                                                       -------------
   Total stockholders' deficit  ...................................................      (31,044,904)
                                                                                       -------------
   Total liabilities and stockholders' deficit ....................................    $  30,611,522
                                                                                       =============
</TABLE>

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

                                      F-32
<PAGE>

                                 WKYS-FM, INC.

                            STATEMENTS OF OPERATIONS
                 FOR THE YEARS ENDED DECEMBER 31, 1993 AND 1994


                                               1993               1994
                                          -----------------   ---------------
Operating revenue:
 Broadcasting sales  ..................    $   7,699,296      $  7,080,463
 Barter sales  ........................          418,556           379,098
 Other sales   ........................          129,536            88,160
                                           -------------      -------------
   Total operating revenue ............        8,247,388         7,547,721
                                           -------------      -------------
Direct expenses:
 Programming   ........................        1,904,042         1,506,760
 Sales   ..............................        1,576,250         1,302,716
 Technical  ...........................          232,846           245,091
 General and administrative   .........        1,829,957         1,958,597
 Depreciation  ........................          269,437           161,374
 Amortization  ........................          923,801           923,801
 Management and consulting fees  ......          275,000           275,000
                                           -------------      -------------
   Total direct expenses   ............        7,011,333         6,373,339
                                           -------------      -------------
   Operating income  ..................        1,236,055         1,174,382
                                           -------------      -------------
Other (income) expense:
 Interest expense .....................        7,943,481         9,536,071
 Interest income  .....................          (19,714)           (5,502)
 Other   ..............................          530,914           579,396
                                           -------------      -------------
   Total other (income) expense  ......        8,454,681        10,109,965
                                           -------------      -------------
   Net loss ...........................    $  (7,218,626)     $ (8,935,583)
                                           =============      =============

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


                                      F-33
<PAGE>

                                 WKYS-FM, INC.

                 STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
                 FOR THE YEARS ENDED DECEMBER 31, 1993 AND 1994

<TABLE>
<CAPTION>
                              CLASS B      CLASS A     CLASS B     ADDITIONAL
                             PREFERRED      COMMON      COMMON      PAID-IN        ACCUMULATED
                               STOCK        STOCK       STOCK       CAPITAL          DEFICIT              TOTAL
                             -----------   ---------   ---------   -----------   -----------------   -----------------
<S>                          <C>           <C>         <C>         <C>           <C>                 <C>
Balance as of
 January 1, 1993 .........     $874,000       $6          $4         $199,990     $ (15,964,695)      $ (14,890,695)
Net loss   ...............            -        -           -                -        (7,218,626)         (7,218,626)
                              ---------       ---         ---       ---------     -------------       -------------
Balance as of
 December 31, 1993  ......      874,000        6           4          199,990       (23,183,321)        (22,109,321)
Net loss   ...............            -        -           -                -        (8,935,583)         (8,935,583)
                              ---------       ---         ---       ---------     -------------       -------------
Balance as of
 December 31, 1994  ......     $874,000       $6          $4         $199,990     $ (32,118,904)      $ (31,044,904)
                              =========       ===         ===       =========     =============       =============
</TABLE>

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

                                      F-34
<PAGE>
                                 WKYS-FM, INC.

                            STATEMENTS OF CASH FLOWS
                 FOR THE YEARS ENDED DECEMBER 31, 1993 AND 1994

<TABLE>
<CAPTION>
                                                                       1993               1994
                                                                  ----------------   ----------------
<S>                                                               <C>                <C>
Operating activities:
 Net loss   ...................................................    $ (7,218,626)      $ (8,935,583)
Adjustments to reconcile net loss to net cash provided by (used
 in) operating activities:
 Depreciation and amortization   ..............................       1,193,238          1,085,175
 Deferral of interest on long-term debt   .....................       5,472,220          6,895,784
 Management fees accrued   ....................................         275,000            275,000
 Decrease in unamortized discount on long-term debt   .........         246,082            365,711
 Loss on disposal of equipment   ..............................          10,552              2,160
 Deferred rent ................................................          47,809             27,381
 Changes in assets and liabilities:
   Accounts receivable  .......................................         202,946             77,972
   Prepaids and other   .......................................            (325)           (24,588)
   Non-current assets   .......................................         (21,300)           (19,068)
   Accounts payable and accrued expenses  .....................          14,778            280,185
   Accrued interest payable   .................................         830,285           (624,460)
                                                                   ------------       ------------
    Net cash provided by (used in) operating activities  ......       1,052,659           (594,331)
                                                                   ------------       ------------
Investing activities:
 Purchases of furniture and equipment  ........................        (108,072)           (22,310)
                                                                   ------------       ------------
    Net cash used in investing activities .....................        (108,072)           (22,310)
                                                                   ------------       ------------
Financing activities:
 Principal payments on long-term debt  ........................         (88,119)           (37,500)
                                                                   ------------       ------------
    Net cash used in financing activities .....................         (88,119)           (37,500)
                                                                   ------------       ------------
Net increase (decrease) in cash  ..............................         856,468           (654,141)
Cash, beginning of year .......................................         228,325          1,084,793
                                                                   ------------       ------------
Cash, end of year .............................................    $  1,084,793       $    430,652
                                                                   ============       ============
</TABLE>

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

                                      F-35
<PAGE>

                                  WKYS-FM, INC.
                          NOTES TO FINANCIAL STATEMENTS

1. ORGANIZATION

     WKYS-FM,  Inc.  (WKYS)  is  a  privately-held  Delaware  corporation  which
operates an FM radio station serving the  Washington,  D.C.  metropolitan  area.
WKYS  was  purchased  by  Albimar  Properties  Limited   Partnership   ("Albimar
Properties") in December 1988. Albimar  Properties was subsequently  merged with
Albimar Communications,  Inc. (ACI), and the stock of WKYS is currently owned by
ACI and a group of private investors.


     As reflected in the accompanying  financial  statements,  WKYS has incurred
recurring losses,  has working capital and net capital  deficiencies and has not
met certain debt obligations and covenants.  Management of WKYS has entered into
several  forbearance  agreements  with its lenders in an attempt to  restructure
WKYS' debt in a manner that would allow WKYS to meet its obligations  currently.
The most recent of these  forbearance  agreements  expired on June 30, 1994,  at
which time all of WKYS' debt obligations became payable in full.


     On August 24, 1994, WKYS executed an Agreement for Judgment and Conditional
Forbearance  with  its  senior  lender,  and  Forbearance  Agreements  with  its
subordinated lenders (the Agreements).  Pursuant to the Agreements,  each of the
lenders has agreed to forbear  from taking  action  against WKYS in exchange for
WKYS' agreement to sell  substantially all of its assets under certain terms and
conditions.  The  proceeds  from  such a sale  shall be  distributed  among  the
creditors of WKYS and its shareholders in the order of priority set forth in the
Agreements  (Note 4). If WKYS is  unsuccessful  in selling its assets within the
time  allotted  by the  Agreements,  or in  accordance  with the terms  provided
therein,  WKYS and its lenders have  consented to the  appointment of a receiver
for the purpose of selling the assets of WKYS and distributing the proceeds. The
Agreements provide for aggregate minimum repayments of approximately $31,000,000
by WKYS to its lenders in full satisfaction of all debt and related obligations.


     On October 31, 1994,  management  of WKYS  entered  into an asset  purchase
agreement (the Asset Purchase Agreement) to sell substantially all of the assets
of WKYS except cash and  accounts  receivable.  The terms of the Asset  Purchase
Agreement provide for a cash purchase price of approximately  $34,410,000.  This
sale  is  currently  pending  final  approval  by  the  Federal   Communications
Commission (FCC). All assets subject to sale,  including furniture and equipment
($196,400,  net of accumulated  depreciation of  $1,609,120),  the FCC broadcast
license  ($11,475,185,  net  of  accumulated  amortization  of  $2,058,215)  and
goodwill ($15,769,414,  net of accumulated amortization of $2,828,222) have been
classified  as assets held for sale at December  31,  1994.  Management  of WKYS
believes  that this sale,  if  consummated,  will yield  sufficient  proceeds to
satisfy all of WKYS' obligations.


     Certain terms of the Asset Purchase  Agreement were not consistent with the
requirements of the Agreements.  At WKYS' request,  all of its lenders agreed to
amend  the  terms of the  Agreements  to  coincide  with the  terms of the Asset
Purchase  Agreement  pursuant to amendments dated October 31, 1994,  November 2,
1994 and November 4, 1994, respectively.


     The terms of the Asset Purchase Agreement provide that WKYS shall assign to
the buyer,  for purposes of collection only,  substantially  all of its accounts
receivable that are outstanding and unpaid on the date of closing.  The buyer is
required to collect all such  receivables and remit payment to WKYS for a period
of 180 days, at which time all uncollected  amounts become the responsibility of
WKYS.  The terms of the Asset  Purchase  Agreement  further  provide that to the
extent that WKYS has cash flow,  as defined,  during the twelve months ending on
the last day of the month immediately  preceding the closing of the sale of less
than  $2,700,000  (the Cash Flow  Deficiency),  the buyer shall retain  payments
collected  with  respect to accounts  receivable  in an amount equal to the Cash
Flow Deficiency.


     The accompanying  financial  statements do not include any adjustments that
might result from the outcome of these transactions.


                                      F-36
<PAGE>
                                 WKYS-FM, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Cash concentration

     As of  December  31, 1993 and 1994,  WKYS had  approximately  $884,000  and
$317,000,  respectively,  on  deposit at  commercial  banks in excess of insured
amounts.


     Barter transactions

     WKYS has entered into barter  transactions with  advertisers,  whereby WKYS
agrees to provide  commercial  air time in exchange  for goods or services to be
distributed  as prizes to its listeners or to be used in the operations of WKYS.
The fair value of  advertisements  broadcast are recognized as income when aired
and the fair value of  merchandise  or services  received are charged to expense
when  received or used.  If  merchandise  or services are received  prior to the
broadcast of the  advertising,  a liability is recorded.  If the  advertising is
broadcast  prior to the  receipt  of the  goods or  services,  a  receivable  is
recorded.


     Furniture and equipment

     Furniture and equipment is recorded at cost. Depreciation is computed using
the straight-line  method over the estimated useful lives of the assets as shown
below.

                                                                  ESTIMATED
                                                                 USEFUL LIFE
                                                                 ------------
         Equipment and vehicles ..............................    3 years
         Furniture and fixtures ..............................    5 years
         Antenna, transmitter and production materials  ......    7 years

     Leasehold  improvements are amortized using the  straight-line  method over
the  shorter  of the lease  term or the  3-year  estimated  useful  life of such
assets.

     When  assets  are  retired  or  sold,  the  cost  and  related  accumulated
depreciation and amortization are removed from the accounts and any gain or loss
is reflected in  operations.  Maintenance  and repairs are charged to expense as
incurred; the costs of additions and improvements are capitalized.

     As of December 31, 1994,  all furniture and equipment is included in assets
held for sale on the accompanying balance sheet (Note 1).


     Intangible assets

     Intangible assets are stated on the basis of the fair market value assigned
on the date of acquisition and are amortized by the  straight-line  method.  The
costs of WKYS' FCC broadcast  license and goodwill are amortized  over 40 years.
Deferred financing costs are amortized over the life of the associated debt.

     As of December  31, 1994,  all  intangible  assets  subject to the sale are
included in assets held for sale on the accompanying balance sheet (Note 1).


     Revenue

     In accordance with industry practice,  revenue for commercial  broadcasting
advertisements is recognized when the commercial is broadcast.


     Other expenses

     Other expenses  represent costs incurred in attempting to restructure WKYS'
long-term debt. These amounts have been expensed since recovery is unlikely.


                                      F-37
<PAGE>
                                 WKYS-FM, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

     Income taxes

     WKYS has adopted Statement of Financial  Accounting Standards No. 109 (SFAS
109). Under SFAS 109, deferred tax assets and liabilities are recognized for the
future  tax  consequences  of  differences  between  tax  bases  of  assets  and
liabilities  and  financial  reporting  amounts,  as well as the tax  effects of
certain carryforward items.  Deferred tax assets and liabilities are measured by
applying  statutory tax rates applicable to the periods in which the differences
are expected to affect taxable income. Valuation allowances are established when
necessary  to reduce  deferred  tax assets to amounts  expected to be  realized.
Income tax expense is the tax  payable for the period and the change  during the
period in deferred tax assets and liabilities.


3. FURNITURE AND EQUIPMENT

     Furniture and equipment  consists of the following at December 31, 1993 and
1994:


<TABLE>
<CAPTION>
                                                                 1993              1994
                                                             ---------------   ---------------
<S>                                                          <C>               <C>
     Equipment and vehicles ..............................    $    256,294      $    275,617
     Furniture and fixtures ..............................         748,947           732,841
     Antenna, transmitter and production materials  ......         781,049           767,130
     Leasehold improvements ..............................          25,463            29,932
                                                              ------------      ------------
                                                                 1,811,753         1,805,520
     Less: accumulated depreciation and amortization            (1,474,129)       (1,609,120)
                                                              ------------      ------------
                                                              $    337,624      $    196,400
                                                              ============      ============
</TABLE>

4. LONG-TERM DEBT

     Long-term debt consists of the following at December 31, 1993 and 1994:


<TABLE>
<CAPTION>
                                                              1993             1994
                                                          --------------   ---------------
<S>                                                       <C>              <C>
     Revolving credit facility - Society National Bank.   $21,165,000       $ 21,127,500
                                                          ------------      ------------
     Subordinated notes payable -
       Alta Subordinated Debt Partners II, L.P.:
        Original face amount   ........................     5,000,000          5,000,000
        Deferred interest   ...........................     8,860,482         13,777,998
                                                          ------------      ------------
                                                           13,860,482         18,777,998
                                                          ------------      ------------
     Senior subordinated deferred note - NBC:
       Original face amount ...........................    12,000,000         12,000,000
       Unamortized discount ...........................    (3,482,826)        (3,117,115)
       Deferred interest ..............................     7,666,189          9,644,457
                                                          ------------      ------------
                                                           16,183,363         18,527,342
                                                          ------------      ------------
       Total long-term debt ...........................   $51,208,845       $ 58,432,840
                                                          ============      ============
</TABLE>

     The  revolving  credit  facility  (the  Facility)  originally  provided for
borrowings  of up to  $24,000,000.  Beginning  with the quarter  ended March 31,
1990, the commitment  reduced each quarter  through  December 31, 1997. WKYS was
required to pay to Society  National Bank  (Society)  each quarter the excess of
the outstanding balance of the loan over the amount of the commitment.  WKYS has
not made certain required repayments under the Facility,  and is in violation of
certain  restrictive  covenants included in the Facility.  WKYS and Society have
entered into several  forbearance  agreements in an attempt to  restructure  the
debt in a manner that would enable WKYS to meet its obligations  currently.  The
most recent of these forbearance  agreements  expired on June 30, 1994, at which
time all amounts owed by WKYS to Society  became  payable in full. On August 24,
1994, WKYS and Society executed an Agree-


                                      F-38
<PAGE>

                                 WKYS-FM, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

ment for Judgment and  Conditional  Forbearance,  pursuant to which  Society has
agreed  to  forbear  from  taking  action  against  WKYS in  exchange  for WKYS'
agreement  to sell  substantially  all of its  assets  under  certain  terms and
conditions. The terms of this Agreement for Judgment and Conditional Forbearance
are described more fully below.

     Interest on the Facility accrues at Society's base lending rate plus 1.75%,
which approximated 7.75% and 10.25% at December 31, 1993 and 1994, respectively.
Interest is payable  quarterly in arrears.  WKYS is required to pay a commitment
fee of 1/2 of 1 percent on the unused portion of the revolving  credit facility.
The borrowing is collateralized by all tangible and intangible property of WKYS,
assignment of all leases and a pledge of all capital stock of WKYS.  The loan is
also guaranteed by ACI. This guarantee  would expire upon  satisfaction of WKYS'
obligation to Society as outlined in the Agreement for Judgment and  Conditional
Forbearance as described more fully below.

     The $5,000,000  subordinated  notes (the  Subordinated  Notes) payable to a
group  of  investors   led  by  Alta   Subordinated   Debt   Partners  II,  L.P.
(collectively, the Investors) are due January 2, 1998. Interest of 10 percent is
payable in arrears on a quarterly  basis.  Additional  interest of 15 percent is
accrued,  compounded at 25 percent and capitalized  annually.  Interest payments
are due in arrears  on  December  22 of each  year.  WKYS may elect to defer the
payment of this interest until  maturity.  WKYS has not made any payments to the
Investors  and is in default  of certain  provisions  of the  Subordinated  Note
Agreement.  On August 24, 1994,  at which time all amounts owed to the Investors
approximated  $16,300,000,   WKYS  and  the  Investors  executed  a  Forbearance
Agreement,  pursuant to which the  Investors  have agreed to forbear from taking
action against WKYS in exchange for WKYS' agreement to sell substantially all of
its assets under certain  terms and  conditions.  The terms of this  Forbearance
Agreement are described more fully below.

     The Subordinated  Notes are collateralized by the stock and assets of WKYS,
second only to the Facility.  The Investors also hold WKYS' Class B common stock
and Class A redeemable preferred stock (see Note 6).

     The $12,000,000 senior subordinated  deferred note (the Senior Subordinated
Note) payable to NBC bears  interest at 10 percent per annum and is due December
9, 1998. A market rate of 14.5% percent was imputed on the note, and the related
discount  is being  amortized  over the life of the  note  using  the  effective
interest  method.  The note required no principal or interest  payments  through
1993.  Commencing  January  1,  1994,  interest  payments  of  $600,000  are due
semi-annually on January 1 and June 30. At maturity, the remaining principal and
deferred  interest,  which is estimated to approximate  $24,290,000,  is due and
payable.  WKYS has not made any  repayments  to NBC and is in default of certain
provisions of the Senior  Subordinated  Note  Agreement.  On August 24, 1994, at
which  time  all  amounts  owed  to NBC  approximated  $17,700,000  (net  of the
unamortized discount),  WKYS and NBC executed a Forbearance Agreement,  pursuant
to which NBC has agreed to forbear from taking  action  against WKYS in exchange
for WKYS' agreement to sell  substantially all of its assets under certain terms
and conditions. The terms of this Forbearance Agreement are described more fully
below.

     Upon repayment of the Facility and the Subordinated  Notes,  this borrowing
is collateralized by all capital stock of WKYS.

     The  Agreements  as  defined  in Note 1 set forth the terms and  conditions
under  which WKYS has agreed to  attempt to sell its assets and  distribute  the
proceeds therefrom.  Under the terms of the Agreements,  the Lenders have agreed
to forbear from taking any action against WKYS until the earlier of:

      i)   The  failure  of  WKYS  to  perform  under  any of the  terms  of the
           Agreements;


      ii)  A Qualified Agreement of Sale, as defined in the Agreements,  entered
           into not later than October 31, 1994, is terminated;


                                      F-39
<PAGE>

                                 WKYS-FM, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

      iii) The date on which the FCC denies the assignment of WKYS' FCC license;

      iv)  Twenty (20) days after FCC approval of a sale; or

      v)   June 30, 1995 (as amended-Note 1)

     Further,  certain  members of WKYS'  management  have agreed not to compete
during the period prior to a sale of the assets of WKYS.

     The Agreements  provide for the  distribution of "Net Proceeds" from a sale
of WKYS' assets as follows:

      i)   to Society in an amount equal to all amounts due less $1,000,000;

      ii)  to the  Investors  in an  amount  equal to at least  $8,000,000  plus
           certain of the Investors's legal fees;

      iii) to NBC in the amount of $1,200,000.

     Net proceeds is defined in the  Agreements  as the sum of all sale proceeds
(exclusive  of up to $200,000  which may be paid to certain  officers of WKYS in
exchange  for  agreements  not-to-compete)  less  transaction  costs  and  trade
payables.

     Any  excess  of  Net  Proceeds  over  the  amounts  shown  above  shall  be
distributed as follows:

      i)   to the Investors to pay certain additional fees;

      ii)  to WKYS in the amount of $300,000 to pay certain trade payables;

      iii) to Society up to a maximum of $1,000,000;

      iv)  to ACI, the Investors and WKYS in the percentages of 55.1%, 32.4% and
           12.5%, respectively.

     In the event that WKYS is  unsuccessful  in selling  its assets  within the
time allotted or on the terms provided by the  Agreements,  WKYS and its lenders
have agreed that WKYS will not seek  protection  under  Chapter 11 of the United
States Bankruptcy Code and that a receiver shall be appointed to sell the assets
of WKYS. In such an event, the sale proceeds shall be distributed as follows:

      i)   to repay Society in full;

      ii)  to repay the Investors $8,000,000 plus legal fees;

      iii) to pay NBC $500,000; and

      iv)  to reimburse the Investors and NBC for certain legal fees.

     Total  cash  paid for  interest  during  1993  and  1994 was  approximately
$1,400,000 and $2,900,000, respectively.


5. INTEREST RATE SWAP AGREEMENTS

     WKYS HAS ENTERED INTO AN INTEREST RATE SWAP  AGREEMENT TO REDUCE THE IMPACT
OF CHANGES IN INTEREST  rates on the Facility  (Note 4). At December 31, 1993, a
total  principal  amount of $10 million of the  revolving  credit  facility  was
subject to this agreement.  The interest rate swap agreement effectively changed
WKYS' interest rate on $10 million of the Facility to a fixed 8.9% through April
9, 1994, the date upon which the agreement  matured.  WKYS was exposed to credit
loss in the event of  nonperformance  by the other  parties to the interest rate
swap  agreements.  However,  WKYS  did  not  experience  nonperformance  by  the
counterparties.


                                      F-40
<PAGE>

                                 WKYS-FM, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

6. PREFERRED AND COMMON STOCK

     Holders of Class A and Class B  preferred  stock have no dividend or voting
rights, except as otherwise provided by law or in certain limited circumstances.
WKYS may purchase, and the holders shall sell, all or any portion of the Class A
preferred stock at a redemption price of $1,000 per share at any time. The Class
A redeemable preferred stock will be redeemed at a price of $1,000 per share, on
the  first to occur of when the  holders  shall  have the right to  require  the
purchase of the preferred  stock pursuant to the  shareholders  agreement  dated
December 22, 1988, the repayment of all indebtedness issued pursuant to the note
and stock purchase  agreement  dated December 22, 1989, or December 31, 1997. On
or after the  purchase by WKYS of all the Class A  preferred,  WKYS may purchase
all or any  portion  of the Class B  preferred  stock at a price of  $1,000  per
share.  Both Class A and Class B  preferred  stock have a  liquidation  price of
$1,000 per share.

     Shares of Class A common  stock and Class B common  stock  share  identical
rights and privileges  except that Class B common stock may only vote on certain
matters  specifically   identified  in  the  Certificate  of  Incorporation  and
Amendment thereto. All common stock dividends shall be made in shares of Class A
stock if on Class A stock and in shares of Class B stock if on Class B stock.


7. INCOME TAXES

     WKYS has unused net  operating  loss  carryforwards  for  federal and local
income tax reporting  purposes of  approximately  $16,000,000 and $24,000,000 at
December 31, 1993 and 1994, respectively.  These carryforwards expire in various
years  through  2009. No federal or local income taxes were paid during 1993 and
1994.

     As of  December  31,  1993 and  1994,  WKYS  had a  deferred  tax  asset of
approximately $6,100,000 and $9,800,000,  respectively. This asset, however, has
been fully reserved due to the uncertainty regarding its ultimate realization.

     The  Company's  deferred  tax  asset  at  December  31,  1993  and  1994 is
summarized as follows:

                                                 1993              1994
                                             ---------------   ---------------
     Net operating loss carryforwards  ...    $  6,100,000      $  9,600,000
     Other  ..............................         200,000           200,000
                                              ------------      ------------
                                                 6,300,000         9,800,000
     Valuation allowance   ...............      (6,300,000)       (9,800,000)
                                              ------------      ------------
        Total deferred taxes  ............    $          -      $          -
                                              ============      ============

     WKYS  also has  charitable  contributions  carryforwards  of  approximately
$98,000 and $115,000 at December 31, 1993 and 1994, respectively.


8. COMMITMENTS


     MANAGEMENT AND CONSULTING FEES

     WKYS has entered into a long-term  management and consulting agreement with
Albimar Management,  Inc. (AMI), an affiliate of ACI, for a predetermined annual
fee.  This fee  amounted  to $275,000 in 1993 and 1994.  The  Facility  (Note 4)
imposes  certain  limitations  on payment of fees to AMI, based upon excess cash
flow as defined in the Facility. As a result of these limitations,  WKYS did not
make any  payments  to AMI during the year ended  December  31,  1994.  WKYS has
accrued a liability  relative to this  agreement of  approximately  $550,000 and
$937,000 at December 31, 1993 and 1994, respectively, representing the excess of
fees accrued over fees paid for all years.


                                      F-41
<PAGE>
                                 WKYS-FM, INC.
                  NOTES TO FINANCIAL STATEMENTS - (CONTINUED)

     Employment contracts

     WKYS has entered into certain  noncancelable  employment  contracts.  As of
December  31, 1994,  minimum  payments to be made under these  contracts  are as
follows:


          1995  ......     $ 337,069
          1996  ......       119,329
                          ----------
                           $ 456,398
                          ==========

     The Asset Purchase  Agreement  provides that certain  amounts payable under
these contracts shall be paid upon closing of the sale of WKYS' assets.


     Operating leases

     WKYS has entered  into various  operating  leases for the rental of certain
equipment and  facilities.  Minimum rental  payments  under these  noncancelable
leases at December 31, 1994, are as follows:


          1995  ............     $   494,448
          1996  ............         483,823
          1997  ............         467,712
          1998  ............         484,141
          1999  ............         503,076
          Thereafter  ......       2,397,705
                                ------------
                                 $ 4,830,905
                                ============

     Rent expense under all operating leases for 1993 and 1994 was approximately
$454,000 and $450,000, respectively. All rent expense is included in general and
administrative expenses in the accompanying statements of operations, except for
rent  relating to WKYS'  transmitting  tower,  which is  included  in  technical
expenses.  Rent expense recognized  relative to certain operating leases differs
from actual cash payments due to escalation  clauses which are being expensed on
a  straight-line  basis for financial  statement  purposes.  The Asset  Purchase
Agreement provides that the buyer shall assume all of these operating leases.


     Other

     WKYS has entered into an agreement  with the Washington  Tennis  Foundation
for the use of a tennis suite  during the annual  Washington  Tennis  Foundation
tennis  tournament  in exchange for $80,000,  paid in equal amounts over 4 years
commencing  in 1989.  WKYS has the  option to retain the right to the use of the
suite for a maximum of 24 years  provided that it pays a $5,000  annual  license
fee as specified in the  agreement.  The  unamortized  portion of payments  made
pursuant  to this  agreement  as of  December  31,  1993 and 1994 of $63,334 and
$60,000,  respectively, are included in other assets in the accompanying balance
sheet.


9. EMPLOYEE BENEFIT PLAN

     Effective June 1, 1993, WKYS initiated a defined  contribution (401-K) Plan
(the Plan)  covering  substantially  all  employees.  Employees  may  contribute
between 2% and 15% of eligible compensation to the Plan.

     WKYS has the option to make  matching  contributions  to the Plan.  No such
matching  contributions  were made during the years ended  December 31, 1993 and
1994.


10. RELATED-PARTY TRANSACTIONS

     In  addition  to  related  party  transactions  disclosed  in Note 7,  WKYS
incurred approximately $131,000 and $204,000 during 1993 and 1994, respectively,
in legal  expenses which were paid to a law firm in which one of the partners is
also a shareholder of ACI.


11. SUBSEQUENT EVENT (UNAUDITED)

     During 1995, the Asset Purchase  Agreement was finalized  substantially  in
accordance with the terms disclosed in Note 1.


                                      F-42
<PAGE>
                                 WKYS-FM, INC.

                       UNAUDITED STATEMENT OF OPERATIONS
                    FOR THE FIVE MONTHS ENDED MAY 31, 1995



<TABLE>
<S>                                                                <C>
OPERATING REVENUE:
 Broadcasting sales, net of agency commissions of $390,199  ......  $  2,347,105
 Barter sales  ...................................................       123,477
                                                                    ------------
   Total operating revenue .......................................     2,470,582
                                                                    ------------
OPERATING EXPENSES:
 Programming   ...................................................       513,653
 Sales   .........................................................       449,345
 Technical  ......................................................        87,434
 General and administrative   ....................................       742,495
 Depreciation and amortization   .................................       444,508
 Management and consulting fees  .................................       125,000
                                                                    ------------
   Total Operating expenses   ....................................     2,362,435
                                                                    ------------
   Operating income  .............................................       108,147
INTEREST EXPENSE  ................................................     4,830,484
                                                                    ------------
   Net loss ......................................................  $ (4,722,337)
                                                                    ============
</TABLE>

        The accompanying notes are an integral part of this statement.



                                      F-43
<PAGE>

                                 WKYS-FM, INC.

            UNAUDITED STATEMENT OF CHANGES IN STOCKHOLDER'S DEFICIT
                    FOR THE FIVE MONTHS ENDED MAY 31, 1995

<TABLE>
<CAPTION>
                         CLASS B      CLASS A     CLASS B     ADDITIONAL
                        PREFERRED      COMMON      COMMON      PAID-IN        ACCUMULATED
                          STOCK        STOCK       STOCK       CAPITAL          DEFICIT              TOTAL
                        -----------   ---------   ---------   -----------   -----------------   -----------------
<S>                     <C>           <C>         <C>         <C>           <C>                 <C>
BALANCE, DECEMBER 31,
 1994    ............     $874,000       $6          $4         $199,990     $ (32,118,904)      $ (31,044,904)
 Net loss   .........            -       -           -                 -        (4,722,337)         (4,722,337)
                         ---------          -           -      ---------     -------------       -------------
BALANCE, May 31, 1995     $874,000       $6          $4         $199,990     $ (36,841,241)      $ (35,767,241)
                         =========       ===         ===       =========     =============       =============
</TABLE>

        The accompanying notes are an integral part of this statement.



                                      F-44
<PAGE>

                                 WKYS-FM, INC.

                       UNAUDITED STATEMENT OF CASH FLOWS
                    FOR THE FIVE MONTHS ENDED MAY 31, 1995
<TABLE>
<S>                                                                            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss ..................................................................    $ (4,722,337)
 Adjustments to reconcile net loss to net cash used in operating activities:
 Depreciation and amortization    ..........................................         444,508
 Management fees accrued ...................................................         125,000
 Deferred rent  ............................................................          20,083
 Effect of changes in operating assets and liabilities-
   Accounts receivable, net ................................................         502,244
   Prepaids and other ......................................................          89,217
   Noncurrent assets  ......................................................          27,381
   Accounts payable and accrued expenses   .................................        (933,346)
   Accrued interest payable ................................................         194,101
                                                                                ------------
   Net cash flows used in operating activities   ...........................      (4,253,149)
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchase of furniture and equipment .......................................        (333,725)
CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from the issuance of long-term debt, net  ........................       4,580,291
                                                                                ------------
DECREASE IN CASH   .........................................................          (6,583)
CASH, beginning of period   ................................................         430,652
                                                                                ------------
CASH, end of period   ......................................................    $    424,069
                                                                                ============
</TABLE>

         The accompanying notes are an integral part of this statement.

                                      F-45
<PAGE>

                                 WKYS-FM, INC.

                    NOTES TO UNAUDITED FINANCIAL STATEMENTS
                                 MAY 31, 1995

1. BASIS OF PRESENTATION:

     WKYS-FM,  Inc.  (WKYS)  is a  privately  held  Delaware  corporation  which
operates an FM radio station serving the Washington,  D.C.,  metropolitan  area.
WKYS  was  purchased  by  Albimar   Properties  Limited   Partnership   (Albimar
Properties) in December 1988.  Albimar  Properties was subsequently  merged with
Albimar Communications,  Inc. (ACI), and the stock of WKYS is currently owned by
ACI and a group of  private  investors.  The  accompanying  unaudited  financial
statements  present the results of operations  and cash flows of the Company for
the five months ended May 31, 1995.

     These  statements  are  unaudited  and  certain  information  and  footnote
disclosures  normally included in the Company's annual financial statements have
been omitted,  as permitted under the applicable rules and regulations.  Readers
of these statements  should refer to the financial  statements and notes thereto
as of December 31, 1994, and for the year then ended included  elsewhere in this
filing.  The  results of  operations  presented  in the  accompanying  financial
statements are not necessarily representative of operations for an entire year.



2. SUBSEQUENT EVENT:

     On June 6, 1995,  the assets of the radio station  WKYS-FM were acquired by
Radio One, Inc. for a total consideration of approximately $34.4 million.


                                      F-46
<PAGE>

                        INDEX TO SUPPLEMENTAL SCHEDULES

                                                                 PAGE
                                                                 -----
Report of Independent Public Accountants   ....................   S-2

Schedule II - Valuation and Qualifying Accounts  ..............   S-3




















                                      S-1
<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors and Stockholders of
Radio One, Inc. and Subsidiary:


We have audited in accordance with generally  accepted auditing  standards,  the
financial statements of Radio One, Inc. (a Delaware corporation during 1996) and
subsidiary  included in this Prospectus and the Registration  Statement and have
issued our report  thereon dated  February 13, 1997.  Our audit was made for the
purpose  of forming an  opinion  on the basic  financial  statements  taken as a
whole. The schedules listed in the accompanying index are presented for purposes
of complying  with the Securities  and Exchange  Commission's  rules and are not
part of the basic financial  statements.  These schedules have been subjected to
the auditing  procedures applied in the audit of the basic financial  statements
and, in our opinion,  fairly state in all material  respects the financial  data
required to be set forth therein in relation to the basic  financial  statements
taken as a whole.


                                                             ARTHUR ANDERSEN LLP


Baltimore, Maryland,
 February 13, 1997
















                                      S-2
<PAGE>

                        RADIO ONE, INC. AND SUBSIDIARY

                SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
       FOR THE YEARS ENDED DECEMBER 25, 1994, DECEMBER 31, 1995 AND 1996
                 AND FOR THE THREE MONTHS ENDED MARCH 30, 1997



<TABLE>
<CAPTION>
                                          BALANCE AT      ADDITIONS                    BALANCE AT
                                           BEGINNING     CHARGED TO                     END OF
                                           OF YEAR        EXPENSE       DEDUCTIONS       YEAR
                                          ------------   ------------   ------------   -----------
<S>                                       <C>            <C>            <C>            <C>
Allowance for doubtful accounts:
 Year ended December 25, 1994 .........   $  472,600       $610,200     $  614,800     $  468,000
 Year ended December 31, 1995 .........   $  468,000       $298,300     $   96,900     $  669,400
 Year ended December 31, 1996 .........   $  669,400       $627,800     $  532,000     $  765,200
 Six months ended June 29, 1997  ......   $  765,200       $514,600     $  326,758     $  953,042
Tax valuation reserve:
 Year ended December 25, 1994 .........   $        -       $      -     $        -     $        -
 Year ended December 31, 1995 .........   $  739,000       $328,000     $        -     $1,067,000
 Year ended December 31, 1996 .........   $1,067,000       $      -     $1,067,000     $        -
 Six months ended June 29, 1997  ......   $        -       $      -     $        -     $        -
</TABLE>


                                      S-3
<PAGE>













                              [INSIDE BACK COVER]




















<PAGE>

================================================================================
       No dealer,  salesperson  or other person has been  authorized to give any
information or to make any  representation not contained in this Prospectus and,
if given or made, such information or representation  must not be relied upon as
having been  authorized by the Company.  This  Prospectus does not constitute an
offer to sell or a solicitation of an offer to buy any of the securities offered
hereby in any  jurisdiction  to any person to whom it is  unlawful  to make such
offer in such jurisdiction. Neither the delivery of this Prospectus nor any sale
made hereunder shall, under any  circumstances,  create any implication that the
information  herein is correct as of any time  subsequent  to the date hereof or
that there has been no change in the affairs of the Company since such date.


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


                               TABLE OF CONTENTS




<TABLE>
<CAPTION>
                                                    PAGE
                                                 ------------
<S>                                              <C>
Available Information ........................         3
Prospectus Summary ...........................         5
Risk Factors .................................        17
The Transactions   ...........................        25
Use of Proceeds ..............................        26
Capitalization  ..............................        27
Pro Forma Consolidated Financial Data   ......        28
Selected Historical Consolidated Financial
   Data   ....................................        34
Management's Discussion and Analysis of
   Results of Operations and Financial
   Condition .................................        36
Business  ....................................        44
Management   .................................        63
Principal Stockholders   .....................        66
Certain Transactions  ........................        68
Description of the Exchange Notes ............        70
The Exchange Offer ...........................        97
Description of Certain Indebtedness  .........       105
Description of Capital Stock   ...............       106
Certain United States Federal Income Tax
   Considerations  ...........................       112
Plan of Distribution  ........................       116
Legal Matters   ..............................       116
Experts   ....................................       117
Market and Industry Data .....................       117
Index to Financial Statements  ...............        F-1
</TABLE>


          ALL  DEALERS  EFFECTING  TRANSACTIONS  IN THE  REGISTERED  SECURITIES,
WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION,  MAY BE REQUIRED TO DELIVER A
PROSPECTUS.  THIS IS IN  ADDITION  TO THE  OBLIGATION  OF  DEALERS  TO DELIVER A
PROSPECTUS  WHEN  ACTING  AS  UNDERWRITERS  AND WITH  RESPECT  TO  THEIR  UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.
================================================================================
<PAGE>
================================================================================



                               [GRAPHIC OMITTED]







                             Offer to Exchange its
                                    Series B
                         12% Senior Subordinated Notes
                                    Due 2004
                                      for
                         any and all of its outstanding
                         12% Senior Subordinated Notes
                                   Due 2004










                                  PROSPECTUS







                              October 9, 1997



================================================================================
<PAGE>

                                    PART II
                    INFORMATION NOT REQUIRED IN PROSPECTUS


ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     The  Company  is  incorporated  under  the laws of the  State of  Delaware.
Section 145 of the General Corporation Law of the State of Delaware, inter alia,
("Section  145") provides that a Delaware  corporation may indemnify any persons
who were, are or are threatened to be made,  parties to any threatened,  pending
or completed action, suit or proceeding, whether civil, criminal, administrative
or investigative  (other than an action by or in the right of such corporation),
by reason of the fact that such person is or was an officer, director,  employee
or  agent of such  corporation,  or is or was  serving  at the  request  of such
corporation as a director,  officer employee or agent of another  corporation or
enterprise.  The indemnity may include  expenses  (including  attorneys'  fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by such person in connection with such action, suit or proceeding, provided such
person  acted in good faith and in a manner he  reasonably  believed to be in or
not  opposed  to the  corporation's  best  interests  and,  with  respect to any
criminal  action or  proceeding,  had no  reasonable  cause to believe  that his
conduct was illegal.  A Delaware  corporation may indemnify any persons who are,
were or are  threatened  to be  made,  a party  to any  threatened,  pending  or
completed  action or suit by or in the right of the corporation by reason of the
fact  that  such  person  was a  director,  officer,  employee  or agent of such
corporation,  or is or was  serving  at the  request  of such  corporation  as a
director,  officer, employee or agent of another corporation or enterprise.  The
indemnity  may  include  expenses  (including   attorneys'  fees)  actually  and
reasonably  incurred by such person in connection with the defense or settlement
of such action or suit, provided such person acted in good faith and in a manner
he  reasonably  believed  to be in or  not  opposed  to the  corporation's  best
interests,  provided  that no  indemnification  is  permitted  without  judicial
approval if the officer, director, employee or agent is adjudged to be liable to
the corporation.  Where an officer, director, employee or agent is successful on
the merits or  otherwise  in the defense of any action  referred  to above,  the
corporation  must  indemnify  him against  the  expenses  which such  officer or
director has actually and reasonably incurred.


     The Company's Certificate of Incorporation provides for the indemnification
of directors and officers of the Company to the fullest extent  permitted by the
General Corporation Law of the State of Delaware,  as it currently exists or may
hereafter be amended.

                                      II-1

<PAGE>

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a) Exhibits.




  3.1    Amended and Restated Certificate of Incorporation of Radio One, Inc.*

  3.2    Amended and Restated By-laws of Radio One, Inc.*

  4.1    Indenture  dated as of May 15,  1997 among Radio One,  Inc.,  Radio One
         Licenses, Inc. and United States Trust Company of New York. *

  4.2    Purchase  Agreement  dated as of May 14,  1997 among  Radio One,  Inc.,
         Radio One Licenses,  Inc.,  Credit Suisse First Boston  Corporation and
         NationsBanc Capital Markets, Inc.*

  4.3    Registration Rights Agreement dated as of May 14, 1997 among Radio One,
         Inc., Radio One Licenses,  Inc., Credit Suisse First Boston Corporation
         and NationsBanc Capital Markets, Inc.*

  4.4    Standstill  Agreement  dated as of May 19, 1997 among Radio One,  Inc.,
         Radio One Licenses,  Inc.,  NationsBank of Texas,  N.A.,  United States
         Trust Company of New York and the other parties thereto.*

  5.1    Form of Opinion and consent of Kirkland & Ellis.*

  8.1    Form of Opinion and consent of Kirkland & Ellis.*

  10.1   Office Lease dated  February 3, 1997 between  National  Life  Insurance
         Company  and Radio One,  Inc.  for  premises  located at 5900  Princess
         Garden Parkway, Lanham, Maryland, as amended on February 24, 1997.*

  10.2   Purchase Option  Agreement dated February 3, 1997 between National Life
         Insurance  Com- pany and Radio One,  Inc. for the  premises  located at
         5900 Princess Garden Parkway, Lanham, Maryland.*

  10.3   Asset  Purchase  Agreement  dated December 6, 1996 by and between Jarad
         Broadcasting Company of Pennsylvania, Inc. and Radio One, Inc.*

  10.4   Office  Lease  commencing  November  1, 1993  between  Chalrep  Limited
         Partnership and Ra- dio One, Inc., with respect to the property located
         at 100 St. Paul Street, Baltimore, Mary- land.*

  10.5   Preferred  Stockholders' Agreement dated as of May 14, 1997 among Radio
         One, Inc., Radio One Licenses, Inc. and the other parties thereto.*

  10.6   Warrantholders'  Agreement  dated as of June 6, 1995, as amended by the
         First Amendment to Warrantholders'  Agreement dated as of May 19, 1997,
         among Radio One, Inc.,  Radio One Licenses,  Inc. and the other parties
         thereto.*

  10.7   Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Syncom Capital Corporation.*

  10.8   Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Alliance Enterprise Corporation.*

  10.9   Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Greater Philadelphia Venture Capital Corporation, Inc.*

  10.10  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Opportunity Capital Corporation.*

  10.11  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Capital Dimensions Venture Fund, Inc.*



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

* Previously filed.


                                      II-2
<PAGE>



  10.12  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to TSG Ventures Inc.*
 
  10.13  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Fulcrum Venture Capital Corporation.*

  10.14  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Alta Subordinated Debt Partners III, L.P.*

  10.15  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to BancBoston Investments, Inc.*

  10.16  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Grant M. Wilson.*

  10.17  Management  Agreement  dated as of August 1, 1996 by and between  Radio
         One, Inc. and Radio One of Atlanta, Inc.*

  10.18  Letter of Intent  dated March 12, 1997 by and between  Radio One,  Inc.
         and Allied Capital  Financial  Corporation,  as amended by that certain
         First Amendment dated as of May 6, 1997, that certain Second  Amendment
         dated as of May 30, 1997, that certain Third Amendment dated as of June
         5, 1997 and that certain Letter Agreement dated as of July 1, 1997.*

  10.19  Fifth  Amendment  dated as of July 31, 1997 to that  certain  Letter of
         Intent dated March 12, 1997 by and between  Radio One,  Inc. and Allied
         Capital Financial Corporation, as amended.*

  10.20  Sixth Amendment dated as of September 8, 1997 to that certain Letter of
         Intent dated March 12, 1997 by and between  Radio One,  Inc. and Allied
         Capital Financial Corpora- tion, as amended.*

   
  12.1   Statement of Computation of Ratios.*
    

  21.1   Subsidiaries of Radio One, Inc.*

  23.1   Consent of Arthur Andersen, L.L.P.

  23.2   Consent of Coopers & Lybrand, L.L.P.

  23.3   Consent of Kirkland & Ellis (included in Exhibit 5.1).*

   
  23.4   Consent of Kirkland & Ellis (included in Exhibit 8.1)*
    

  24.1   Powers of Attorney.*

  25.1   Statement of Eligibility of Trustee on Form T-1.*

  27.1   Financial Data Schedule.*

  99.1   Form of Letter of Transmittal.*

  99.2   Form of Notice of Guaranteed Delivery.*

  99.3   Form of Tender Instructions.*
- ----------
* Previously filed.


                                      II-3
<PAGE>

(b) Financial Statement Schedules.

     Not Applicable.


ITEM 22. UNDERTAKINGS.

     The undersigned registrant hereby undertakes:

       (1) To file, during any period in which offers or sales are being made, a
    post-effective amendment to this registration statement;

         (i) To include  any  prospectus  required  by Section  10(a)(3)  of the
      Securities Act of 1933;

         (ii) To reflect in the prospectus any facts or events arising after the
      effective  date  of  the  registration   statement  (or  the  most  recent
      post-effective  amendment thereof) which individually or in the aggregate,
      represent  a  fundamental  change  in the  information  set  forth  in the
      registration statement;

         (iii) To include any material  information  with respect to the plan of
      distribution not previously disclosed in the registration statement or any
      material change to such information in the registration statement;

       (2)  That,  for the  purpose  of  determining  any  liability  under  the
    Securities Act of 1933, each such  post-effective  amendment shall be deemed
    to be a new  registration  statement  relating  to  the  securities  offered
    therein,  and the offering of such securities at the time shall be deemed to
    be the initial bona fide offering thereof;

       (3) To remove from  registration by means of a  post-effective  amendment
    any  of  the  securities   being  registered  which  remain  unsold  at  the
    termination of the offering; and

       (4)  If  the  registrant  is  a  foreign  private   issuer,   to  file  a
    post-effective  amendment  to the  registration  statement  to  include  any
    financial  statements  required  by Rule 3-19 of the chapter at the start of
    any  delayed  offering  or  throughout  a  continuous  offering.   Financial
    statements and information otherwise required by Section 10(a)(3) of the Act
    need  not be  furnished,  provided,  that  the  registrant  includes  in the
    prospectus,  by means of a post-effective  amendment,  financial  statements
    required pursuant to this paragraph (a)(4) and other  information  necessary
    to  ensure  that all  other  information  in the  prospectus  is at least as
    current  as the  date of those  financial  statements.  Notwithstanding  the
    foregoing,   with  respect  to  registration   statements  on  Form  F-3,  a
    post-effective  amendment need not be filed to include financial  statements
    and information required by Section 10(a)(3) of the Act or Rule 3-19 of this
    chapter if such  financial  statements  and  information  are  contained  in
    periodic reports filed with or furnished to the Commission by the registrant
    pursuant to section 13 or section  15(d) of the  Securities  Exchange Act of
    1934 that are incorporated by reference in the Form F-3.

       (5) That for purposes of determining  any liability  under the Securities
    Act of 1933, the  information  omitted from the form of prospectus  filed as
    part of this registration statement in reliance upon Rule 430A and contained
    in a form of prospectus  filed by the registrant  pursuant to Rule 424(b)(1)
    or (4) or 497(h) under the Securities Act shall be deemed to be part of this
    registration statement as of the time it was declared effective.

       (6)  That  for  the  purpose  of  determining  any  liability  under  the
    Securities Act of 1933, each  post-effective  amendment that contains a form
    of prospectus shall be deemed to be a new registration statement relating to
    the securities offered therein,  and the offering of such securities at that
    time shall be deemed to be the initial bona fide offering thereof.

       (7) To  respond to  requests  for  information  that is  incorporated  by
    reference into the prospectus  pursuant to Item 4, 10(b),  11, or 13 of this
    form,  within one business day of receipt of such  request,  and to send the
    incorporated  documents by first class mail or other  equally  prompt means.
    This includes  information  contained in documents  filed  subsequent to the
    effective date of the registration  statement through the date of responding
    to the request.


                                      II-4
<PAGE>

       (8) To  supply by means of a  post-effective  amendment  all  information
    concerning a transaction,  and the company being acquired  involved therein,
    that was not the subject of and included in the registration  statement when
    it became effective.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the  "Securities  Act") may be  permitted  to  directors,  officers and
controlling persons of the registrant pursuant to the provisions described under
Item 20 or otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the  Securities  Act and is,  therefore,  unenforceable.  In the
event that a claim for indemnification  against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer or
controlling  person of the registrant in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being registered,  the registrant will, unless
in the  opinion  of its  counsel  the matter  has been  settled  by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification  by it is  against  public  policy  as  expressed  in  the
Securities Act and will be governed by the final adjudication of such issue.

                                      II-5
<PAGE>


                                   SIGNATURES
   
     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the  Town  of  Lanham,  State  of
Maryland, on October 8, 1997. 
    

                                        RADIO ONE, INC.


                                        By:    /s/ Alfred C. Liggins, III
                                               --------------------------------
                                        Name:  Alfred C. Liggins, III
                                        Title: President  and  Chief  Executive
                                               Officer


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  and power of attorney have been signed by the following
persons in the capacities and on the dates indicated: 





   
<TABLE>
<CAPTION>
           SIGNATURE                             CAPACITY                        DATE
           ---------                             --------                        ----
<S>                              <C>                                      <C>
  /s/ Alfred C. Liggins, III   
 ---------------------------    Chief Executive Officer, President and       October 8, 1997
     Alfred C. Liggins, III      Director (principal executive officer)                     
                                                                                            
                                                                                            
             *                                                                              
 - ------------------------    Executive Vice President and Chief            October 8, 1997
      Scott R. Royster          Financial Officer (principal financial                      
                                officer and accounting officer)                             
                                                                                            
             *                                                                              
 ---------------------------   Chairperson and Director                      October 8, 1997
    Catherine L. Hughes                                                                     
                                                                                            
                                                                                            
             *                                                                              
 ---------------------------   Director                                      October 8, 1997
       Terry L. Jones                                                                       
                                                                                            
                                                                                            
             *                                                                              
 ---------------------------   Director                                      October 8, 1997
     Brian W. McNeill                                                                       
                                                                                            
                                                                                            
              *                                                                             
 ---------------------------   Director                                      October 8, 1997
   P. Richard Zitelman                                                                      
</TABLE>
    



*By: /s/ Alfred C. Liggins, III
     ---------------------------
       Alfred C. Liggins, III
         Attorney-in-Fact

<PAGE>

                                   SIGNATURES

   
     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  to be signed on its behalf by the
undersigned,  thereunto  duly  authorized,  in the  Town  of  Lanham,  State  of
Maryland, on October 8, 1997.
    


                                        RADIO ONE LICENSES, INC.


                                        By:    /s/ Alfred C. Liggins, III
                                               --------------------------------
                                        Name:  Alfred C. Liggins, III
                                        Title: President  and  Chief  Executive
                                                Officer


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  and power of attorney have been signed by the following
persons in the capacities and on the dates indicated: 



   
<TABLE>
<CAPTION>
           SIGNATURE                             CAPACITY                        DATE
           ---------                             --------                        ----
<S>                              <C>                                      <C>
  /s/ Alfred C. Liggins, III   
 ---------------------------    Chief Executive Officer, President and       October 8, 1997
     Alfred C. Liggins, III      Director (principal executive officer)                     
                                                                                            
                                                                                            
             *                                                                              
 - ------------------------    Executive Vice President and Chief            October 8, 1997
      Scott R. Royster          Financial Officer (principal financial                      
                                officer and accounting officer)                             
                                                                                            
             *                                                                              
 ---------------------------   Chairperson and Director                      October 8, 1997
    Catherine L. Hughes                                                                     
                                                                                            
                                                                                            
             *                                                                              
 ---------------------------   Director                                      October 8, 1997
       Terry L. Jones                                                                       
                                                                                            
                                                                                            
             *                                                                              
 ---------------------------   Director                                      October 8, 1997
     Brian W. McNeill                                                                       
                                                                                            
                                                                                            
              *                                                                             
 ---------------------------   Director                                      October 8, 1997
   P. Richard Zitelman                                                       
</TABLE>

*By: /s/ Alfred C. Liggins, III
     ---------------------------
       Alfred C. Liggins, III
         Attorney-in-Fact
    




<PAGE>

                                 EXHIBIT INDEX

<TABLE>
<CAPTION>
 EXHIBITS                      DESCRIPTION                                         PAGE
- ----------                     ------------                                        -----

<S>      <C>                                                                       <C>  
  3.1    Amended and Restated Certificate of Incorporation of Radio One, Inc.*

  3.2    Amended and Restated By-laws of Radio One, Inc.*

  4.1    Indenture  dated as of May 15,  1997 among Radio One,  Inc.,  Radio One
         Licenses, Inc. and United States Trust Company of New York. *

  4.2    Purchase  Agreement  dated as of May 14,  1997 among  Radio One,  Inc.,
         Radio One Licenses,  Inc.,  Credit Suisse First Boston  Corporation and
         NationsBanc Capital Markets, Inc.*

  4.3    Registration Rights Agreement dated as of May 14, 1997 among Radio One,
         Inc., Radio One Licenses,  Inc., Credit Suisse First Boston Corporation
         and NationsBanc Capital Markets, Inc.*

  4.4    Standstill  Agreement  dated as of May 19, 1997 among Radio One,  Inc.,
         Radio One Licenses,  Inc.,  NationsBank of Texas,  N.A.,  United States
         Trust Company of New York and the other parties thereto.*

  5.1    Form of Opinion and consent of Kirkland & Ellis.*

  8.1    Form of Opinion and consent of Kirkland & Ellis.*

  10.1   Office Lease dated  February 3, 1997 between  National  Life  Insurance
         Company  and Radio One,  Inc.  for  premises  located at 5900  Princess
         Garden Parkway, Lanham, Maryland, as amended on February 24, 1997.*

  10.2   Purchase Option  Agreement dated February 3, 1997 between National Life
         Insurance  Com- pany and Radio One,  Inc. for the  premises  located at
         5900 Princess Garden Parkway, Lanham, Maryland.*

  10.3   Asset  Purchase  Agreement  dated December 6, 1996 by and between Jarad
         Broadcasting Company of Pennsylvania, Inc. and Radio One, Inc.*

  10.4   Office  Lease  commencing  November  1, 1993  between  Chalrep  Limited
         Partnership and Ra- dio One, Inc., with respect to the property located
         at 100 St. Paul Street, Baltimore, Mary- land.*

  10.5   Preferred  Stockholders' Agreement dated as of May 14, 1997 among Radio
         One, Inc., Radio One Licenses, Inc. and the other parties thereto.*

  10.6   Warrantholders'  Agreement  dated as of June 6, 1995, as amended by the
         First Amendment to Warrantholders'  Agreement dated as of May 19, 1997,
         among Radio One, Inc.,  Radio One Licenses,  Inc. and the other parties
         thereto.*

  10.7   Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Syncom Capital Corporation.*

  10.8   Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Alliance Enterprise Corporation.*

  10.9   Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Greater Philadelphia Venture Capital Corporation, Inc.*

  10.10  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Opportunity Capital Corporation.*

  10.11  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Capital Dimensions Venture Fund, Inc.*



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

* Previously filed.


                                      II-2
<PAGE>


EXHIBITS                      DESCRIPTION                                         PAGE
- ----------                     ------------                                        -----

<S>      <C>                                                                       <C>  
 
  10.12  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to TSG Ventures Inc.*
 
  10.13  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Fulcrum Venture Capital Corporation.*

  10.14  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Alta Subordinated Debt Partners III, L.P.*

  10.15  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to BancBoston Investments, Inc.*

  10.16  Amended and  Restated  Warrant of Radio One,  Inc.  dated as of May 19,
         1997, issued to Grant M. Wilson.*

  10.17  Management  Agreement  dated as of August 1, 1996 by and between  Radio
         One, Inc. and Radio One of Atlanta, Inc.*

  10.18  Letter of Intent  dated March 12, 1997 by and between  Radio One,  Inc.
         and Allied Capital  Financial  Corporation,  as amended by that certain
         First Amendment dated as of May 6, 1997, that certain Second  Amendment
         dated as of May 30, 1997, that certain Third Amendment dated as of June
         5, 1997 and that certain Letter Agreement dated as of July 1, 1997.*

  10.19  Fifth  Amendment  dated as of July 31, 1997 to that  certain  Letter of
         Intent dated March 12, 1997 by and between  Radio One,  Inc. and Allied
         Capital Financial Corporation, as amended.*

  10.20  Sixth Amendment dated as of September 8, 1997 to that certain Letter of
         Intent dated March 12, 1997 by and between  Radio One,  Inc. and Allied
         Capital Financial Corpora- tion, as amended.*

   
  12.1   Statement of Computation of Ratios.*
    

  21.1   Subsidiaries of Radio One, Inc.*

  23.1   Consent of Arthur Andersen, L.L.P.

  23.2   Consent of Coopers & Lybrand, L.L.P.

  23.3   Consent of Kirkland & Ellis (included in Exhibit 5.1).*

   
  23.4   Consent of Kirkland & Ellis (included in Exhibit 8.1)*
    

  24.1   Powers of Attorney.*

  25.1   Statement of Eligibility of Trustee on Form T-1.*

  27.1   Financial Data Schedule.*

  99.1   Form of Letter of Transmittal.*

  99.2   Form of Notice of Guaranteed Delivery.*

  99.3   Form of Tender Instructions.*
- ----------
* Previously filed.
</TABLE>






                                                                    EXHIBIT 23.1



                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS



As independent public  accountants,  we hereby consent to the use of our reports
and  to  all  references  to our  Firm  included  in or  made  a  part  of  this
Registration Statement.



                                                       /s/Arthur Andersen LLP
                                                       ----------------------
                                                       Arthur Andersen LLP



Baltimore, Maryland,
  October 7, 1997







                                                                    EXHIBIT 23.2



                       CONSENT OF INDEPENDENT ACCOUNTANTS




We consent to the  inclusion in this  registration  statement on Form S-4 of our
report dated  February 3, 1995,  on our audits of the  financial  statements  of
WKYS-FM,  Inc. We also  consent to the  reference  to our firm under the caption
"Experts".



/s/ Coopers & Lybrand L.L.P.
- ----------------------------
Coopers & Lybrand L.L.P.


Denver, Colorado
October 7, 1997



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