RECKSON SERVICES INDUSTRIES INC
424B5, 1998-06-10
REAL ESTATE AGENTS & MANAGERS (FOR OTHERS)
Previous: AMERICA BANK NOTE HOLOGRAPHICS INC, S-1/A, 1998-06-10
Next: AMERICAN TOWER CORP /MA/, 8-K, 1998-06-10




(SM)PROSPECTUS

                       RECKSON SERVICE INDUSTRIES, INC.

                                 COMMON STOCK

                     RIGHTS TO SUBSCRIBE FOR COMMON STOCK

     This  Prospectus is being  furnished to both the  stockholders of Reckson
Associates Realty Corp., a Maryland corporation  ("Reckson"),  and the limited
partners  of  Reckson   Operating   Partnership,   L.P.,  a  Delaware  limited
partnership  ("Reckson  Operating   Partnership"),   in  connection  with  the
distribution by Reckson Operating  Partnership and Reckson of 3,905,855 shares
of common  stock,  par value $.01 per share,  of Reckson  Service  Industries,
Inc.,  a  Delaware  corporation  ("RSI" or the  "Company").  Each share of RSI
common stock will be accompanied by one Preferred  Stock Purchase  Right,  the
terms of which are described herein.

     Immediately  after the distribution  referred to above, RSI will grant at
no cost to its  stockholders  (collectively,  the "Holders")  non-transferable
rights  (collectively,  the  "Subscription  Rights")  to  purchase  up  to  an
aggregate of  20,557,130  shares of RSI common stock (the "Rights  Offering").
Each Holder will receive one  Subscription  Right for each share of RSI common
stock received in the distribution.  Each Subscription  Right will entitle the
Holder to purchase one share of RSI common stock at a purchase  price of $1.03
per share (the  "Exercise  Price") and, at the  election of such Holder,  four
additional  shares  (but not less than four  additional  shares) at a purchase
price of $1.03 per share.  Holders may exercise their  Subscription  Rights in
respect of one share or five shares of RSI common stock that they are entitled
to purchase pursuant to the Subscription Rights. Holders will not be permitted
to  purchase  more than one share and less than five  shares in  respect  of a
Subscription  Right.  The  exercise  period for the  Subscription  Rights will
expire at 5:00 p.m., New York City time, on June 29, 1998,  unless extended by
RSI in its discretion (the "Expiration  Date").  Once made,  subscriptions are
irrevocable,  and no  alternative,  conditional  or contingent  rights will be
accepted by RSI.

     SEE "RISK FACTORS" BEGINNING ON PAGE 20 OF THIS PROSPECTUS FOR A DISCUSSION
OF MATERIAL RISKS RELEVANT TO THE OWNERSHIP OF RSI COMMON STOCK.

     It is expected that the  distribution of RSI common stock will be made on
June 11, 1998. The  distribution of RSI common stock will be made on the basis
of one share of RSI common  stock for (i) every 12.5 units of limited  partner
interest in Reckson Operating  Partnership held by the limited partners on May
26, 1998 (the "Record Date") and (ii) every 12.5 shares of common stock,  $.01
par value,  of Reckson held by Reckson  stockholders  on the Record  Date.  No
certificates representing fractional shares of RSI common stock will be issued
in  connection  with the  distribution  of RSI common  stock.  In lieu of such
fractional  shares,  American Stock Transfer & Trust Company,  as Distribution
Agent,  will pay to any person who would be entitled to a fractional  share of
RSI  common  stock an amount  of cash  (without  interest)  equal to $1.03 per
share.


                         (text continued on next page)


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


                 The date of this Prospectus is June 5, 1998.


(continued from cover)



     RSI Standby LLC (the "Standby  Purchaser")  has entered into an agreement
(the "Standby  Agreement")  pursuant to which the Standby Purchaser has agreed
to  purchase,  and RSI has  agreed to sell,  any and all  shares of RSI common
stock that are the subject of  Subscription  Rights in the Rights Offering but
are  not  subscribed  for by the  Holders  thereof  (the  "Standby  Commitment
Shares") on the Expiration Date at the Exercise Price.

     As a result of certain  considerations  regarding  Reckson's  status as a
real estate  investment trust under Federal tax laws,  ownership by any person
of RSI common stock is limited to 9.9% of the number of shares or value of the
RSI common stock, subject to certain exceptions.

     There is currently no public  market for the RSI common stock and none is
expected  to  develop  prior to the  termination  of the  exercise  period for
Subscription  Rights.  Subsequent to the Expiration Date, RSI anticipates that
trading of the shares of RSI common stock may occur on the OTC Bulletin Board.
However,  shares of RSI common stock have not been approved for listing on any
national  securities  exchange or for quotation on any quotation  system,  and
there can be no  assurance  that such  shares will be so approved or quoted or
that a public  market will develop or, if one  develops,  will be sustained or
provide liquidity.

     WE ARE NOT ASKING YOU FOR A PROXY AND YOU ARE  REQUESTED NOT TO SEND US A
PROXY.


                               TABLE OF CONTENTS



AVAILABLE INFORMATION........................................................  5
SUMMARY......................................................................  6
SUMMARY CONDENSED PRO FORMA FINANCIAL INFORMATION............................ 19
RISK FACTORS................................................................. 20
   LACK OF OPERATING HISTORY................................................. 20
   LACK OF MANAGEMENT EXPERIENCE............................................. 20
   NO ASSURANCE AS TO ABILITY TO MANAGE GROWTH............................... 20
   UNCERTAINTIES RELATING TO GROWTH BY ACQUISITIONS, INCLUDING
      LACK OF OPERATING HISTORY, COMPETITION AND POSSIBLE
      DILUTION TO EARNINGS................................................... 21
   RESTRICTIONS ON BUSINESS AND FUTURE OPPORTUNITIES......................... 21
   DEPENDENCE UPON RECKSON AND RECKSON OPERATING PARTNERSHIP................. 21
   POTENTIAL GEOGRAPHIC CONCENTRATION........................................ 21
   RELIANCE ON KEY PERSONNEL; ALLOCATION OF MANAGEMENT'S TIME................ 22
   LIMITED FINANCIAL RESOURCES; OBLIGATIONS UNDER FINANCING
      ARRANGEMENTS; LIMITED FUTURE FUNDING COMMITMENTS....................... 22
   CONFLICTS OF INTEREST..................................................... 22
   RELATED PARTY TRANSACTIONS................................................ 24
   NO PRIOR SPONSORSHIP OF VENTURE CAPITAL VEHICLE; INVESTMENTS
      IN COMPANIES IN EARLY STAGE OF DEVELOPMENT OR WITH
      HISTORICAL OPERATING LOSSES............................................ 24
   OWNERSHIP THROUGH JOINT VENTURES, INCLUDING LIMITS ON ABILITY
      TO CONTROL AND INABILITY OF JOINT VENTURER TO PERFORM.................. 25
   STUDENT HOUSING SECTOR UNDERGOING RAPID CHANGE; DEPENDENCE
      OF PROJECTS ON WELL-BEING OF RELATED SCHOOLS; COMPETITION.............. 25
   ABSENCE OF A PUBLIC MARKET FOR RSI COMMON STOCK; VOLATILE
      TRADING PRICES......................................................... 25
   ABSENCE OF DIVIDENDS ON RSI COMMON STOCK FOLLOWING THE DISTRIBUTION....... 26
   RISKS OF LOW-PRICED STOCK................................................. 26
   REAL ESTATE INVESTMENT RISKS.............................................. 27
   POTENTIAL ENVIRONMENTAL LIABILITY RELATED TO REAL ESTATE.................. 28
   CERTAIN ANTITAKEOVER PROVISIONS........................................... 28
   FEDERAL INCOME TAX RISKS.................................................. 29
   RISK OF DEFAULT UNDER STANDBY COMMITMENT.................................. 30
   RISK OF DILUTION IN THE RIGHTS OFFERING; ACQUISITION OF STOCK
      UNDER STANDBY COMMITMENT............................................... 30
THE DISTRIBUTION............................................................. 30
   BACKGROUND OF, AND REASONS FOR, THE DISTRIBUTION.......................... 30
   MANNER OF EFFECTING THE DISTRIBUTION...................................... 31
   FEDERAL INCOME TAX CONSEQUENCES........................................... 31
   LISTING AND TRADING OF RSI COMMON STOCK................................... 36
   SHARES AVAILABLE FOR FUTURE SALE.......................................... 36
THE RIGHTS OFFERING.......................................................... 37
   PURPOSE................................................................... 37
   EXERCISE PRIVILEGE........................................................ 37
   NO FRACTIONAL RIGHTS...................................................... 37
   EXPIRATION DATE........................................................... 37
   NON-TRANSFERABILITY OF SUBSCRIPTION RIGHTS................................ 38
   METHOD OF EXERCISING SUBSCRIPTION RIGHTS.................................. 38
   STANDBY AGREEMENT......................................................... 39
   FEDERAL INCOME TAX CONSEQUENCES........................................... 39
   USE OF PROCEEDS........................................................... 40
DIVIDEND POLICY.............................................................. 40
SELECTED FINANCIAL DATA...................................................... 41
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS.................................................... 42
   RESULTS OF OPERATIONS..................................................... 42
   LIQUIDITY AND CAPITAL RESOURCES........................................... 43
   IMPACT OF YEAR 2000....................................................... 44
   PRO FORMA CAPITAL RESOURCES............................................... 45
   PRO FORMA RESULTS OF OPERATIONS........................................... 45
BUSINESS..................................................................... 46
   OVERVIEW.................................................................. 46
   INITIAL ASSETS OF RSI..................................................... 48
   RSI RECENT DEVELOPMENTS................................................... 51
   RSVP RECENT DEVELOPMENTS.................................................. 53
   FUNDING SOURCES FOR RSI................................................... 55
   CHANGES IN INTEREST RATES................................................. 57
   THE INTERCOMPANY AGREEMENT................................................ 57
   PROPERTY.................................................................. 58
   EMPLOYEES................................................................. 58
   LEGAL PROCEEDINGS......................................................... 58
MANAGEMENT................................................................... 58
   DIRECTORS, DIRECTOR NOMINEE AND EXECUTIVE OFFICERS OF RSI................. 58
   COMMITTEES OF THE BOARD OF DIRECTORS...................................... 61
   COMPENSATION OF DIRECTORS................................................. 61
   ANNUAL MEETING............................................................ 61
   EMPLOYMENT AGREEMENTS..................................................... 61
   REGISTRATION RIGHTS....................................................... 61
   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
      AFTER THE DISTRIBUTION................................................. 61
BENEFICIAL OWNERSHIP OF RSI COMMON STOCK..................................... 62
   EXECUTIVE COMPENSATION.................................................... 63
   RSI STOCK OPTION PLAN..................................................... 64
   CONFLICTS OF INTEREST..................................................... 66
CERTAIN TRANSACTIONS......................................................... 66
   SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN BENEFICIAL OWNERS............ 66
   ACQUISITION OF ASSETS..................................................... 67
   FORMATION AND EQUITY CAPITALIZATION OF RSI; OWNERSHIP OF
      RSI COMMON STOCK....................................................... 67
   THE INTERCOMPANY AGREEMENT................................................ 67
   STANDBY AGREEMENT......................................................... 67
DESCRIPTION OF RSI CAPITAL STOCK............................................. 68
   AUTHORIZED CAPITAL STOCK.................................................. 68
   COMMON STOCK.............................................................. 68
   PREFERRED STOCK........................................................... 68
   SERIES A JUNIOR PREFERRED STOCK........................................... 69
   RESTRICTION ON OWNERSHIP OF RSI CAPITAL STOCK............................. 70
   EXCESS STOCK.............................................................. 71
   RESTRICTIONS ON OWNERSHIP................................................. 71
CERTAIN ANTITAKEOVER PROVISIONS.............................................. 73
   STAGGERED BOARD OF DIRECTORS.............................................. 73
   NUMBER OF DIRECTORS; REMOVAL; FILLING VACANCIES........................... 73
   NO STOCKHOLDER ACTION BY WRITTEN CONSENT; SPECIAL MEETINGS................ 73
   ADVANCE NOTICE PROVISIONS FOR STOCKHOLDER NOMINATIONS AND
      STOCKHOLDER PROPOSALS.................................................. 74
   RELEVANT FACTORS TO BE CONSIDERED BY THE RSI BOARD........................ 74
   AMENDMENT................................................................. 75
   PREFERRED RIGHTS PLAN..................................................... 75
   DELAWARE BUSINESS COMBINATION STATUTE..................................... 77
   CONTROL SHARE ACQUISITIONS................................................ 78
   LIABILITY OF DIRECTORS AND OFFICERS; INDEMNIFICATION...................... 79
EXPERTS...................................................................... 80
LEGAL MATTERS................................................................ 80
INDEX TO FINANCIAL STATEMENTS................................................F-1




                             AVAILABLE INFORMATION

     RSI  has  filed  with  the  Securities  and  Exchange   Commission   (the
"Commission")  a  registration   statement  on  Form  S-1  (the  "Registration
Statement")  under the  Securities  Act of 1933,  as amended (the  "Securities
Act"),  with respect to RSI common stock. This Prospectus does not contain all
of the  information set forth in the  Registration  Statement and the exhibits
and schedules thereto.  For further  information,  reference is made hereby to
the  Registration  Statement,  exhibits and  schedules.  Statements  contained
herein  concerning  any  documents are not  necessarily  complete and, in each
instance,  reference is made to the copies of such documents filed as exhibits
to the  Registration  Statement.  Each  such  statement  is  qualified  in its
entirety by such reference. Copies of these documents may be inspected without
charge at the  principal  office of the  Commission  at 450 5th Street,  N.W.,
Washington,  D.C.  20549,  and at the Regional  Offices of the Commission at 7
World Trade Center,  Suite 1300, New York, New York 10048, at Citicorp Center,
Suite 1400, 500 West Madison  Street,  Chicago,  Illinois  60661,  and at 5670
Wilshire Boulevard,  Suite 1100, Los Angeles,  California 90036, and copies of
all or any part thereof may be obtained  from the  Commission  upon payment of
the charges prescribed by the Commission. Copies of such documents may also be
obtained from the Commission's Web Site (http://www.sec.gov).

     Following the  effectiveness of the Registration  Statement,  RSI will be
required to comply with the reporting  requirements of the Securities Exchange
Act of 1934, as amended (the "Exchange Act"), and will file annual,  quarterly
and other reports with the Commission. The Company will also be subject to the
proxy  solicitation  requirements of the Exchange Act and,  accordingly,  will
furnish audited  financial  statements to its  stockholders in connection with
its annual meetings of stockholders.

     NO  PERSON  IS  AUTHORIZED  TO  GIVE  ANY  INFORMATION  OR  TO  MAKE  ANY
REPRESENTATION OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS, AND, IF GIVEN OR
MADE,  SUCH  INFORMATION OR  REPRESENTATION  MUST NOT BE RELIED UPON AS HAVING
BEEN AUTHORIZED.



                                    SUMMARY

     This  Summary is  qualified by the more  detailed  information  set forth
elsewhere in this Prospectus,  which should be read in its entirety, including
the discussion of certain matters set forth under "Risk  Factors."  Unless the
context  requires  otherwise,  references to "Reckson" herein include Reckson,
its predecessors, and its direct and indirect subsidiaries,  including Reckson
Operating  Partnership and, unless the context otherwise requires,  references
to "RSI" or the  "Company"  herein  include  RSI and its direct  and  indirect
subsidiaries.

                        The Issuer and the Distribution


Issuer                             Reckson   Service   Industries,   Inc.,   a
                                   Delaware corporation.

Distributing Entities              Reckson    Operating    Partnership    will
                                   distribute  shares of RSI  common  stock to
                                   its partners,  including Reckson Associates
                                   Realty Corp. (which owns  approximately 84%
                                   of the common units of limited  partnership
                                   interest in Reckson Operating Partnership),
                                   whereupon  Reckson  Associates Realty Corp.
                                   will  distribute  to its  stockholders  the
                                   shares of RSI common  stock  received  from
                                   Reckson        Operating        Partnership
                                   (collectively, the "Distribution").

Shares to be Distributed           Approximately   3,905,855   shares  of  RSI
                                   common  stock,   representing  95%  of  the
                                   outstanding  shares  of  RSI  common  stock
                                   (subject  to  reduction  to the extent that
                                   cash  payments  are  made  in  lieu  of the
                                   issuance of fractional shares of RSI common
                                   stock).

Distribution Ratio                 One  share  of RSI  common  stock  will  be
                                   distributed to (i) Reckson stockholders for
                                   every 12.5 shares of Reckson  common  stock
                                   held  on May  26,  1998  and  (ii)  limited
                                   partners of Reckson  Operating  Partnership
                                   for every 12.5 units of limited partnership
                                   interest in Reckson  Operating  Partnership
                                   held  on  May  26,  1998.  No  certificates
                                   representing   fractional   shares  of  RSI
                                   common  stock will be issued in  connection
                                   with   the   Distribution.   In   lieu   of
                                   fractional shares,  American Stock Transfer
                                   & Trust  Company,  as  Distribution  Agent,
                                   will  pay  to  any   person  who  would  be
                                   entitled  to  a  fractional  share  of  RSI
                                   common  stock an  amount  of cash  (without
                                   interest)  equal to  $1.03  per  share.  No
                                   payment   need  be  made  by,  or  will  be
                                   accepted  from,  Reckson   stockholders  or
                                   limited   partners  of  Reckson   Operating
                                   Partnership  for  RSI  common  stock  to be
                                   received  by  them  in  the   Distribution.
                                   Furthermore,  Reckson stockholders will not
                                   be  required  to   surrender   or  exchange
                                   Reckson common stock, and limited partners
                                   of Reckson  Operating  Partnership will not
                                   be required to surrender or exchange  units
                                   of limited partnership  interest in Reckson
                                   Operating Partnership,  in order to receive
                                   RSI common stock.

Background of, and Reasons
for, the Distribution              RSI has been formed  primarily  to identify
                                   and   acquire    interests   in   operating
                                   companies  that engage in  businesses  that
                                   provide  services for  occupants of office,
                                   industrial  and other  property  types that
                                   Reckson  may not be  permitted  to  provide
                                   under Federal tax laws applicable to a real
                                   estate  investment  trust  ("REIT") or that
                                   have not  traditionally  been  performed by
                                   Reckson     (collectively,      "Commercial
                                   Services").   RSI  will  also  pursue  real
                                   estate or real  estate  related  investment
                                   opportunities   through  Reckson  Strategic
                                   Venture  Partners,  LLC  ("RSVP"),  a  real
                                   estate  venture  capital  fund created as a
                                   "research  and  development"   vehicle  for
                                   Reckson  to  explore  and  invest  in  real
                                   estate sectors  outside of its  traditional
                                   office  and  industrial  sectors,   thereby
                                   providing  the  potential  for  Reckson  to
                                   incorporate    one   or   more   of   these
                                   alternative sectors into its core business.
                                   RSVP may make or acquire (a) real estate or
                                   real estate-related  investments other than
                                   REIT-Qualified   Investments   (as  defined
                                   below) and (b)  investments  satisfying the
                                   Federal  tax  laws   applicable   to  REITs
                                   ("REIT-Qualified     Investments")     made
                                   available to Reckson Operating  Partnership
                                   that it has chosen not to pursue.

                                   RSI  will  enter  into  an  agreement  with
                                   Reckson    Operating    Partnership    (the
                                   "Intercompany Agreement") pursuant to which
                                   RSI and Reckson Operating  Partnership will
                                   agree to  provide  each  other  with  first
                                   opportunity  rights in  respect  of certain
                                   types  of   transactions   and  activities,
                                   thereby    reducing   the   potential   for
                                   conflicts  of interest  between the parties
                                   by formalizing  their  relationship  at the
                                   outset.  See  "Business--The   Intercompany
                                   Agreement."

Business Strategy
of RSI                             SERVICE  SECTOR  OPERATIONS.  RSI's primary
                                   business  is to create  and manage a system
                                   of  interrelated  services to be offered to
                                   the   marketplace   through  a  centralized
                                   infrastructure.  RSI will  focus on service
                                   sectors  that  present   opportunities   to
                                   provide  Commercial   Services  to  Reckson
                                   Operating  Partnership  and its tenants and
                                   to the  tenants and  customers  of RSVP and
                                   RSI's other affiliates (collectively, the
                                   "Reckson  Customer  Base"),  as  well as to
                                   other third parties. Currently, the Reckson
                                   Customer  Base  retains  third  parties  to
                                   provide many services for their  day-to-day
                                   operations. Of these services, RSI may seek
                                   to  offer   the   Reckson   Customer   Base
                                   telecommunications,    document    storage,
                                   document    reproduction    and   logistics
                                   services   (i.e.,    inventory    services,
                                   messenger services and delivery  services),
                                   as well as with  other  services  that  RSI
                                   determines  may be  utilized by the Reckson
                                   Customer Base.

                                   Management    believes   that   there   are
                                   significant    opportunities   to   provide
                                   Commercial Services to the Reckson Customer
                                   Base and third  parties that are  currently
                                   provided by third parties in a more limited
                                   and  fragmented  manner or not  provided at
                                   all. The opportunities that the Company may
                                   determine      to      pursue       include
                                   telecommunications,    document    storage,
                                   document    reproduction    and   logistics
                                   services. Management also believes that RSI
                                   will benefit from  Reckson's  relationships
                                   with  its   tenants   and  from   Reckson's
                                   reputation   for  providing   high  quality
                                   service     to     its     tenants.     See
                                   "Business--Overview."

                                   REAL  ESTATE  VENTURE   CAPITAL  FUND.   RSI,
                                   through a subsidiary, is a managing member of
                                   RSVP.  RSVP's  strategy  is to  identify  and
                                   acquire      interests     in     established
                                   entrepreneurial  enterprises with experienced
                                   management  teams in market sectors which are
                                   in the early  stages of their growth cycle or
                                   offer  unique  circumstances  for  attractive
                                   investments.  RSVP has made an  investment in
                                   the area of student  housing and is targeting
                                   additional market sectors.  RSVP has retained
                                   highly  experienced  real  estate  investment
                                   professionals that will source, structure and
                                   execute   transactions   within  each  market
                                   sector,  as well  as  manage  the  day-to-day
                                   operations  of RSVP,  subject to the  overall
                                   management of RSI's executive  officers.  RSI
                                   has committed to invest up to $100 million in
                                   RSVP  over  a  period  of  three  years.   In
                                   addition,  as further  described below,  RSVP
                                   has obtained a $200 million  preferred equity
                                   facility (the "PaineWebber  Equity Facility")
                                   from PaineWebber Real Estate  Securities Inc.
                                   ("PWRES"),  which will be partially funded by
                                   an investment fund that is jointly  sponsored
                                   by financier George Soros and PWRES.

Initial Assets of
RSI                                RSI's initial  investments are comprised of
                                   (i) convertible subordinated debt of OnSite
                                   Ventures,   L.L.C.,  a  company   providing
                                   advanced   telecommunication   systems  and
                                   services within  commercial and residential
                                   buildings,  (ii) a 9.9% equity  interest in
                                   Reckson Executive Centers LLC, an executive
                                   office suites business  operated at Reckson
                                   properties  that was acquired  from Reckson
                                   Operating Partnership for $200,000,  and an
                                   option  to   acquire  a   majority   equity
                                   interest   in   InterOffice   Superholdings
                                   Corporation,   a  privately-held   national
                                   executive   office  suites   business  (the
                                   "Office  Suites  Company"),  and  (iii) its
                                   indirect  interests  in the  assets of RSVP
                                   (currently  interests  in  American  Campus
                                   Lifestyles  Companies,  LLC  (recently  re-
                                   named American Campus Communities,  LLC), a
                                   student  housing  enterprise that develops,
                                   constructs,  manages  and  acquires  on-and
                                   off-campus  student housing  projects,  and
                                   the  Dobie   Center,   a  student   housing
                                   facility). See "Business--Initial Assets of
                                   RSI."   RSI   and   RSVP   are    currently
                                   negotiating to acquire additional assets as
                                   describe below under  "Business-RSI  Recent
                                   Developments"     and     "-RSVP     Recent
                                   Development."

Funding Sources for RSI            RSI expects to establish a credit  facility
                                   with  Reckson  Operating  Partnership  (the
                                   "RSI  Facility")  in  the  amount  of  $100
                                   million for RSI's service sector operations
                                   and other general  corporate  purposes.  In
                                   addition, Reckson Operating Partnership has
                                   approved the funding of  investments  of up
                                   to $100  million  with or in RSVP,  through
                                   (i)   loans   for  the   funding   of  RSVP
                                   investments prior to the Distribution, (ii)
                                   RSVP-controlled    joint    venture   REIT-
                                   Qualified  Investments,  or (iii)  advances
                                   made to RSI subsequent to the  Distribution
                                   under  a  credit  facility  (the  "RSVP-ROP
                                   Facility",   and  together   with  the  RSI
                                   Facility,  the  "Credit  Facilities")  with
                                   terms similar to those of the RSI Facility.
                                   Reckson Operating Partnership will have the
                                   option of participating in  RSVP-controlled
                                   joint venture  REIT-Qualified  Investments.
                                   It is  currently  anticipated  that in most
                                   cases  REIT-Qualified  Investments  made by
                                   RSVP will be made through joint ventures in
                                   which   Reckson    Operating    Partnership
                                   provides one-third of the equity portion of
                                   the investment and the  PaineWebber  Equity
                                   Facility provides two-thirds of the equity.
                                   It is  currently  anticipated  that in such
                                   circumstances  RSI will not be  required to
                                   make any  capital  contributions.  RSI will
                                   not be entitled to share in any profits in
                                   respect of Reckson Operating  Partnership's
                                   investment in such joint ventures.

                                   RSVP  has  obtained  the  PaineWebber  Equity
                                   Facility  which  provides for PWRES to invest
                                   up to $200  million  in RSVP in the form of a
                                   preferred equity interest, subject to certain
                                   conditions.  Such investment by PWRES will be
                                   partially  funded by an investment  fund that
                                   is  jointly  sponsored  by  financier  George
                                   Soros  and   PWRES.   See   "Business-Funding
                                   Sources for RSI."

Management of RSI                  Donald J.  Rechler,  Scott H.  Rechler  and
                                   Michael  Maturo  will  serve  as  executive
                                   officers  of  RSI  in  the   capacities  of
                                   Chairman of the Board,  President and Chief
                                   Executive   Officer  and   Executive   Vice
                                   President,  Treasurer  and Chief  Financial
                                   Officer,  respectively.  Each RSI executive
                                   officer  currently  serves as an  executive
                                   officer of  Reckson.  Mr.  Daniel A. DiSano
                                   and Mr.  Jeffrey D.  Neumann  will serve as
                                   Senior Vice  Presidents  of RSI and will be
                                   primarily  responsible  for  executing  the
                                   business strategy of RSI. In addition,  RSI
                                   has   established  a  management   advisory
                                   committee   to   assist   RSI's   executive
                                   officers    in    developing     investment
                                   strategies   and   evaluating    investment
                                   opportunities.  This committee will consist
                                   of Roger  Rechler,  Mitchell D. Rechler and
                                   Gregg M. Rechler, all of whom are executive
                                   officers of Reckson. It is anticipated that
                                   RSI's executive officers and members of the
                                   management advisory committee that are also
                                   officers  of  Reckson  initially  will  not
                                   receive base  salaries  from RSI.  However,
                                   they  have  received  stock  options  under
                                   RSI's  stock  option  plan and may  receive
                                   additional   options,   bonuses   or  other
                                   incentive-based compensation in the future.
                                   See "Management."

                                   Interests of Certain  Officers and  Directors
                                   and   Affiliates  In  addition  to  each  RSI
                                   executive  officer  serving  as an  executive
                                   officer of Reckson,  Donald J. Rechler, Scott
                                   H.  Rechler,  Roger  Rechler and  Mitchell D.
                                   Rechler  will  serve  as  directors  of  both
                                   Reckson and RSI and Michael  Maturo and Gregg
                                   M.  Rechler  will serve as  directors of RSI.
                                   RSI's  executive  officers and the members of
                                   the management advisory committee also have a
                                   significant   interest  in  Reckson  and  RSI
                                   through beneficial  ownership of common stock
                                   of each of these  entities  and  ownership of
                                   units  of  limited  partnership  interest  in
                                   Reckson  Operating  Partnership.  As of April
                                   27, 1998,  RSI's  executive  officers and the
                                   members of the management  advisory committee
                                   beneficially owned approximately 9.77% of the
                                   common equity interests of Reckson and, as of
                                   the  Distribution  of RSI  common  stock  and
                                   consummation of the Rights Offering (assuming
                                   the full  exercise of Rights by the Holders),
                                   are    expected    to    beneficially     own
                                   approximately 12.56% of RSI.

                                   Due to  considerations  relating to Reckson's
                                   status as a REIT under Federal tax laws,  RSI
                                   was initially formed as a subsidiary in which
                                   Reckson  Operating  Partnership  owned 95% of
                                   the  outstanding  capital stock of RSI in the
                                   form of non-voting  common  stock.  Lightpost
                                   LLC owns the remaining 5% of the  outstanding
                                   capital  stock of RSI in the  form of  common
                                   stock.  Donald J. Rechler,  Scott H. Rechler,
                                   Michael  Maturo,  Roger Rechler,  Mitchell D.
                                   Rechler  and  Gregg  M.  Rechler  and  trusts
                                   controlled  by  certain  of  such   executive
                                   officers  own 70% of the member  interests of
                                   Lightpost LLC and the other 30% of the member
                                   interests  is owned  by  members  of  Reckson
                                   management who are not executive  officers or
                                   directors  of  Reckson  and a Rechler  family
                                   member   who  is  not  a  member  of  Reckson
                                   management. The shares of capital stock owned
                                   by   Reckson   Operating    Partnership   and
                                   Lightpost  LLC were issued by RSI on the same
                                   dates  and at the  same  per  share  price of
                                   $1.10. Immediately prior to the Distribution,
                                   the shares of  non-voting  common stock owned
                                   by  Reckson  Operating  Partnership  will  be
                                   exchanged by RSI for RSI common stock.

                                   RSI  expects to obtain the Credit  Facilities
                                   from  Reckson   Operating   Partnership   and
                                   borrowings  thereunder  are  expected to bear
                                   interest  at the rate equal to the greater of
                                   (i) the  prime  rate plus 2% and (ii) 12% per
                                   annum,  with the rate  referred  to in clause
                                   (ii)  increasing  annually at a rate of 4% of
                                   the prior year's rate. The Credit  Facilities
                                   are    expected   to   be   payable   on   an
                                   interest-only basis from net cash flow during
                                   its five-year term. Advances under the Credit
                                   Facilities  will be recourse  obligations  of
                                   RSI. See "Business-Funding Sources for RSI."

                                   Jon L.  Halpern,  a director of Reckson,  and
                                   affiliated  parties own a 39.13%  interest in
                                   OnSite Ventures  L.L.C., a 331/3% interest in
                                   a joint  venture that owns 76.09% of American
                                   Campus  Lifestyles  Companies,  LLC, a 331/3%
                                   interest in a joint  venture  that owns a 70%
                                   interest  in the  Dobie  Center  and a 22.75%
                                   interest in the Office  Suites  Company,  and
                                   may   participate   in  the   management  and
                                   operation  of  these  companies.   Management
                                   believes that RSI's participation, or, in the
                                   Office  Suites   Company's   case,   possible
                                   participation,  in such  investments with Mr.
                                   Halpern has been the subject of  arm's-length
                                   negotiations. See "Certain Transactions."

                                   In  addition,  RSI  Standby  LLC, an entity
                                   owned  by  Donald  J.  Rechler,   Scott  H.
                                   Rechler,  Michael  Maturo,  Roger  Rechler,
                                   Mitchell  D.  Rechler,  Gregg  M.  Rechler,
                                   certain  non-executive  officers of RSI and
                                   Reckson and certain  trusts  controlled  by
                                   executive officers of Reckson,  has entered
                                   into the Standby Agreement  relating to the
                                   Rights  Offering as  described  below under
                                   "Rights Offering."



Organization                       Chart  The  following   chart  indicates  the
                                   organizational structure of the Company.


                    ---------------------------------
                   |Reckson Service Industries, Inc. |
                   |    (the "Company" or "RSI")     |
                   |---------------------------------|
                        |                      |
                        |                      |
                        |                      |
 ---------------------------------    ----------------------------------------
|       RSI-OSA Holding Inc.      |  |       RSI Fund Management LLC          |
|    100% owned by the Company    |  |          100% owned by RSI             |
|                                 |  |                                        |
 ---------------------------------    ----------------------------------------
                        |                      |
                        |                      |
 ---------------------------------    ----------------------------------------
| On-Site Ventures LLC            |  | RSVP Holding LLC                       |
|  Current investment consists of |  |  100% owned by RSI Fund Management LLC |
|  commitment on loan $6.5 million|  |  which also acts as a managing member. |
|  to On-Site in the form of      |  |  Managing directors have a "carried    |
|  subordinated debt convertible  |  |  interest" in profits through New World|
|  into a 58.69% interest On-Site,|  |  Realty, LLC which also acts as a      |
|  of which $2.125 million has    |  |  managing member.                      |
|  been funded.                   |   ----------------------------------------
 ---------------------------------             |
                                               |
                                               |
                                    ------------------------------------------
                                   | Reckson Strategic Venture Partners, LLC  |
                                   |  ("RSVP")  100% of common  ownership     |
                                   |   interest  owned  by RSVP  Holdings LLC |
                                   |   which also acts as a managing  member. |
                                   |   100%  of  preferred  equity  ownership |
                                   |   interest  owned  by  PWRES  and a  fund|
                                   |   jointly  sponsored by financier  George|
                                   |   Soros and PWRES.                       |
                                    ------------------------------------------

Federal Income Tax
Consequences of the
Distribution                       The  Distribution  of RSI  common  stock by
                                   Reckson   will  be  treated  as  a  taxable
                                   dividend  to  Reckson  stockholders  to the
                                   extent  that it is  treated  as made out of
                                   Reckson's  current or accumulated  earnings
                                   and  profits  (as  determined  for  federal
                                   income tax  purposes).  To the extent  that
                                   the   value   of  the  RSI   common   stock
                                   distributed   to  a   Reckson   stockholder
                                   exceeds the earnings and profits of Reckson
                                   allocated to such distribution, such excess
                                   will  be  treated  first  as  a  nontaxable
                                   return  of  capital  to the  extent of such
                                   stockholder's  basis in its Reckson  common
                                   stock and  thereafter as gain from a deemed
                                   disposition  of its Reckson  common  stock.
                                   Reckson will  recognize  gain in connection
                                   with the  Distribution if and to the extent
                                   that  the  value  of the RSI  common  stock
                                   distributed  by Reckson  exceeds  Reckson's
                                   basis in the RSI common  stock,  which will
                                   equal Reckson Operating Partnership's basis
                                   therein.  Any such  gain  will give rise to
                                   additional   taxable   income  for  Reckson
                                   stockholders  because such gain will result
                                   in an increase in  Reckson's  earnings  and
                                   profits.  Reckson stockholders will receive
                                   a basis in the RSI  common  stock  equal to
                                   the  value  thereof  at  the  time  of  the
                                   Distribution.   The   Distribution  of  RSI
                                   common  stock will  generally be taxable to
                                   limited   partners  of  Reckson   Operating
                                   Partnership  only if and to the extent that
                                   the value of the RSI common  stock plus any
                                   cash   in   lieu   of   fractional   shares
                                   distributed    to   them   exceeds    their
                                   respective  bases in their units of limited
                                   partnership  interest in Reckson  Operating
                                   Partnership,  but certain limited  partners
                                   may not be required to recognize gain equal
                                   to the full amount of such excess.  Reckson
                                   will  make  a  determination  of  the  fair
                                   market  value of the RSI common stock as of
                                   the date of the Distribution.  There can be
                                   no  assurance,  however,  that the Internal
                                   Revenue  Service  (the  "Service")  or  the
                                   courts  will  agree  with the  fair  market
                                   value  determined by Reckson.  Brown & Wood
                                   LLP  has  rendered  its  opinion  that  the
                                   foregoing  discussion,  together  with  the
                                   discussion    of    federal    income   tax
                                   consequences discussed hereinafter,  fairly
                                   summarizes    the   federal    income   tax
                                   considerations  likely to be  material to a
                                   recipient   of  RSI  common  stock  in  the
                                   Distribution.  A  copy  of the  opinion  is
                                   filed  as an  exhibit  to the  Registration
                                   Statement.

Preferred Stock Purchase
Rights Plan of RSI                 RSI will adopt a Preferred  Stock  Purchase
                                   Rights Plan (the  "Preferred  Rights Plan")
                                   prior    to    the    Distribution    after
                                   consideration  by the  directors of the RSI
                                   Board  of  their   fiduciary   duties   and
                                   applicable law. As a result,  shares of RSI
                                   common stock issued in the Distribution and
                                   the  Rights  Offering  will also  initially
                                   represent  Preferred  Stock Purchase Rights
                                   of RSI.

Additional  Antitakeover
Provisions                         Certain  provisions  of RSI's  charter  and
                                   bylaws,  as each  will be in  effect on the
                                   date of the  Distribution of the RSI common
                                   stock,   and   of  the   Delaware   General
                                   Corporation Law (the "DGCL"), will have the
                                   effect of making more difficult a change of
                                   control  of  RSI  in  a   transaction   not
                                   approved  by the RSI  Board  of  Directors.
                                   These  provisions  include  (i) a provision
                                   for   a   classified   Board,   with   only
                                   approximately  one-third of the Board to be
                                   elected   in  any   year,   to  serve   for
                                   three-year  terms,  (ii) a requirement that
                                   directors  be  removed  only for cause upon
                                   the affirmative vote of holders of at least
                                   80% of the  total  voting  power,  (iii)  a
                                   prohibition on the stockholders' ability to
                                   call a special meeting,  (iv) a requirement
                                   that actions of  stockholders be taken at a
                                   meeting  of  stockholders,  rather  than by
                                   written  consent,  (v)  an  advance  notice
                                   requirement   for   stockholders   to  make
                                   nominations  of candidates for directors or
                                   to bring  other  business  before an annual
                                   meeting of stockholders, (vi) a requirement
                                   that,  under  certain  circumstances,  two-
                                   thirds  of RSI  common  stock  approve  any
                                   merger  or  similar  business   combination
                                   involving  RSI,  (vii) a provision that the
                                   holder of "control  shares" of RSI acquired
                                   in a  control  share  acquisition  have  no
                                   voting  rights with respect to such control
                                   shares except to the extent approved by the
                                   vote of the  holders of  two-thirds  of the
                                   RSI  common  stock (for an  explanation  of
                                   "control   shares"  and  a  control   share
                                   acquisition,   see  "Certain   Antitakeover
                                   Provisions--Control  Share  Acquisitions"),
                                   (viii)  subject  to certain  exceptions,  a
                                   limitation  on the  ownership of RSI common
                                   stock by any  person  or  entity of 9.9% of
                                   the  number  of  shares or value of the RSI
                                   common  stock  and  a  limitation   on  the
                                   ownership  by any  person  of  RSI  capital
                                   stock to 9.9% of the aggregate value of all
                                   classes of RSI  capital  stock,  and (ix) a
                                   requirement    that   amendments   to   the
                                   foregoing  provisions  be  approved  by the
                                   affirmative  vote  of at  least  80% of the
                                   total voting power.  The  Preferred  Rights
                                   Plan will also make more difficult a change
                                   of  control  of  RSI in a  transaction  not
                                   approved by the RSI Board of Directors. The
                                   Preferred  Rights  Plan  and  the  business
                                   combination  and control shares  provisions
                                   do not and will not  apply to  Reckson  and
                                   its affiliates.

Distribution                       Agent American Stock Transfer & Trust Company
                                   will  be  the  Distribution   Agent  for  the
                                   Distribution of the RSI common stock.

Record Date                        May 26, 1998.

Distribution Effective Date        June 11, 1998.  Commencing  on or about the
                                   date of the  Distribution of the RSI common
                                   stock,  the  Distribution  Agent will begin
                                   mailing   account   statements   reflecting
                                   ownership of RSI common stock to holders of
                                   Reckson  common  stock and units of limited
                                   partnership  interest in Reckson  Operating
                                   Partnership as of the Record Date.  Reckson
                                   stockholders  and Limited Partners will not
                                   be  required to make any payment or to take
                                   any other  action in order to  receive  the
                                   RSI common stock to which they are entitled
                                   in the Distribution.

Trading Market                     There is currently no public market for the
                                   RSI common  stock and none is  expected  to
                                   develop  prior  to the  termination  of the
                                   Rights   Offering.    Subsequent   to   the
                                   Expiration   Date,  RSI  anticipates   that
                                   trading of the  shares of RSI common  stock
                                   may occur on the OTC Bulletin Board.

Post-Distribution Dividend
Policy                             Following the Distribution,  RSI intends to
                                   use   its   available   funds   to   pursue
                                   investment and business  opportunities and,
                                   therefore,  does not anticipate the payment
                                   of any dividends on RSI common stock in the
                                   foreseeable   future.  Any  declaration  of
                                   dividends will be subject to the discretion
                                   of the RSI Board of Directors. In addition,
                                   payment of  dividends  on RSI common  stock
                                   will  be   prohibited   under  the   Credit
                                   Facilities  until all  amounts  outstanding
                                   thereunder  are paid in full and will  also
                                   be  subject to such  limitations  as may be
                                   imposed by any other credit  facilities  or
                                   debt  securities  that  RSI may  obtain  or
                                   issue,  as the  case may be,  from  time to
                                   time.

Transfer Agent and
Registrar                          American  Stock Transfer & Trust Company will
                                   be the Transfer  Agent and  Registrar for the
                                   RSI common stock after the Distribution.



                              THE RIGHTS OFFERING

Purpose of the Rights
Offering                           RSI is  commencing  a rights  offering  for
                                   purposes    of    (i)    funding    certain
                                   organizational     and    start-up    costs
                                   (estimated   to  be   $1.5   million)   and
                                   short-term  losses  of  the  Company,  (ii)
                                   providing  RSI  sufficient  initial  equity
                                   capital  in order to  pursue  its  business
                                   objectives  and  (iii)  providing   capital
                                   towards     meeting     minimum     capital
                                   requirements  to  commence  trading  in the
                                   future on an organized trading system.

Grant of Subscription
Rights                             Immediately  after the  Distribution of RSI
                                   common   stock,   RSI  will  grant  to  its
                                   stockholders (collectively,  "Holders") one
                                   Subscription  Right  for each  share of RSI
                                   common stock. Each Subscription  Right will
                                   entitle the Holder to purchase one share of
                                   RSI  common  stock at a  purchase  price of
                                   $1.03 per share (the "Exercise Price") and,
                                   at  the  election  of  such  Holder,   four
                                   additional  shares  (but not less than four
                                   additional  shares) at a purchase  price of
                                   $1.03 per share. Holders may exercise their
                                   Subscription  Rights in  respect  of one or
                                   five  shares of RSI common  stock that they
                                   are  entitled to purchase  pursuant to each
                                   Subscription  Right.  Holders  will  not be
                                   permitted  to purchase  more than one share
                                   and less than five  shares in  respect of a
                                   Subscription Right. Holders of Subscription
                                   Rights will have the opportunity to acquire
                                   up  to  an   aggregate   of   approximately
                                   20,557,130 shares of RSI common stock.

Expiration Date                    June 29,  1998 at 5:00 p.m.,  New York City
                                   time.

Non-transferability                Subscription  Rights  will  be  evidenced  by
                                   non-transferable  certificates  that  will be
                                   exercisable   by   the   Holder   until   the
                                   Expiration  Date,  at which time  unexercised
                                   Subscription Rights will become null and void
                                   and subject to the Standby Agreement.

Standby Agreement                  RSI and the Standby  Purchaser  have  entered
                                   into the Standby Agreement  pursuant to which
                                   the Standby Purchaser has agreed to purchase,
                                   and  RSI  has  agreed  to  sell,  any and all
                                   shares  of RSI  common  stock  that  are  the
                                   subject of Subscription  Rights in the Rights
                                   Offering  but are not  subscribed  for by the
                                   Holders  thereof  (the  "Standby   Commitment
                                   Shares")  on  the  Expiration   Date  at  the
                                   Exercise Price.

Rights Agent

                                   American  Stock Transfer & Trust Company will
                                   be the  Rights  Agent  of  RSI in the  Rights
                                   Offering.


Number of shares of RSI
common stock to be
outstanding after
the Rights Offering                24,668,556 shares


                                 RISK FACTORS

         Reckson   stockholders  and  Limited  Partners  of  Reckson   Operating
Partnership  should  consider  certain  matters  discussed under "Risk Factors,"
including risks  associated with the limited assets that RSI owns, RSI's lack of
operating  history,  management's lack of experience in certain sectors in which
RSI is expected to operate,  potential conflicts of interest between Reckson and
its affiliates and RSI and its affiliates  (including RSVP), RSI's dependence on
Reckson  Operating  Partnership,  RSI's  current  limited  access to the capital
markets  and other  funding  sources,  the  existence  of  certain  antitakeover
provisions  applicable  to RSI, the limited  trading of the RSI common stock and
RSI's intention not to pay any dividends in the foreseeable future.



              SUMMARY CONDENSED PRO FORMA FINANCIAL INFORMATION

     The  following  table  sets forth  certain  unaudited  summary  pro forma
condensed  combined  financial  information for RSI after giving effect to the
acquisition of (i) through its interest in RSVP, a 331/3%  interest in a joint
venture that owns a 76.09% interest in American Campus  Lifestyles  Companies,
LLC, ("ACLC"), (ii) through its interest in RSVP, a 331/3% interest in a joint
venture that owns a 70% interest in the Dobie Center,  (iii) convertible loans
to OnSite  Ventures  L.L.C.  ("OnSite")  and (iv) a 9.9%  equity  interest  in
Reckson Executive Centers LLC (collectively the "Acquired Investments"), as if
they had been  consummated,  with respect to statement of operations  data for
the year ended  December 31, 1997, as of January 1, 1997,  or, with respect to
balance  sheet data as of December  31,  1997.  The  information  presented is
derived  from,  should be read in  conjunction  with,  and is qualified in its
entirety by reference to, the  historical  financial  statements and the notes
thereto and the unaudited pro forma condensed  combined financial data and the
notes thereto  appearing  elsewhere in this Prospectus.  The unaudited summary
pro forma  condensed  combined  financial  information  has been  included for
comparative purposes only and does not purport to be indicative of the results
of  operations  or financial  position  which would have been  obtained if the
acquisition  of the  Acquired  Investments  had  been  effected  at the  dates
indicated or of the financial  position or results of operations  which may be
obtained in the future. See "RSI Pro Forma Financial Statements."

<TABLE>

<CAPTION>

                                                   PRO FORMA                 HISTORICAL
                                            -------------------------   --------------------
                                                                            PERIOD FROM
                                                  YEAR ENDED                INCEPTION TO
                                             DECEMBER 31, 1997(1)        DECEMBER 31, 1997
                                            -------------------------   --------------------

<S>                                               <C>                        <C>
OPERATIONS SUMMARY:
  Equity in earnings of RO Partners
   Management, LLC                                $       397,922            $     245,593
  Equity in earnings (loss) of ACLC                       123,886                  (22,156)
  Interest income                                         162,565                   30,383
  Total revenues                                          675,245                  253,820
  Interest expense                                        331,222                   24,380
  Corporate operating expenses                            579,113                  479,113
  Net (loss)                                            (243,304)                  (257,887)

                                                    PRO FORMA                HISTORICAL
                                               DECEMBER 31, 1997         DECEMBER 31, 1997
                                            -----------------------     --------------------
FINANCIAL POSITION:
  Investment in RO Partners Management, LLC       $     3,868,093            $     3,868,093
  Investment in ACLC                                    1,652,165                  1,652,165
  Investment in Reckson Executive Centers,
   LLC                                                    200,000                       --
  Loans receivable                                      1,125,000                  325,000
  Organization and pre-acquisition costs                  681,694                  681,694
  Total assets                                          8,519,695                  7,519,695
  Loans payable to Affiliates                           4,177,857                  3,177,857
  Total liabilities                                     4,297,241                  3,297,241
  Shareholders' equity                                  4,222,454                  4,222,454


  ---------------
  (1)    The  above  historical  information  is  presented  from  the  date  of
         inception of RSI, July 15, 1997.
</TABLE>



                                 RISK FACTORS

     Reckson stockholders and limited partners of Reckson Operating  Partnership
("Limited   Partners")  should  carefully  consider  and  evaluate  all  of  the
information  set forth in this  Prospectus,  including  the risk factors  listed
below. All statements,  other than statements of historical  facts,  included in
this  Prospectus  that  address  activities,  events  or  developments  that RSI
expects, believes or anticipates will or may occur in the future, including such
matters as future capital expenditures,  dividends,  acquisitions (including the
amount and nature thereof),  expansion and other development  trends of the real
estate or other  industries,  business  strategies,  expansion and growth of the
operations of RSI and its affiliates and other such matters, are forward-looking
statements.  These statements are based on certain assumptions and analyses made
by RSI in light of its  experience  and its  perception  of  historical  trends,
current  conditions,  expected future developments and other factors it believes
are appropriate.  Such statements are subject to a number of assumptions,  risks
and uncertainties,  including the risk factors discussed below, general economic
and business conditions, the business opportunities that may be presented to and
pursued  by RSI and its  affiliates,  changes in laws or  regulations  and other
factors, many of which are beyond the control of RSI and its affiliates. Reckson
stockholders and Limited Partners are cautioned that any such statements are not
guarantees of future  performance  and that actual results or  developments  may
differ materially from those anticipated in the forward-looking statements.

LACK OF OPERATING HISTORY

     RSI was formed in July  1997,  has  sustained  operating  losses  since its
inception and is expected to sustain  operating  losses in the near future.  The
financial  information relating to RSI and its subsidiaries and their respective
assets presented  elsewhere in this Prospectus is not necessarily  indicative of
the future consolidated  financial condition or results of operations of RSI and
its subsidiaries.

LACK OF MANAGEMENT EXPERIENCE

     RSI is likely to pursue investments in sectors,  either directly or through
RSVP, in which RSI's  management  has little or no  experience.  Although  RSI's
acquisitions of businesses may include retaining  management of such businesses,
it is anticipated that in most cases RSI's management will be actively  involved
in overall management and control of the strategic direction of such businesses.
However,  with the  exception of certain  officers  retained by RSI that are not
officers of Reckson and  management  retained  from  acquired  businesses in the
future,  if applicable,  RSI's management is comprised  primarily of officers of
Reckson whose primary experience, unlike that of RSI, is acquiring,  developing,
and  re-developing  suburban  office and  industrial  properties in the New York
"Tri-State" area.

NO ASSURANCE AS TO ABILITY TO MANAGE GROWTH

     RSI intends to expand its operations  through the acquisition of Commercial
Services  businesses.  In  addition,  RSVP may also expand  rapidly  through the
acquisition of real estate and real estate operating  companies.  The success of
RSI's and RSVP's growth  strategies will depend, in large part, on their ability
to  identify  attractive  business  opportunities  and  effectively  operate and
integrate any newly acquired businesses,  as to which there can be no assurance.
The growth  plans of RSI and RSVP will require the  participation  of, and place
demands upon,  their management and operating  personnel.  The ability to manage
future growth effectively will require the development of operational, financial
and  management  information  systems.  If RSI or RSVP is unable  to manage  its
growth  effectively,   RSI's  business,  results  of  operations  and  financial
condition may be adversely affected.


UNCERTAINTIES RELATING TO GROWTH BY ACQUISITIONS, INCLUDING LACK OF OPERATING
HISTORY, COMPETITION AND POSSIBLE DILUTION TO EARNINGS

     A significant source of RSI's growth will be through acquisition. There can
be no assurance that suitable acquisition opportunities will be available to RSI
or  its  affiliates  or  that  RSI  or  its  affiliates  will  not  overpay  for
acquisitions  or that  such  acquisitions  will be  efficiently  and  adequately
integrated. There may be significant competition for targeted acquisitions. Some
of the  companies  in which RSI or its  affiliates  acquire an interest may have
little or no operating histories, may have historical operating losses, and have
competitors  that  are  larger  and  more  well  capitalized.   Certain  of  the
acquisitions  of RSI or its  affiliates  may be  involved  in  sectors  that are
subject to increasing competition. As a result, the costs incurred to acquire or
reposition  companies may be significant and may not be recovered.  Furthermore,
there  can be no  assurance  that  acquisitions  will not be  dilutive  to RSI's
earnings.

RESTRICTIONS ON BUSINESS AND FUTURE OPPORTUNITIES

     RSI  will be  prohibited  under  the  Intercompany  Agreement  from  making
REIT-Qualified  Investments unless Reckson Operating  Partnership has been given
the right of first  opportunity in respect thereof and has failed to pursue such
investments.  In  addition,  in the  event  that  any  such  investment  becomes
available  to an  affiliate  of RSI,  including  RSVP,  such  affiliate  will be
required  to  allow  Reckson  Operating   Partnership  to  participate  in  such
investment  to the extent of RSI's  interest,  if any,  therein.  RSI's  charter
provides that one of the corporate purposes of RSI is to perform its obligations
under the Intercompany Agreement.  See "Business--The  Intercompany  Agreement."
RSI also will be required to assist Reckson Operating Partnership in structuring
and consummating any  REIT-Qualified  Investment  presented to Reckson Operating
Partnership which Reckson Operating  Partnership has elected to pursue, on terms
determined  by Reckson  Operating  Partnership.  As a result,  the  business and
future opportunities of RSI and its affiliates are significantly restricted.

DEPENDENCE UPON RECKSON AND RECKSON OPERATING PARTNERSHIP

     RSI will rely  significantly  on Reckson for the  provision  of  management
expertise and for the financing of its  operations.  As a result,  if Reckson is
unable to access the financial markets,  RSI's ability to finance its operations
may be  severely  restricted.  The  Credit  Facilities  will  prohibit  advances
thereunder to the extent such advances could, in the  determination  of Reckson,
endanger  Reckson's  status as a REIT.  In  addition,  if in the future  Reckson
should fail to qualify as a REIT or have a decline in its  condition  (financial
or other) or earnings, affairs or prospects, there is likely to be a substantial
adverse effect on RSI's business opportunities,  financial condition and results
of operations.

POTENTIAL GEOGRAPHIC CONCENTRATION

     RSI  will  seek to  provide  various  Commercial  Services  to the  Reckson
Customer Base and third  parties.  In light of the geographic  concentration  of
Reckson's  properties in the New York tri-state  metropolitan area, in providing
services to the Reckson  Customer Base, RSI will be subject to economic  factors
impacting such area. The New York tri-state  metropolitan  area has  experienced
periodic economic fluctuations and a future decline in its economy may adversely
impact the results of operations  and financial  condition of RSI. To the extent
RSI acquires  interests in companies that are  concentrated  geographically,  it
will be subject to similar risks in respect of such acquisitions.

RELIANCE ON KEY PERSONNEL; ALLOCATION OF MANAGEMENT'S TIME

     The success of RSI and its affiliates  depends to a significant degree upon
the  contribution of its executive  officers and senior  management  referred to
under  "Management",  its management  advisory committee and other key personnel
that they retain,  including the investment professionals employed by RSVP. None
of RSI's executive officers or members of its management  advisory committee has
an employment  agreement with RSI; two of the investment  professionals  of RSVP
(the "RSVP  Managing  Directors")  have entered into  employment  contracts with
RSVP. See  "Business--Overview--Real  Estate Venture Capital Fund."  Conversely,
each of  RSI's  executive  officers  have  employment  agreements  with  Reckson
pursuant  to which they have  agreed to spend such time as may be  necessary  in
carrying out their duties  thereunder.  These  executive  officers will not have
similar obligations to RSI. Furthermore,  there can be no assurance that RSI and
its affiliates  will be able to retain their key managerial and other  personnel
or to attract suitable replacements or additional personnel if required. Neither
RSI nor any of its  affiliates  has obtained  key-man  insurance  for any of its
executive  officers,  members of its management  advisory committee or other key
personnel.

LIMITED FINANCIAL RESOURCES; OBLIGATIONS UNDER FINANCING ARRANGEMENTS; LIMITED
FUTURE FUNDING COMMITMENTS

     RSI initially  will rely  primarily on funds raised in the Rights  Offering
and amounts to be provided to it by Reckson Operating  Partnership in connection
with the formation and  capitalization of RSI,  including the Credit Facilities,
in order to  finance  its  operations.  In  connection  with the  formation  and
capitalization  of RSI, RSI anticipates that under the Credit Facilities it will
have the right, subject to certain conditions,  to borrow from Reckson Operating
Partnership  up to an  aggregate  of $100  million in  respect  of the  RSVP-ROP
Facility and $100 million in respect of the RSI Facility.  The Credit Facilities
will  have a term  of five  years  and  advances  thereunder  will  be  recourse
obligations  of RSI.  Interest  will  accrue on  advances  made under the Credit
Facilities at a rate equal to the greater of (i) the prime rate plus 2% and (ii)
12% per annum,  with the  interest  rate  referred to in clause (ii)  increasing
annually at a rate of 4% of the prior year's rate.  Prior to maturity,  interest
will be payable  quarterly but only to the extent of available net cash flow and
on an interest-only  basis and will be prepayable  without penalty at the option
of RSI. As long as there are  outstanding  advances  under  either of the Credit
Facilities,  RSI will be prohibited  from paying  dividends on any shares of its
capital stock. The Credit  Facilities will be subject to certain other covenants
and will prohibit advances  thereunder to the extent such advances could, in the
determination of Reckson,  endanger  Reckson's status as a REIT. There can be no
assurance  that RSI will be able to  satisfy  all of its  obligations  under the
Credit  Facilities.  RSI has  obtained the  PaineWebber  Equity  Facility  which
provides  for PWRES to invest  $200  million in RSVP in the form of a  preferred
equity  interest,  subject  to  certain  conditions.  RSI has not  received  any
commitment  with  respect  to any  additional  borrowings.  Other than under the
Credit Facilities,  Reckson Operating  Partnership is not currently obligated to
provide  any  additional  funds to RSI or to assist it in  obtaining  additional
financing.

CONFLICTS OF INTEREST

     Donald J. Rechler  will serve as Chairman of the Board and Chief  Executive
Officer of Reckson and Chairman of the Board of RSI, Scott H. Rechler will serve
as the President and Chief Operating  Officer of Reckson and President and Chief
Executive  Officer of RSI and a director of Reckson  and RSI and Michael  Maturo
will serve as Executive Vice President, Treasurer and Chief Financial Officer of
Reckson and RSI and a director of RSI. Although each of them is committed to the
success of RSI,  they are also  committed  to the  success of  Reckson.  None of
Donald J. Rechler, Scott H. Rechler or Michael Maturo is committed to spending a
particular amount of time on RSI's affairs, nor will any of them devote his full
time to RSI.  As a result,  such  officers  may spend more time  acting in their
positions   with  Reckson,   particularly   if  Reckson   encounters   operating
difficulties or is engaged in significant  transactions.  Donald Rechler,  Roger
Rechler, Scott Rechler, Michael Maturo, Gregg M. Rechler and Mitchell D. Rechler
are members of the RSI Board of  Directors  and will also be either  insiders of
RSI or members of the Reckson board of directors. In addition, it is anticipated
that the RSI Board will include only two members who are  unaffiliated  with RSI
and Reckson. As noted below in "--Related Party Transactions," Jon L. Halpern, a
director of Reckson,  has an interest in certain  entities in which RSI has made
an investment.

     Officers  and  directors  of a  corporation  owe  fiduciary  duties  to the
stockholders of that corporation.  There is a risk that the common membership of
management  and members of the Boards of  Directors of RSI and Reckson will lead
to conflicts of interest in the fiduciary  duties owed to stockholders by common
directors  and  officers  in  connection  with  transactions   between  the  two
companies.  However,  RSI was formed with the specific  purpose of entering into
and performing the Intercompany  Agreement with Reckson Operating Partnership in
an effort to avoid  conflict of  interest  issues by  identifying  at the outset
which   types  of   opportunities   will  be  pursued  by  each   company.   See
"Management--Conflicts of Interest."

     In respect of services to be provided to Reckson  Operating  Partnership by
RSI, management will have a conflict of interest in determining the market rates
that  Reckson  Operating  Partnership  may be  charged  for  such  services.  In
addition,  management will have a conflict of interest in determining  whether a
REIT-Qualified   Investment  opportunity  outside  of  Reckson's  core  business
strategy should be pursued by RSI or Reckson.

     In addition,  RSVP has been formed as a "research and development"  vehicle
for Reckson to identify and invest in operating companies in real estate sectors
outside of its traditional office and industrial sectors. Under the terms of the
PaineWebber   Equity  Facility,   it  is  contemplated  that  Reckson  Operating
Partnership  and  RSVP  will  form a  joint  venture  in  respect  of  any  such
investments and that Reckson Operating  Partnership would fund the common equity
component of such  investment  in lieu of RSI.  However,  RSVP Holdings LLC, the
entity through which RSI holds an interest in RSVP, will continue to be entitled
to the  carried  interest  component  of its  interest in RSVP in respect of the
portion  of  such  investment   funded  by  the  PaineWebber   Equity  Facility.
Furthermore,  Reckson will be entitled to integrate  such  investments  into its
core  business if such  investment's  platform  reaches  the maximum  investment
allocation of RSVP (i.e. 25% of RSVP's initial capital). A portion of the income
generated by certain RSVP investment  opportunities  may satisfy Federal tax law
requirements  applicable to REITs ("Qualified  Income"),  while a portion of the
income of the same  investments  may not  satisfy  such  requirements.  In these
circumstances,  the  investments  may be  structured  so that the portion of the
investments  generating  Qualified  Income may be pursued through joint ventures
between RSVP and Reckson  Operating  Partnership  and the other  portion of such
investments  would  be  pursued  directly  by RSVP.  RSVP  and the  RSVP-Reckson
Operating  Partnership  joint  venture  may have  conflicts  of  interest in the
structuring, valuation, management and disposition of such investments.

     Finally,  in respect of the Rights  Offering,  RSI  Standby  LLC, an entity
owned by Donald J. Rechler,  Scott H. Rechler,  Michael  Maturo,  Roger Rechler,
Mitchell D. Rechler, Gregg M. Rechler, certain non-executive officers of RSI and
Reckson and certain  trusts  controlled  by executive  officers of Reckson,  has
agreed to purchase, and RSI has agreed to sell, any and all shares of RSI common
stock that are the subject of Subscription Rights in the Rights Offering but are
not subscribed for by the Holders thereof.  To the extent the Standby  Purchaser
fails to perform under the Standby Agreement, management will have a conflict of
interest in enforcing such arrangement.

RELATED PARTY TRANSACTIONS

     Jon L. Halpern, a former executive officer and current director of Reckson,
beneficially  owned  substantially  all of the  OnSite  business  prior to RSI's
acquisition of an interest  therein (and will own beneficially a 25.97% interest
in OnSite  after  giving  effect to RSI's  acquisition  of the OnSite  business,
assuming RSI converts its subordinated convertible note into a 58.69% interest),
and owns a 331/3%  interest in a joint  venture  that owns a 70% interest in the
Dobie Center,  a 331/3% interest in joint venture that owns a 76.09% interest in
ACLC, and a 22.75% interest in the Office Suites Company, and may participate in
the  operation  of such  entities.  Based upon its  understanding  of the market
generally and discussions with third parties  specifically,  management believes
that RSI's  participation,  or, in the Office Suites  Company's  case,  possible
participation,  in such  investments  with Mr.  Halpern  has been the subject of
arm's-length negotiations.

     Related party transactions  involve the risk that the related party is in a
position to obtain transaction terms,  including price and other terms, that are
more  favorable  than the  terms  that an  unrelated  party  would  obtain in an
arm's-length  negotiation.  It had been anticipated  previously that Mr. Halpern
would have an ongoing  role with  respect to RSI's real estate  venture  capital
fund. However, it was subsequently  determined that the two individuals retained
as managing  directors for RSVP would serve in such capacity.  As a result,  RSI
and Mr. Halpern entered into an arrangement regarding the projects that the real
estate  venture  capital fund pursued  during the time Mr.  Halpern was involved
with such fund.  RSI and Mr.  Halpern were  represented  by separate  counsel in
determining the  arrangement  between the parties  regarding such projects.  Mr.
Halpern  has also  agreed  that he will  discontinue  serving as a member of the
Board of  Directors  of Reckson  at the  request  of the Board of  Directors  of
Reckson at any time after July 1998.

     In addition, RSI Standby LLC, an entity owned by Donald J. Rechler, Scott
H. Rechler,  Michael  Maturo,  Roger  Rechler,  Mitchell D. Rechler,  Gregg M.
Rechler,  certain non-executive officers of RSI and Reckson and certain trusts
controlled  by  executive  officers of Reckson,  has entered  into the Standby
Agreement  relating to the Rights  Offering as described  below under  "Rights
Offering."

NO PRIOR SPONSORSHIP OF VENTURE CAPITAL VEHICLE; INVESTMENTS IN COMPANIES IN
EARLY STAGE OF DEVELOPMENT OR WITH HISTORICAL OPERATING LOSSES

     RSVP is a real estate venture  capital fund formed to invest in real estate
and real estate-related  operating companies.  RSI has committed to invest up to
$100 million in RSVP, and a subsidiary of RSI will serve as the managing  member
of RSVP. Neither Reckson nor RSI has previously  sponsored a real estate venture
capital fund. Investments of RSVP may include,  among other things,  investments
in companies in an early stage of  development  that have  historical  operating
losses. In addition,  decreases in values in the property markets, volatility in
the securities  markets,  interest rate increases and unfavorable  conditions in
the economy generally, and in the real estate industry in particular, may have a
negative impact on the performance of RSVP.

     RSVP has obtained the $200 million  PaineWebber Equity Facility from PWRES,
which will be partially  funded by an investment fund that is jointly  sponsored
by financier George Soros and PWRES.  Under the terms of the PaineWebber  Equity
Facility, RSVP is subject to various covenants and events of default and related
remedies.  Such  remedies  include  increased  control  rights of PWRES over the
operation  of RSVP under  certain  circumstances.  In  addition,  PWRES and such
investment   fund,  if   applicable,   will  receive  a  priority  or  preferred
distribution  from the operations of RSVP prior to the  distribution  of cash to
the subsidiary of RSI serving as the managing  member of RSVP. The RSVP Managing
Directors will be entitled to a portion of the profits of the managing member of
RSVP  after RSI has  obtained  a return  of its  capital  plus a minimum  return
thereon. As a result, no assurance can be given that the RSVP Managing Directors
will not pursue  investments  involving  greater risk in seeking higher profits.
Any  investments  identified by the RSVP  Managing  Directors are subject to the
approval of RSI.

OWNERSHIP THROUGH JOINT VENTURES, INCLUDING LIMITS ON ABILITY TO CONTROL AND
INABILITY OF JOINT VENTURER TO PERFORM

     It is anticipated that RSI and RSVP may hold a significant portion of their
assets  through joint  ventures.  Joint venture  investments  may, under certain
circumstances,  involve risks not otherwise  present,  including the possibility
that the partners or co-venturer  might become  bankrupt,  that such partners or
co-venturer might at any time have economic or other business interests or goals
which  are  inconsistent  with the  business  interests  or goals of RSI and its
affiliates,  and that such partners or co-venturer  may be in a position to take
action  contrary to their  instructions  or their requests and contrary to their
policies or  objectives.  Such  investments  may also have the potential risk of
impasse on decisions,  such as a sale, because neither RSI or its affiliates nor
the partner or co-venturer would have full control over the partnership or joint
venture.  Consequently,  actions by such partner or co-venturer  might result in
subjecting  properties  owned by the  partnership or joint venture to additional
risk. RSI and its affiliates will, however,  seek to maintain sufficient control
of such partnerships or joint ventures to permit their business objectives to be
achieved.  There is no limitation under RSI's organizational documents as to the
amount  of  available  funds  that  may be  invested  in  partnerships  or joint
ventures.

STUDENT HOUSING SECTOR UNDERGOING RAPID CHANGE; DEPENDENCE OF PROJECTS ON
WELL-BEING OF RELATED SCHOOLS; COMPETITION

     The  student  housing  business is a  fragmented  sector  undergoing  rapid
development and change.  In addition to traditional real estate risks,  risks in
respect  of  student  housing  include   economic,   social,   governmental  and
demographic  factors as they relate to the number of students attending colleges
and universities in need of student housing. Student housing facilities are to a
large extent  reliant upon the  well-being  of the colleges or  universities  to
which  such  facilities  relate  and may be  subject  to  competition  from such
colleges and  universities  as well as other  providers of student  housing.  In
addition,  the maintenance and insurance costs of student housing may exceed the
costs typical of multifamily housing.  Furthermore, due to the nature of student
housing,  turnover of tenants is  significant  and such housing is less utilized
during summer months.

ABSENCE OF A PUBLIC MARKET FOR RSI COMMON STOCK; VOLATILE TRADING PRICES

     There is currently no public  market for the common stock of RSI, par value
$0.01 per share (the "RSI Common Stock"),  and none is expected to develop prior
to the termination of the Rights Offering.  Subsequent to the termination of the
Rights Offering,  RSI anticipates that trading of the shares of RSI Common Stock
may occur on the OTC Bulletin  Board.  However,  shares of RSI Common Stock have
not been  approved  for  listing  on any  national  securities  exchange  or for
quotation  on any  quotation  system,  and there can be no  assurance  that such
shares will be so approved or quoted, or that a public market will develop,  or,
if  a  public  market  develops,   will  be  sustained  or  provide   liquidity.
Furthermore,  there can be no assurance as to the prices at which trading in RSI
Common  Stock will occur after the  Distribution.  Until the RSI Common Stock is
fully distributed and if and until a regular trading market develops, the prices
at which trading in the RSI Common Stock occurs may fluctuate significantly.  In
the event a regular  trading  market fails to develop for the RSI Common  Stock,
holders of the RSI Common Stock may not be able to sell their shares promptly at
a desired price. Accordingly, holders of the RSI Common Stock should consider an
investment therein to be long-term.

ABSENCE OF DIVIDENDS ON RSI COMMON STOCK FOLLOWING THE
DISTRIBUTION

     Following  the  Distribution  of RSI Common  Stock,  RSI intends to use its
available funds to pursue investment and business  opportunities and, therefore,
does not  anticipate  the payment of any  dividends  on RSI Common  Stock in the
foreseeable future.

     Payment of  dividends on RSI Common  Stock will be  prohibited  under the
Credit Facilities until all amounts  outstanding  thereunder have been paid in
full and will also be  subject  to such  limitations  as may be imposed by any
other credit  facilities and debt  securities that RSI may obtain or issue, as
the case may be, from time to time. See "Dividend Policy."

RISKS OF LOW-PRICED STOCK

     Since  RSI's  Common  Stock is not  expected  to be listed on any  national
securities  exchange or quoted on any quotation system,  such stock could become
subject to Rule 15g-9 under the Exchange  Act,  which imposes  additional  sales
practice  requirements on  broker-dealers  which sell such securities to persons
other  than  established  customers  and  "accredited   investors"   (generally,
individuals  with net worth in excess of $1,000,000 or annual incomes  exceeding
$200,000, or $300,000 together with their spouses).  For transactions covered by
this rule, a broker-dealer must make a special suitability determination for the
purchaser and have received the  purchaser's  written consent to the transaction
prior to sale.  Consequently,  such rule may  adversely  affect  the  ability of
broker-dealers  to sell RSI's Common Stock and may adversely  affect the ability
of purchasers to sell such stock in the secondary market.

     Commission  regulations  define a "penny  stock" to be any equity  security
that is not traded on a  national  securities  exchange  or quoted on NASDAQ and
that has a market  price (as  therein  defined)  of less than $5.00 per share or
with an exercise  price of less than $5.00 per share,  subject to certain rules.
The  Commission's  penny  stock  regulations  require  delivery,  prior  to  any
transaction  in a  penny  stock,  of  a  disclosure  schedule  prepared  by  the
Commission relating to the penny stock market. Disclosure is also required to be
made about  commissions  payable to both the  broker-dealer  and the  registered
representative  and current  quotations  for the  securities.  Finally,  monthly
statements are required to be sent disclosing  recent price  information for the
penny stock held in the account and  information  on the limited market in penny
stocks.

     The foregoing penny stock restrictions will not apply to RSI's Common Stock
if such  securities are  eventually  listed on Nasdaq and have certain price and
volume  information  provided on a current and continuing  basis or meet certain
minimum  net  tangible  assets  or  average  revenue  criteria.  There can be no
assurance  that the RSI  Common  Stock will  qualify  for  exemption  from these
restrictions.  In any event,  even if the RSI Common Stock were exempt from such
restrictions,  such  stock  would  remain  subject to  Section  15(b)(6)  of the
Exchange Act,  which gives the  Commission  the authority to prohibit any person
that is engaged in unlawful  conduct while  participating in a distribution of a
penny  stock  from  associating  with  a  broker-dealer  or  participating  in a
distribution of a penny stock,  if the Commission  finds that such a restriction
would be in the  public  interest.  At any time  that  the RSI  Common  Stock is
subject to the rules on penny  stocks,  the market  liquidity for the RSI Common
Stock is likely to be severely adversely affected.

REAL ESTATE INVESTMENT RISKS

     RSI may invest in real estate,  particularly  through its holdings in RSVP.
Investments  in real estate are subject to the risks  incident to the  ownership
and operation of real estate. The following  information  discusses the material
risks relating to the real estate  investments of RSI. The yields available from
equity  investments in real estate depend on the amount of income  generated and
expenses incurred. RSI, through RSVP, has made an initial investment in the area
of student housing.  RSVP will likely make additional  investments in commercial
real estate,  although it has not yet  determined  the types of real estate that
RSVP  will  pursue.  The  revenues  received  by RSI  from  RSVP's  real  estate
investments and the value of such  investments may be adversely  affected by the
national,  state and local economic climate and real estate  conditions (such as
oversupply of or reduced  demand for space and changes in market rental  rates).
The rents which  properties  may  command  and the  ability to re-let  space are
dependent upon the perceptions of prospective tenants of the safety, convenience
and  attractiveness  of the properties.  The cash flow received from real estate
investments  may be negatively  effected by the inability to collect on a timely
basis all rent from tenants, the expense of periodically  renovating,  repairing
and reletting  spaces,  and increasing  operating  costs  (including real estate
taxes and  utilities)  which may not be passed  through to tenants.  Each of the
foregoing  factors may  ultimately  result in  decreases in cash flows from real
estate  properties  and losses for RSI's real estate  investments,  or may cause
such  investments to be less  profitable  than they otherwise  would be. Certain
significant  expenditures  associated  with  investments in real estate (such as
mortgage  payments,  real estate  taxes,  insurance and  maintenance  costs) are
generally not reduced when  circumstances  cause a reduction in rental  revenues
from the  property.  If a  property  is  mortgaged  to  secure  the  payment  of
indebtedness  and if the owner is unable to meet its mortgage  payments,  a loss
could be sustained as a result of foreclosure on the property or the exercise of
other  remedies by the mortgagee.  In addition,  the value of RSVP's real estate
investments and income from such investment are also affected by such factors as
compliance  with  laws,  including  tax  laws,  interest  rate  levels  and  the
availability of financing. Also, the rentable square feet of commercial property
is often affected by market conditions and may therefore fluctuate over time. In
addition,  equity real estate  investments  are  relatively  illiquid  and, as a
result,  RSVP  may not be able to  realize  the full  value  of its real  estate
investments if it has to dispose of such investments at inopportune times.

     RSI and  its  affiliates,  including  RSVP,  may  engage  in the  selective
development  and  construction  of  real  estate  properties.   Development  and
construction  activities include the risk that development  opportunities may be
abandoned after expending resources to determine feasibility,  in which case RSI
will  incur  losses  from  pursuing  such  opportunities.   In  addition,  RSI's
construction  and development  activities may generate less net income or losses
for RSI as a result  of  construction  costs  of a  project  exceeding  original
estimates;  occupancy  rates  and  rents  at a newly  completed  property  being
insufficient to make the property  profitable;  financing not being available on
favorable terms for development of a property; and construction and lease-up not
being  completed on schedule,  resulting in increased  debt service  expense and
construction costs. Development activities are also subject to risks relating to
the inability to obtain, or delays in obtaining, all necessary zoning, land-use,
building,  occupancy and other required governmental permits and authorizations.
Each of these  factors may lead to losses or less  income for RSI. In  addition,
new  development  activities,  regardless of whether or not they are  ultimately
successful,  typically  require a substantial  portion of management's  time and
attention.

POTENTIAL ENVIRONMENTAL LIABILITY RELATED TO REAL ESTATE

     Under various  federal,  state and local laws,  ordinances and  regulations
(including,  but not  limited  to,  the  Comprehensive  Environmental  Response,
Compensation and Liability Act of 1980, the Occupational  Safety and Health Act,
the Resource  Conservation  and  Recovery Act and federal,  state and local laws
governing  the  management  of asbestos  abatement),  an owner of real estate is
liable for the costs of removal or  remediation  of certain  hazardous  or toxic
substances  on or in such  property.  These laws  often  impose  such  liability
without  regard to  whether  the  owner  knew of, or was  responsible  for,  the
presence  of such  hazardous  or  toxic  substances.  The  cost of any  required
remediation and the owner's  liability  therefor as to any property is generally
not limited  under such  enactments  and could  exceed the value of the property
and/or the aggregate assets of the owner.  The presence of such  substances,  or
the failure to properly  remediate  such  substances,  may adversely  affect the
owner's ability to sell or rent such property or to borrow,  using such property
as collateral. Persons who arrange for the disposal or treatment of hazardous or
toxic  substances  may also be liable for the costs of removal or remediation of
such  substances  at a  disposal  or  treatment  facility,  whether  or not such
facility is owned or operated by such person.  Certain environmental laws govern
the removal,  encapsulation  or  disturbance  of  asbestos-containing  materials
("ACMs")  when  such  materials  are  in  poor  condition,  or in the  event  of
renovation or  demolition.  Such laws impose  liability for release of ACMs into
the air and third  parties may seek  recovery  from owners or  operators of real
properties  for personal  injury  associated  with ACMs. In connection  with the
ownership  (direct or indirect),  operation,  management and development of real
properties,  RSI and its  affiliates  may be  considered an owner or operator of
such properties or as having arranged for the disposal or treatment of hazardous
or  toxic  substances  and,   therefore,   potentially  liable  for  removal  or
remediation   costs,   as  well  as  certain  other  related  costs,   including
governmental fines and injuries to persons and property.

CERTAIN ANTITAKEOVER PROVISIONS

     RSI's charter and bylaws, the Preferred Rights Plan and applicable sections
of the DGCL may make more  difficult the  acquisition  of control of RSI without
the approval of the RSI Board of Directors.  Certain provisions of RSI's charter
and bylaws,  among other  things:  (i) classify the RSI Board of Directors  into
three classes, each of which serves for staggered three-year terms; (ii) provide
that a director of RSI may be removed by the  affirmative  vote of  stockholders
having at least 80% of the total voting power only for cause; (iii) provide that
only the Chairman of the Board, President or the RSI Board of Directors may call
special  meetings of the  stockholders;  (iv) provide that the  stockholders may
take action only at a meeting of RSI stockholders,  not by written consent;  (v)
provide that  stockholders must comply with certain advance notice procedures in
order to nominate  candidates  for  election to the RSI Board of Directors or to
place stockholders' proposals on the agenda for consideration at meetings of the
stockholders;  (vi) provide that, under certain  circumstances,  the affirmative
vote of the holders of two-thirds of the RSI Common Stock is required to approve
any merger or similar business combination involving RSI; (vii) provide that the
holder of "control  shares" of RSI acquired in a control share  acquisition have
no voting  rights  with  respect  to such  control  shares  except to the extent
approved by the vote of the holders of  two-thirds  of the RSI Common Stock (the
"control shares  provision");  (viii) subject to certain  exceptions,  limit the
ownership  by any person of RSI Common  Stock to 9.9% of the number of shares or
value of the RSI  Common  Stock  and limit the  ownership  by any  person of RSI
capital  stock to 9.9% of the  aggregate  value of all  classes  of RSI  capital
stock;  and (ix)  provide that the  stockholders  may amend or repeal any of the
foregoing  provisions of the charter or bylaws only by a vote of at least 80% of
the stock entitled to vote generally in the election of directors.  With certain
exceptions, Section 203 of the DGCL ("Section 203") imposes certain restrictions
on mergers and other business  combinations between RSI and any holder of 15% or
more of the RSI Common  Stock.  The charter  provides  that the  control  shares
provision, the Preferred Rights Plan and Section 203 do not apply to Reckson and
its affiliates. Accordingly, Reckson and its affiliates will be in a position to
effect a business  combination or other transaction with RSI in situations where
others would be restricted from effecting a similar  transaction.  RSI's charter
authorizes  the Board of Directors to issue up to 25 million shares of preferred
stock,  par value $.01 per share,  in series,  and to  establish  the rights and
preferences  (including  the  exchange  of such shares of  preferred  stock into
shares of RSI Common  Stock) of any  series of  preferred  stock so issued.  The
issuance of certain  types of preferred  stock could have the effect of delaying
or  preventing a change in control of RSI, even if such a change in control were
in the best  interests  of some,  or a  majority,  of  RSI's  stockholders.  See
"Description of RSI Capital Stock" and "Certain Antitakeover Provisions."

     The Preferred Rights Plan would cause  substantial  dilution to a person or
group that  attempts to acquire RSI on terms not  approved in advance by the RSI
Board of  Directors.  Under the  Preferred  Rights Plan,  until 10 business days
following such time as a person or group has acquired  beneficial  ownership of,
or has  proposed a tender  offer or  exchange  offer  that would  result in such
person or group  owning,  10% or more of the  outstanding  shares of RSI  Common
Stock (the "Preferred Rights Distribution Effective Date"), the Preferred Rights
will be  transferred  only with the RSI Common  Stock.  Following  the Preferred
Rights  Distribution  Effective  Date,  separate  certificates   evidencing  the
Preferred Rights will be mailed to each holder of record on the Preferred Rights
Distribution Effective Date. Thereafter, each holder of a Preferred Right (other
than the person or group) will have the right to receive,  upon exercise of such
Preferred Right, that number of shares of RSI Common Stock having a market value
equal to two times the exercise price of the Preferred Right. Similar provisions
apply in the  event of a merger  or other  business  combination  as a result of
which  an  acquiring  person  or group  will own 10% or more of the  outstanding
shares of RSI  common  stock.  Prior to the time  that any such  person or group
acquires  10% or more of the  outstanding  shares of RSI Common  Stock,  the RSI
Board of  Directors  may  redeem  the  Preferred  Rights  in whole  for $.01 per
Preferred Right. After the time that any such acquiring person or group acquires
10% or more, but less than 50%, of the  outstanding  shares of RSI Common Stock,
the RSI Board of Directors  may exchange the  Preferred  Rights,  in whole or in
part, at an exchange ratio of one share of RSI Common Stock, or one-hundredth of
a  share  of  Series  A  Junior   Preferred  Stock,  per  Preferred  Right.  See
"Description of RSI Capital Stock--Series A Junior Preferred Stock."

FEDERAL INCOME TAX RISKS

     On the  Distribution  Effective  Date,  in the opinion of Brown & Wood LLP,
counsel to RSI and Reckson ("Tax Counsel"), Reckson will recognize gain measured
by the  excess,  if any,  of the value of the RSI Common  Stock  distributed  by
Reckson  over the basis of Reckson in such  stock,  which will depend in turn on
the basis of Reckson  Operating  Partnership  in such stock.  Any such gain will
give rise to additional  taxable  income for Reckson  stockholders  because such
gain will result in an increase in Reckson's earnings and profits.  In addition,
the Distribution  will be taxable to a Limited Partner if and to the extent that
the value of the RSI Common  Stock and any cash  received in lieu of  fractional
shares  exceeds  the  Limited  Partner's  basis in his unit of  limited  partner
interest in Reckson Operating Partnership,  but certain Limited Partners may not
be required to recognize gain equal to the amount of such excess. Because of its
factual  nature,  Tax Counsel is unable to render an opinion with respect to the
value of the RSI Common Stock to be distributed by Reckson.  Reckson will make a
determination of the fair market value of the RSI Common Stock as of the date of
the Distribution.  There can be no assurance,  however,  that the Service or the
courts   will  agree  with  the  amount   determined   by   Reckson.   See  "The
Distribution--Federal Income Tax Consequences."

RISK OF DEFAULT UNDER STANDBY COMMITMENT

     Under the terms of the Standby  Agreement,  the Standby  Purchaser  will be
obligated  to  purchase  any and all  shares of RSI  Common  Stock  that are the
subject of Subscription Rights in the Rights Offering but are not subscribed for
by Holders thereof.  However, the obligations of the Standby Purchaser under the
Standby  Agreement are not secured by any collateral or letters of credit.  As a
result,  there can be no assurance  that the Standby  Purchaser will perform its
obligations under the Standby Agreement.

RISK OF DILUTION IN THE RIGHTS OFFERING; ACQUISITION OF STOCK UNDER STANDBY
COMMITMENT

     Holders  not  subscribing  for  shares  of RSI  Common  Stock  pursuant  to
Subscription  Rights will be subject to dilution of their ownership  interest in
RSI. Such dilution may be significant.

     The  Rights  Offering  involves  the  offering  of  20,557,130  shares  (or
approximately  83%) of the  24,668,556  shares of RSI that  will be  issued  and
outstanding  after the Distribution and the Rights Offering.  As a result of the
Standby Agreement, to the extent a large number of Holders do not exercise their
Subscription  Rights, the Standby Purchaser may acquire a significant portion of
the issued and outstanding shares of RSI Common Stock.


                               THE DISTRIBUTION

BACKGROUND OF, AND REASONS FOR, THE DISTRIBUTION

     RSI has  been  formed  primarily  to  identify  and  acquire  interests  in
operating companies that engage in businesses that provide Commercial  Services.
RSI  will  also  pursue  real   estate  and  real  estate   related   investment
opportunities  through  RSVP,  a real estate  venture  capital fund created as a
"research  and  development"  vehicle  for Reckson to explore and invest in real
estate sectors outside of its traditional office and industrial sectors, thereby
providing  the  potential  for  Reckson  to  incorporate  one or more  of  these
alternative sectors into its core business. RSI will enter into the Intercompany
Agreement pursuant to which RSI and Reckson Operating Partnership have agreed to
provide each other with first opportunity  rights in respect of certain types of
transactions  and  activities  thereby  reducing the  potential for conflicts of
interest between the parties by formalizing their relationship at the outset. In
this regard,  management  believes that by identifying the  opportunities  to be
offered  to  the  other  party  and  establishing  the  process  by  which  such
opportunities will be offered,  the potential conflicts of interest are reduced.
For information  regarding the types of such  transactions  and activities,  see
"Business--The Intercompany Agreement."

     RSI  intends to (i)  provide  various  Commercial  Services  to the Reckson
Customer Base and third  parties,  (ii) invest in and manage RSVP and (iii) make
or  acquire  (a) real  estate  or real  estate-related  investments  other  than
REITQualified  Investments and (b) REIT-Qualified  Investments made available to
Reckson Operating Partnership that it has chosen not to pursue. RSI, directly or
through  its  affiliates,  may also act as a lessee and  operator of real estate
owned by Reckson Operating Partnership and others.

     Due to considerations  relating to Reckson's status as a REIT under Federal
tax laws,  RSI was initially  formed as a subsidiary in which Reckson  Operating
Partnership  owned 95% of the  outstanding  capital  stock of RSI in the form of
non-voting common stock.  Lightpost LLC owns the remaining 5% of the outstanding
capital stock of RSI in the form of voting  common stock.  The shares of capital
stock owned by Reckson  Operating  Partnership  and Lightpost LLC were issued by
RSI on the same dates and at the same per share price.  Immediately prior to the
Distribution,  the  shares of  non-voting  common  stock of RSI owned by Reckson
Operating Partnership will be exchanged by RSI for RSI Common Stock.

     The  Distribution  will  afford  investors  who own  both  common  stock of
Reckson,  par value $0.01  ("Reckson  Common  Stock")  and RSI Common  Stock the
opportunity  to  participate  in the benefits of the REIT  operations of Reckson
(including  ownership  of real  property)  and the  non-REIT  operations  of the
Company. A small number of REITs,  operating under tax provisions that no longer
are  available to other REITs,  have shares that are "paired" or "stapled"  with
shares of an operating  company that is liable for regular corporate income tax.
The shares of RSI Common  Stock and the Reckson  Common  Stock are not, and will
not be,  paired  or  stapled  in any  manner  and may be owned  and  transferred
separately and independently of each other. However, investors who choose to own
both shares of RSI Common Stock and Reckson  common stock will, in effect,  have
the economic equivalent of a "stapled" investment in the Company and Reckson.

MANNER OF EFFECTING THE DISTRIBUTION

     It is expected that the date of the Distribution will be June 11, 1998 (the
"Distribution  Effective  Date").  At  the  time  of  the  Distribution,   share
certificates for RSI Common Stock will be delivered to the  Distribution  Agent.
Commencing on or about the date of the Distribution, the Distribution Agent will
begin mailing  account  statements  reflecting  ownership of RSI Common Stock to
holders of Reckson  Common  Stock and units of limited  partnership  interest in
Reckson  Operating  Partnership  (the  "Units")  as  of  the  Record  Date.  The
Distribution  will be made on the  basis of one  share of RSI  Common  Stock for
every 12.5 shares of Reckson  Common Stock held by Reckson  stockholders  on the
Record  Date and one share of RSI  Common  Stock for every  12.5  Units  held by
Limited  Partners on the Record Date. No  certificates  representing  fractional
shares of RSI Common Stock will be issued in connection  with the  Distribution.
In lieu of fractional  shares, the Distribution Agent will pay to any person who
would be entitled to a  fractional  share of RSI Common  Stock an amount of cash
(without interest) equal to $1.03 per share. All shares of RSI Common Stock will
be fully paid and nonassessable. See "Description of RSI Capital Stock."

     Prior  to  the  Distribution  Effective  Date,  inquiries  relating  to the
Distribution  should be directed  to the  Distribution  Agent at American  Stock
Transfer & Trust  Company,  40 Wall  Street,  New York,  New York  10005,  or by
telephone at (718) 921-8200 (telecopier (718) 234-5001)), Monday through Friday,
9:00 a.m. to 5:00 p.m. (New York City time).  After the  Distribution  Effective
Date,  inquiries  may be  directed  to the  Distribution  Agent or RSI  Investor
Relations, at 225 Broadhollow Road, Melville, New York 11747, or by telephone at
(516) 719-7400, Monday through Friday, 9:00 a.m. to 5:00 p.m.
(New York City time).

     NO HOLDER OF SHARES OF RECKSON  COMMON  STOCK OR UNITS WILL BE  REQUIRED TO
MAKE ANY  PAYMENT  FOR THE  SHARES OF RSI  COMMON  STOCK TO BE  RECEIVED  IN THE
DISTRIBUTION OR TO SURRENDER OR EXCHANGE SHARES OF RECKSON COMMON STOCK OR UNITS
OR TO TAKE ANY OTHER  ACTION IN ORDER TO RECEIVE RSI COMMON  STOCK TO WHICH SUCH
HOLDER IS ENTITLED IN THE DISTRIBUTION.

FEDERAL INCOME TAX CONSEQUENCES

     Introduction. The following is a summary of the material federal income tax
considerations  associated with the Distribution.  This discussion is based upon
the laws,  regulations  and reported  rulings and  decisions in effect as of the
date of this  Prospectus,  all of which are subject to change,  retroactively or
prospectively,  and to possibly differing interpretations.  This discussion does
not purport to deal with the federal income or other tax consequences applicable
to all investors in light of their particular investment circumstances or to all
categories  of  investors,  some  of  whom  may  be  subject  to  special  rules
(including,   for  example,   insurance  companies,   tax-exempt  organizations,
financial institutions, broker-dealers, foreign corporations and persons who are
not citizens or residents of the United States). No ruling on the federal, state
or local tax  considerations  relevant to the  operation of Reckson or RSI or to
the  Distribution  is being  requested  from the  Service  or from any other tax
authority.  Brown & Wood LLP  ("Tax  Counsel")  has  rendered  certain  opinions
discussed  herein,  which Tax Counsel  believes address the material issues with
respect to the Distribution and with respect to the  qualification of Reckson as
a REIT which are raised by the structure and currently anticipated activities of
RSI.  Such  opinion is filed as an exhibit to the  Registration  Statement.  Tax
Counsel  believes that if the Service were to challenge the  conclusions  of Tax
Counsel, such conclusions would prevail in court.  However,  opinions of counsel
are not binding on the Service or on the courts,  and no assurance  can be given
that the conclusions reached by Tax Counsel would be sustained in court.

ALL RECKSON STOCKHOLDERS AND RECKSON OPERATING  PARTNERSHIP LIMITED PARTNERS ARE
URGED TO CONSULT THEIR OWN TAX ADVISORS AS TO THE PARTICULAR TAX CONSEQUENCES OF
THE DISTRIBUTION TO THEM,  INCLUDING THE APPLICATION OF STATE, LOCAL AND FOREIGN
TAX LAWS.

     Taxation of Reckson in General.  Reckson has made an election to be treated
as a real estate investment trust under Sections 856 through 860 of the Code (as
used in this section, a "REIT"), commencing with its taxable year ended December
31, 1995.  Reckson  believes  that it was  organized  and has operated in such a
manner so as to qualify as a REIT, and Reckson intends to continue to operate in
such a manner, but no assurance can be given that it has operated in a manner so
as to  qualify,  or will  operate in a manner so as to  continue to qualify as a
REIT.

     The sections of the Code relating to qualification  and operation as a REIT
are highly technical and complex. In the opinion of Tax Counsel, commencing with
its  taxable  year ended  December  31,  1995,  Reckson  has been  organized  in
conformity with the requirements  for  qualification as a REIT, and its proposed
manner of operation will enable it to meet the requirements for qualification as
a REIT in the  future.  It must be  emphasized  that  this  opinion  is based on
various  assumptions  relating to the  organization and operation of Reckson and
Reckson  Operating  Partnership and is conditioned upon certain  representations
made by  Reckson as to  certain  relevant  factual  matters,  including  matters
related to the  organization,  expected  operation,  and  assets of Reckson  and
Reckson Operating Partnership.  Moreover, continued qualification as a REIT will
depend upon Reckson's ability to meet,  through actual annual operating results,
the distribution levels, stock ownership  requirements and various qualification
tests and other  requirements  imposed under the Code, as discussed  below.  Tax
Counsel will not review Reckson's operations.  Accordingly,  no assurance can be
given that the actual stock ownership of Reckson,  the mix of its assets, or the
results of its  operations  for any  particular  taxable  year will satisfy such
requirements.

     Tax Counsel has also addressed what Tax Counsel believes to be the material
issues with respect to the  qualification  of Reckson as a REIT which are raised
by the structure and currently anticipated activities of RSI. In particular, Tax
Counsel  has opined that  Reckson and RSI will be treated as separate  corporate
entities,  that RSI will not be treated as an agent of Reckson and that  Reckson
and RSI will not constitute stapled entities under Section 269B of the Code.

     Taxation of RSI. RSI will not seek to qualify for taxation as a real estate
investment trust. Accordingly, RSI will be taxed as a C corporation,  subject to
regular corporate income tax rates.

     Income  Recognition  by  Reckson  as a Result of the  Distribution.  On the
Distribution  Effective  Date,  Reckson  will,  in the  opinion of Tax  Counsel,
recognize  gain on the  Distribution  if and to the extent that the value of the
RSI Common  Stock  distributed  by Reckson  exceeds the basis of Reckson in such
stock, which will equal Reckson Operating  Partnership's basis therein.  Because
of the factual nature of the valuation issue, Tax Counsel is unable to render an
opinion on it. Reckson will make a determination of the fair market value of the
RSI  Common  Stock  as of  the  Distribution  Effective  Date.  There  can be no
assurance,  however,  that the  Service or the courts will agree with the amount
determined  by Reckson.  The amount of gain,  if any,  will  increase  Reckson's
earnings and profits.

     Taxation  of Taxable  Domestic  Stockholders  of Reckson as a Result of the
Distribution.  The Distribution  will be treated as a distribution  whose amount
equals the value of the RSI Common  Stock  distributed  plus any cash in lieu of
fractional shares. As described above under "--Income  Recognition by Reckson as
a Result of the  Distribution,"  the amount of gain, if any, to be recognized by
Reckson as a result of the  Distribution  will increase  Reckson's  earnings and
profits.  As a result  the  Distribution  will give rise to  additional  taxable
income for Reckson stockholders to the extent of any such gain.

     Reckson  stockholders will receive a basis in RSI Common Stock equal to the
value thereof at the time of the Distribution.  A Reckson  stockholder's holding
period in the RSI Common  Stock will not  include any period  during  which such
stock was held by Reckson or Reckson Operating  Partnership.  As long as Reckson
qualifies  as a REIT  in  the  year  of the  Distribution,  the  portion  of the
Distribution  made to  Reckson's  taxable  U.S.  stockholders  out of  Reckson's
current or accumulated  earnings and profits (and not designated as capital gain
dividends)  will be taken into  account by such U.S.  stockholders  as  ordinary
income and, for corporate  stockholders,  will not be eligible for the dividends
received  deduction.  The portion of the  Distribution  in excess of current and
accumulated  earnings  and profits  allocable  to the  Distribution  will not be
taxable to a  stockholder  to the extent that such  portion  does not exceed the
adjusted basis of the stockholder's Reckson Common Stock, but rather will reduce
the  adjusted  basis of such  shares.  To the  extent  that the  portion  of the
Distribution in excess of current and accumulated earnings and profits allocable
to the Distribution exceeds the adjusted basis of a stockholder's Reckson Common
Stock, the  Distribution  will be included in income as capital gain (taxable at
the short-term, mid-term or long-term rates depending on the period of time that
the stockholder has held the shares)  assuming the shares are a capital asset in
the hands of the stockholder.

     To the extent that Reckson  designates a portion of the  Distribution  as a
capital gain dividend,  such portion will be taxable to Reckson  stockholders as
gain from the sale of a  capital  asset  held for more  than one  year,  without
regard to the  period  for which the  stockholder  has held its  Reckson  Common
Stock. U.S.  stockholders  that are corporations  may,  however,  be required to
treat up to 20% of certain capital gain dividends as ordinary income.

     Preferred Rights Plan. Based on a published ruling of the Service, since at
the time of the adoption of the Preferred Rights Plan the exercise of the Rights
at any time will  likely be both  remote and  speculative,  the  adoption of the
Preferred  Rights  Plan  should  not  constitute  the  distribution  of stock or
property by RSI to its  stockholders or an exchange of property or stock by such
stockholders and, therefore, should not result in any income tax consequences to
the holders of the RSI Common Stock.

     Taxation  of  Tax-Exempt  Stockholders  of  Reckson  as  a  Result  of  the
Distribution.  Most  tax-exempt  employees'  pension  trusts are not  subject to
federal income tax except to the extent of their receipt of "unrelated  business
taxable  income"  as  defined  in  Section  512(a)  of the  Code  ("UBTI").  The
Distribution to a stockholder that is a tax-exempt  entity should not constitute
UBTI,  provided that the tax-exempt  entity has not financed the  acquisition of
its Reckson Common Shares with "acquisition  indebtedness" within the meaning of
the Code and the Reckson  Common Shares are not  otherwise  used in an unrelated
trade or business of the tax-exempt entity. In addition,  certain pension trusts
that own more than 10% of a  "pension-held  REIT"  must  report a portion of the
dividends  that they receive from such a REIT as UBTI.  Reckson has not been and
does not expect to be treated as a pension-held REIT for purposes of this rule.

     Taxation   of  Foreign   Stockholders   of  Reckson  as  a  Result  of  the
Distribution.  The rules  governing  United States  federal  income  taxation of
nonresident alien individuals,  foreign  corporations,  foreign partnerships and
other foreign stockholders (collectively,  "Non-U.S. Stockholders") are complex,
and no attempt will be made in this Prospectus to provide more than a summary of
such rules. Non-U.S.  Stockholders should consult with their own tax advisors to
determine  the impact of  federal,  state and local tax laws with  regard to the
Distribution,  including any reporting requirements.  In general, as is the case
with domestic taxable  stockholders of Reckson, the Distribution is treated as a
distribution  whose amount equals the value of the RSI Common Stock  distributed
plus  any cash in lieu of  fractional  shares,  and  Reckson  stockholders  will
receive a basis in RSI Common  Stock equal to the fair market  value  thereof at
the time of the Distribution.

     The  Distribution  will be treated as an  ordinary  income  dividend to the
extent that it is made out of current and  accumulated  earnings  and profits of
Reckson and is neither  attributable to gain from sale or exchange by Reckson of
United  States real property  interests  nor  designated by Reckson as a capital
gain  dividend.  The  portion  of the  Distribution  that will be  treated as an
ordinary income  dividend  ordinarily will be subject to a withholding tax equal
to 30% of the gross amount  thereof,  unless an applicable tax treaty reduces or
eliminates that tax.  Reckson expects to withhold U.S. income tax at the rate of
30% on the  gross  amount of the  Distribution  made to a  Non-U.S.  Stockholder
unless (i) a lower treaty rate applies and the  Non-U.S.  Stockholder  has filed
the required IRS Form 1001 with Reckson or (ii) the Non-U.S.  Stockholder  files
an IRS Form 4224 with Reckson  claiming  that the  distribution  is  effectively
connected with the Non-U.S.  Stockholder's  conduct of a U.S. trade or business.
The  portion of the  Distribution  that is in excess of  Reckson's  current  and
accumulated  earnings and profits  allocable to the Distribution will be subject
to a 10% withholding requirement but will not be taxable to a stockholder to the
extent that such excess does not exceed the adjusted basis of the  stockholder's
Reckson Common Shares, but rather will reduce the adjusted basis of such shares.
To the extent  that the  portion of the  Distributions  in excess of current and
accumulated  earnings  and profits  allocable  to the  Distribution  exceeds the
adjusted basis of a Non-U.S.  Stockholder's  shares,  the Distribution will give
rise to tax liability if the Non-U.S.  Stockholder would otherwise be subject to
tax on any gain from the sale or disposition of the Reckson Common Shares.

     Provided  that  Reckson is a  "domestically  controlled  REIT" for  federal
income tax purposes, a Non-U.S. Stockholder would be subject to taxation on gain
from the sale or disposition of Reckson Common Shares only if (i) the investment
in the Reckson  Common  Shares were treated as  effectively  connected  with the
Non-U.S.  Stockholder's  U.S.  trade or  business,  in which  case the  Non-U.S.
Stockholder  would be subject to the same  treatment as U.S.  stockholders  with
respect to such gain, or (ii) the Non-U.S.  Stockholder were a nonresident alien
individual  who was present in the United States for 183 days or more during the
taxable year and either the  individual has a "tax home" in the United States or
the  gain is  attributable  to an  office  or  other  fixed  place  of  business
maintained by the individual in the United States,  in which case the gain would
be subject to a 30% tax. RSI believes  that Reckson is and will continue to be a
domestically controlled REIT.

     As Reckson will not be able to determine, at the time that the Distribution
is made, the portion of the Distribution,  if any, that will be in excess of the
current and accumulated earnings and profits allocable to the Distribution,  the
Distribution  will be subject to withholding  as though the entire  Distribution
(apart from any portion  designated as a capital gain dividend) were an ordinary
income  dividend.  However,  a  Non-U.S.  Stockholder  may seek a refund of such
amounts from the Service if it is subsequently  determined that a portion of the
Distribution  was,  in fact,  in excess of  Reckson's  current  and  accumulated
earnings and profits allocable to the Distribution.

     Management  believes  that the RSI  Common  Stock may  constitute  a United
States real property interest.  However, because management anticipates that any
gain to be  recognized  by  Reckson  as a  result  of the  Distribution  will be
nominal,  as described above under "--Income  Recognition by Reckson as a Result
of the Distribution,"  management does not anticipate that a significant portion
of the Distribution will be treated as attributable to gain upon the disposition
of United  States real property  interests.  To the extent that a portion of the
Distribution  were to be treated as attributable to gain upon the disposition of
a United States real property interest, a non-U.S.  Stockholder would be subject
to tax on such  portion  as though it were gain that was  effectively  connected
with a United  States  trade or business  of such  Non-U.S.  Stockholder.  Thus,
Non-U.S.  Stockholders would be taxed on such portion of the Distribution at the
normal capital gain rates applicable to U.S.  stockholders.  Reckson is required
under applicable  Treasury  Regulations to withhold 35% of any distribution to a
Non-U.S.  Stockholder  that could be  designated  by  Reckson as a capital  gain
dividend.   The  amount  so  withheld  is   creditable   against  the   Non-U.S.
Stockholder's U.S. tax liability.

     Amounts required to be withheld from payments to Non-U.S. Stockholders will
be collected by converting a portion of the Common Stock to be distributed  into
cash.

     Taxation of Limited Partners of Reckson  Operating  Partnership as a Result
of the  Distribution.  The Distribution will generally result in the recognition
of gain by a Limited Partner of the Operating Partnership to the extent that the
sum of the value of the RSI  Common  Stock  plus any cash in lieu of  fractional
shares  received by him  exceeds his basis in his Units.  The basis of a Limited
Partner in the RSI Common Stock he receives will generally  equal such value and
the  holding  period of a Limited  Partner in the RSI Common  Stock he  receives
should  include  the  period  that the RSI stock was held by  Reckson  Operating
Partnership.  However,  a Limited  Partner who has not  contributed  appreciated
property  to the  Operating  Partnership,  or who  has  contributed  appreciated
property  where the excess of the value of such  property  over its basis at the
time of the contribution (the  "Precontribution  Gain") was less than the excess
of the value of the RSI Common  Stock he received in the  Distribution  over the
Operating Partnership's basis in such stock immediately before the Distribution,
will not recognize gain on the  Distribution in the full amount described above.
Such a Limited  Partner will  generally  recognize gain in an amount not greater
than the sum of (i) the excess of (x) the Operating  Partnership's  basis in the
RSI Common Stock  received by him plus the amount of any cash received by him in
lieu of fractional shares over (y) his basis in his Units and (ii) the amount of
taxable gain that would have been  allocated to him as  Precontribution  Gain if
the Operating Partnership would have sold, in a taxable transaction prior to the
Distribution,  all of the property that he had contributed to it. Such a Limited
Partner's  basis in the RSI Common Stock  received in the  Distribution  will be
equal to not  less  than the sum of the  Operating  Partnership's  basis in such
stock  immediately  before  the  Distribution  plus any gain  recognized  by the
Limited Partner upon the Distribution.

LISTING AND TRADING OF RSI COMMON STOCK

     There is  currently  no  public  market  for RSI  Common  Stock and none is
expected to develop prior to the termination of the Rights  Offering.  Shares of
RSI Common Stock have not been  approved for listing on any national  securities
exchange or for quotation on any quotation system, and there can be no assurance
that such shares will be so approved or quoted.  There can be no assurance as to
the  prices  at  which  trading  in  RSI  Common  Stock  will  occur  after  the
Distribution.  Until RSI Common Stock is fully distributed,  the Rights Offering
terminates  and if and when a regular  trading  market  develops,  the prices at
which trading in such stock occurs may fluctuate significantly.  There can be no
assurance that a regular  trading market in RSI Common Stock will develop or, if
a public market develops, will be sustained or provide liquidity.

     The prices at which RSI  Common  Stock  trades  will be  determined  by the
marketplace and may be influenced by many factors,  including, among others, the
performance and prospects of RSI and its affiliates,  the depth and liquidity of
the market for RSI Common Stock,  investor  perception of RSI and its affiliates
and of the sectors in which they  operate and  economic  conditions  in general,
RSI's dividend policy,  and general  financial and other market  conditions.  In
addition,   financial   markets  have  experienced   extreme  price  and  volume
fluctuations  that have  affected the market  price of many stocks and that,  at
times,  could be  viewed  as  unrelated  or  disproportionate  to the  operating
performance of such companies.  Such  fluctuations  have also affected the share
prices of many newly  public  issuers.  Such  volatility  and other  factors may
materially adversely affect the market price of RSI Common Stock.

     At  the  time  of  the  Distribution,   RSI  will  have  approximately  455
stockholders of record,  based on the number of record holders of Reckson Common
Stock and the number of Limited  Partners on the Record Date. The Transfer Agent
and Registrar for the RSI Common Stock will be American  Stock  Transfer & Trust
Company.

SHARES AVAILABLE FOR FUTURE SALE

     RSI Common Stock issued in the Distribution and the Rights Offering will be
freely transferable, except for securities received by persons who may be deemed
to be "affiliates" of RSI under the Securities Act. Persons who may be deemed to
be affiliates of RSI after the  Distribution  generally  include  individuals or
entities that control,  are controlled by, or are under common control with, RSI
and may include  certain  officers  and  directors  of RSI as well as  principal
stockholders of RSI. Persons who are affiliates of RSI will be permitted to sell
their  shares of RSI Common  Stock only  pursuant to an  effective  registration
statement  under  the  Securities  Act or an  exemption  from  the  registration
requirements  of  the  Securities  Act.  RSI  has  granted  certain  demand  and
"piggyback"  registration rights to Donald J. Rechler, Scott H. Rechler, Michael
Maturo,  Roger  Rechler,  Mitchell D. Rechler and Gregg M. Rechler in respect of
shares of RSI Common Stock received by them in the  Distribution  and the Rights
Offering  or owned by them  through  Lightpost  LLC.  RSI is not able to predict
whether   substantial   amounts  of  RSI  Common  Stock   currently  not  freely
transferable will be sold in the open market following the Distribution. Sale of
substantial  amounts of RSI Common Stock in the public market, or the perception
that such sales might  occur,  could  adversely  affect the market  price of RSI
Common Stock.

                             THE RIGHTS OFFERING

PURPOSE

     RSI has  determined to proceed with the Rights  Offering as a means for RSI
to (i) fund certain  organizational  and start-up  costs  (estimated  to be $1.5
million) and  anticipated  short-term  losses of the  Company,  (ii) provide RSI
sufficient  initial equity  capital in order to pursue its business  objectives,
and (iii) provide  capital  towards  meeting  minimum  capital  requirements  to
commence trading in the future on an organized  trading system.  There can be no
assurance  that  the  Rights  Offering  will  be  successful  or,  even if it is
successful, that it will enable the Company to achieve the foregoing purposes.

     Prior to the Distribution and the Rights Offering, there has been no public
market for the RSI Common Stock or the Subscription  Rights, and there can be no
assurance  that a public market for the RSI Common Stock will develop  following
completion  of the  Rights  Offering.  Since  the  Subscription  Rights  are not
transferable, no public market will develop for the Subscription Rights.

     Immediately after the Distribution, RSI will grant to Holders of RSI Common
Stock  received  in the  Distribution  Subscription  Rights to purchase up to an
aggregate of approximately 20,557,130 shares of RSI Common Stock.

     Each Holder  will  receive  one  Subscription  Right for every share of RSI
Common Stock received in the Distribution.  Each Subscription Right will entitle
the  Holder to  purchase  one share of RSI Common  Stock at a purchase  price of
$1.03 per share and, at the election of such Holder, four additional shares (but
not less than four  additional  shares) at a purchase  price of $1.03 per share.
The Exercise Price was determined based upon the fair market value of a share of
RSI  Common  Stock,  which was  determined  to be its book  value.  Holders  may
exercise their Subscription Rights in respect of one share or five shares of RSI
Common  Stock that they are entitled to purchase  pursuant to each  Subscription
Right.  Holders will not be  permitted to purchase  more than one share and less
than five shares in respect of a Subscription Right.

     At the time of the  Distribution,  there  will be  approximately  4,111,426
shares of RSI Common Stock,  based on the  outstanding  shares of Reckson Common
Stock  and  Units  of  Reckson  Operating  Partnership  as of the  Record  Date.
Accordingly,  a total  of  4,111,426  Subscription  Rights  with  respect  to an
aggregate of 20,557,130  shares of RSI Common Stock will be issued in the Rights
Offering.

EXERCISE PRIVILEGE

     Each  Subscription  Right will  entitle  the Holder  thereof to receive one
share of RSI Common  Stock upon the payment of the  Exercise  Price of $1.03 per
share and four  additional  shares of RSI  Common  Stock (but not less than four
additional  shares)  upon  the  payment  of  $1.03  per  share,  subject  to the
restrictions described herein (the "Exercise Privilege").

NO FRACTIONAL RIGHTS

     No fractional Subscription Rights will be issued in the Rights Offering.

EXPIRATION DATE

     The Rights  Offering  will  terminate,  and the  Subscription  Rights  will
expire,  at 5:00 p.m., New York City time, on June 29, 1998,  unless extended by
the Company (the  "Expiration  Date").  After the Expiration  Date,  unexercised
Subscription  Rights  will be null and void,  subject to the  provisions  of the
Standby Agreement.

NON-TRANSFERABILITY OF SUBSCRIPTION RIGHTS

     The Subscription  Rights are not  transferable by the Holders thereof,  and
may only be exercised on or prior to the Expiration Date by the Holders thereof.

METHOD OF EXERCISING SUBSCRIPTION RIGHTS

     Subscription Rights may be exercised by completing and signing the relevant
information  appearing on the back of each Subscription Rights certificate.  The
completed and signed certificate, accompanied by payment in full of the Exercise
Price for all shares for which the Exercise  Privilege has been exercised,  must
be delivered by hand or sent by mail to American  Stock Transfer & Trust Company
(the "Rights Agent"),  and must be received by the Rights Agent on or before the
Expiration  Date.  The  Company  will not be  obligated  to honor any  purported
exercise  of  Subscription  Rights  received  by  the  Rights  Agent  after  the
Expiration Date, regardless of when the documents relating to such exercise were
sent.

     The  Company  recommends,  for  the  Holders'  protection,  that  exercised
Subscription  Rights,  if applicable,  be delivered to the Rights Agent by hand,
overnight  or express mail  courier,  or, if mailed,  by  registered  mail.  The
Subscription Rights certificate and Exercise Price should be mailed or delivered
to the Rights Agent as follows:

         By First Class Mail, Hand or Overnight/Express Mail Courier:

                  American Stock Transfer & Trust Company
                  40 Wall Street, 46th Floor
                  New York, New York  10005
                  (718) 921-8200

Payment of the  Exercise  Price must be made in U.S.  dollars by cash,  check or
money order payable to "American Stock Transfer & Trust Company." American Stock
Transfer  & Trust  Company  will  serve as the  escrow  agent of the RSI  Escrow
Account.

     A Holder of Subscription  Rights who purchases less than all the RSI Common
Stock represented by the related  Subscription  Rights  certificate will receive
from the Rights Agent a new  Subscription  Rights  certificate  representing the
balance of the unexercised  Subscription  Rights,  to the extent that the Rights
Agent  is able  to  reissue  a  Subscription  Rights  certificate  prior  to the
Expiration Date.

     Certificates  representing the RSI Common Stock purchased by exercising the
Exercise  Privilege will be issued as soon as  practicable  after the Expiration
Date.  All funds  received by the Rights Agent in payment of the Exercise  Price
will be retained in escrow by the Escrow  Agent and will not be delivered to the
Company until the certificates representing RSI Common Stock have been issued.

     Record  holders of shares of Reckson  Common Stock who hold such shares for
the account of others (e.g.,  brokers or depositories for  securities),  and who
thus receive  shares of RSI Common Stock in the  Distribution  and  Subscription
Rights  certificates  representing  Subscription  Rights for the account of more
than one beneficial owner,  should provide such beneficial owners with copies of
this Prospectus and should  ascertain and execute on their behalf the intentions
of such beneficial owners as to the exercise of such Subscription Rights.

     All questions as to the validity,  form,  eligibility  (including  times of
receipt and beneficial  ownership) and acceptance of subscription  forms and the
Exercise Price will be determined by the Company,  whose  determination  will be
final and binding. Once made, subscriptions are irrevocable, and no alternative,
conditional or contingent  subscriptions will be accepted.  The Company reserves
the absolute right to reject any or all purchases not properly  submitted or the
acceptance  of which  would,  in the opinion of its counsel,  be  unlawful.  The
Company also reserves the right to waive any  irregularities (or conditions) and
its  interpretations  of the terms (and conditions) of the Rights Offering shall
be final and binding.  Any  irregularities  in connection with purchases must be
cured within five  business days of the giving of notice of defect by the Rights
Agent, but not later than the Expiration Date, unless waived by the Company. The
Company  and the  Rights  Agent are not under any duty to give  notification  of
defects in such  subscriptions  and will not have any  liability  for failure to
give such  notifications.  Exercises  will not be deemed to have been made until
such  irregularities  have been cured or waived,  and rejected exercises and the
Exercise Price paid therefor, without interest, will be returned promptly by the
Rights Agent to the appropriate holders of the Subscription Rights.

STANDBY AGREEMENT

     RSI and the Standby  Purchaser  have  entered  into the  Standby  Agreement
pursuant  to which the Standby  Purchaser  has agreed to  purchase,  and RSI has
agreed to sell,  any and all shares of RSI Common  Stock that are the subject of
Subscription  Rights in the  Rights  Offering  but are not  subscribed  for (the
"Standby  Commitment  Shares") on the  Expiration  Date at an Exercise  Price of
$1.03 per share.

     The Company has entered into the Standby  Agreement  to provide  additional
assurance  that the  Company  would,  with the  sale of the  Standby  Commitment
Shares,  sell all of the  shares of RSI  Common  Stock  that are the  subject of
Subscription  Rights in the  Rights  Offering  and  thereby  achieve  its stated
purposes.

FEDERAL INCOME TAX CONSEQUENCES

     The  following  summary of the  material  federal  income tax  consequences
affecting  Holders  of RSI Common  Stock  receiving  Subscription  Rights in the
Rights Offering under the Code is based upon current law:

     Distribution  of  Subscription  Rights  to  Holders  of RSI  Common  Stock.
Pursuant  to Section  305(a) of the Code,  holders of RSI Common  Stock will not
recognize taxable income in connection with the distribution of the Subscription
Rights.

     Basis and Holding  Period of  Subscription  Rights.  If either (i) the fair
market value of the  Subscription  Rights on the date of the Distribution is 15%
or more of the fair  market  value (on such date) of the RSI  Common  Stock with
respect to which the Subscription  Rights are received,  or (ii) a Rights Holder
elects,  in its  federal  income tax return  for the  taxable  year in which the
Subscription  Rights are  received,  to  allocate  part of the basis of such RSI
Common  Stock to the  Subscription  Rights,  then  upon  exercise  of any of the
Subscription  Rights, the Rights Holder's basis in such RSI Common Stock will be
allocated between such RSI Common Stock and the Subscription Rights exercised in
proportion to the fair market values of each on the date the Subscription Rights
are  issued.  If neither of the  foregoing  applies,  the basis of  Subscription
Rights  received by a holder of RSI Common Stock will be zero. In any event,  no
allocation of basis will be made to the Subscription  Rights if the Subscription
Rights are not exercised (e.g., if the Subscription Rights expire unexercised).

     Lapse of Subscription  Rights.  Upon the lapse of any  Subscription  Rights
received by Rights  Holders,  such Rights Holders will not recognize any gain or
loss and, as indicated above, no allocation of basis in such Rights Holders' RSI
Common Stock will be made to the Subscription Rights.

     Exercise of  Subscription  Rights;  Basis and Holding  Period of the Common
Stock Acquired Through  Exercise.  Rights Holders will not recognize any gain or
loss upon the exercise of Subscription Rights. The basis of the RSI Common Stock
acquired  upon the exercise of  Subscription  Rights will be equal to the sum of
the Exercise  Price therefor and the Rights  Holder's basis in the  Subscription
Rights  exercised.  The holding period for the RSI Common Stock acquired through
the exercise of Subscription  Rights will begin on the day following the date on
which the Subscription Rights are exercised.

USE OF PROCEEDS

     The net proceeds from the Rights Offering are estimated to be approximately
$21.1 million (the "Net Proceeds").  The Company intends to use the Net Proceeds
to acquire  interests  in operating  companies  providing  Commercial  Services,
including the funding of a portion of its $6.5 million commitment to OnSite, and
to fund  investments in RSVP. To the extent not utilized for the foregoing,  the
Net  Proceeds  will be used by the  Company  for  working  capital  and  general
corporate purposes, including the funding of certain organizational and start-up
costs (estimated to be $1.5 million) and short-term losses.

                               DIVIDEND POLICY

     Following  the  Distribution,  RSI  intends to use its  available  funds to
pursue investment and business opportunities and, therefore, does not anticipate
the payment of any cash dividends on RSI Common Stock in the foreseeable future.
The  declaration of dividends will be subject to the discretion of the RSI Board
of  Directors.  In  addition,  payment of  dividends on RSI Common Stock will be
prohibited  under  the  Credit  Facilities  to be  provided  to RSI  by  Reckson
Operating Partnership until all amounts outstanding thereunder are paid in full,
and will also be  subject  to such  limitations  as may be  imposed by any other
credit  facilities or debt  securities that RSI may obtain or issue, as the case
may be, from time to time.

                           SELECTED FINANCIAL DATA

         The  selected  financial  information  set forth below has been derived
from the historical  financial statements of Reckson Service Industries Inc. The
financial  information  for the period from July 15, 1997 (date of inception) to
December  31,  1997 is not  necessarily  indicative  of results  for  subsequent
periods or the full year. This selected financial  information should be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and  Results  of  Operations"  of  Reckson  Service  Industries,  Inc.  and  the
historical  financial  statements  and related notes thereto of Reckson  Service
Industries, Inc. contained herein.


                                                                 PERIOD FROM
                                                                JULY 15, 1997
                                                                   THROUGH
                                                               DECEMBER 31, 1997
                                                               -----------------

OPERATIONS SUMMARY:

         Equity in earnings of RO Partners Management, LLC        $   245,593
         Equity in (loss) of ACLC                                     (22,156)
         Total revenues                                               253,820
         Corporate operating expenses                                 479,113
         Net loss                                                 $  (257,887)

FINANCIAL POSITION:
         Investment in RO Partners Management, LLC                $ 3,868,093
         Investment in ACLC                                         1,652,165
         Loan receivable                                              325,000
         Organization and pre-acquisition costs                       681,694
         Total assets                                               7,519,695
         Loans payable to affiliates                                3,177,857
         Total liabilities                                          3,297,241
         Shareholders' equity                                       4,222,454




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

     The following  discussion  should be read in conjunction  with the "Summary
Condensed Pro Forma Financial  Information,"  "Selected  Financial Data" and the
financial statements appearing elsewhere in this Prospectus.

     This  discussion  is  based  on an  analysis  of the  historical  financial
statements  of RSI  and the  pro  forma  financial  statements  of RSI.  The RSI
historical   financial  statements  include  RSI's  investment  in  RO  Partners
Management,  LLC, which is the general  partner of the  predecessor to RSVP. The
RSI pro  forma  financial  statements  include  the  pro  forma  effects  of the
acquisition of interests in Dobie Center, ACLC and Reckson Executive Centers LLC
which are  accounted  for under the  equity  method of  accounting  and  working
capital convertible loans to OnSite.

     RSI was formed on July 15,  1997,  to  identify  and acquire  interests  in
operating  companies  that engage in businesses  that provide  certain  services
primarily  directed towards  occupants of office,  industrial and other property
types and to invest in and manage a real estate venture capital fund. On June 4,
1997,  the Company  formed and acquired a 331/3% equity  interest in RO Partners
Management  LLC  ("RO").  RO is  the  general  partner  of  Reckson  Opportunity
Partners,  L.P.  ("Opportunity  Partners"),  predecessor  to RSVP.  The Company,
through  a  subsidiary,  acts as the  managing  member  of RSVP  and  PWRES is a
nonmanaging  member.  RSVP was formed on  January  23,  1998,  to succeed to the
operating  activities of  Opportunity  Partners.  On July 15, 1997,  the Company
invested  approximately  $3.62 million in RO, which then acquired a 70% interest
in Dobie Center, a 27-story  off-campus student housing project located directly
opposite the campus of the  University of Texas at Austin.  On October 17, 1997,
the Company invested approximately $1.51 million to acquire a 331/3% interest in
RFG Capital Management Partners,  L.P. ("RFG Capital"),  which acquired a 76.09%
interest in ACLC, a student housing  enterprise  which develops,  constructs and
acquires on- and off-campus student housing projects.

     RSI financed the acquisitions of its indirect interests in Dobie Center and
ACLC with proceeds  from initial  capital  contributions  and loans from Reckson
Operating  Partnership.  RSI anticipates  financing certain  short-term  working
capital requirements of OnSite with working capital loans from Reckson Operating
Partnership.  In addition, RSI is commencing the Rights Offering and anticipates
making  borrowings  under the Credit  Facilities  for  purposes  of meeting  its
investment  commitment  to RSVP,  making  additional  investments  and providing
working capital for operations (see "Liquidity and Capital Resources").

RESULTS OF OPERATIONS

     For the period from July 15, 1997  (commencement of operations) to December
31, 1997 the Company reported total revenues of $253,820. Total revenues include
(i) equity in earnings of RO of $245,593 and substantially represent RO's 331/3%
interest in a joint venture that owns a 70% interest in Dobie Center (i.e.,  for
the period July 15, 1997 through  December 31, 1997, Dobie Center reported total
revenues of $4.4 million, operating income of $2.1 million and net income of $.8
million),  (ii)  equity in loss of ACLC of $22,156  (i.e.,  for the period  from
October 17, 1997 (date of Company's  investment)  through December 31, 1997 ACLC
reported total revenues of $1.5 million,  operating  income of $.6 million and a
net loss of $87,354) and (iii) interest income of $30,383 relating to loans made
to certain  affiliates.  The Company also reported total  operating  expenses of
$479,113 which substantially  represents payroll and office costs. The following
represents  summarized  historical  operations  of Dobie Center and ACLC for the
year ended December 31, 1997 and for the period from the investment  acquisition
date through December 31, 1997.


<TABLE>

<CAPTION>

                                                                            For the Period from           For the Period
                                                                               July 15, 1997              from October 17,
                                           Year Ended                             through                   1997 through
Description                            December 31, 1997                     December 31, 1997           December 31, 1997
- -----------                            -----------------                     -----------------           -----------------
                                 Dobie                                             Dobie
                                 Center                   ACLC                     Center                       ACLC
                                 ------                   ----                     ------                       ----
<S>                              <C>                  <C>                              <C>                        <C>
Total Revenues                   $9,276,908           $5,414,054                       $4,395,907                 $1,484,654
Total Operating                   5,050,591            2,925,395                        2,280,857                    867,252
Expenses
Operating Income                  4,226,317            2,488,659                        2,115,050                    617,402
Non-operating                     2,795,934            2,000,213                        1,337,506                    704,756
                                  ---------           ----------                        ---------                  ---------
Expenses
Net Income                       $1,430,383           $  488,446                       $  777,456                  ($87,354)
                                 ==========           ==========                       ==========                 ==========
Company's share                      --                   --                           $  181,406                  ($22,156)
                                 ==========              ====                          ==========                 ==========
</TABLE>


LIQUIDITY AND CAPITAL RESOURCES

     In  connection  with  the  formation  and  capitalization  of RSI,  Reckson
Operating Partnership  contributed $4,256,324 to RSI for a 95% non-voting equity
interest.  Simultaneously,  certain officers of Reckson contributed  $224,017 of
notes to RSI in  exchange  for a 5% voting  equity  interest,  which  notes were
subsequently  paid off.  RSI will rely  primarily  on funds raised in the Rights
Offering  and on  Reckson  through  borrowings  under the RSI  Facility  for the
financing of RSI's operations.

     RSI  will  commence  the  Rights  Offering  as a  means  for  RSI to  raise
sufficient  capital to (i) fund certain  organizational  and start-up  costs and
fund anticipated  short-term  operating losses of the Company,  (ii) provide RSI
sufficient  initial equity  capital in order to pursue its business  objectives,
and (iii) provide  capital  towards  meeting  minimum  capital  requirements  to
commence trading in the future on an organized trading system.

     RSI  expects  to  establish  the  RSI  Facility   with  Reckson   Operating
Partnership  in the amount of $100 million for RSI's service  sector  operations
and other general corporate purposes. In addition, Reckson Operating Partnership
has approved the funding of  investments  of up to $100 million with or in RSVP,
through (i) loans for the funding of RSVP investments prior to the Distribution,
(ii) RSVP-controlled joint venture REIT-Qualified Investments, or (iii) advances
made to RSI subsequent to the Distribution under the RSVP-ROP Facility. Advances
under the  RSVP-ROP  Facility  in excess of $25 million in respect of any single
platform  will be subject to approval by  Reckson's  board of  directors,  while
advances  under the RSI  Facility  in excess of $10  million  in  respect of any
single investment in Commercial Services, as well as advances for investments in
opportunities  in  non-Commercial  Services,  will be  subject  to  approval  by
Reckson's board of directors,  or a committee  thereof.  It is expected that the
Credit  Facilities  will each have a term of five years and advances  thereunder
will be recourse obligations of RSI. Interest will accrue on advances made under
the Credit  Facilities at a rate equal to the greater of (i) the prime rate plus
2% and (ii) 12% per annum,  with the rate referred to in clause (ii)  increasing
annually at a rate of 4% of the prior year's rate.  Prior to maturity,  interest
will be  payable  quarterly  but only to the  extent  of net cash flow and on an
interest-only basis and will be prepayable without penalty at the option of RSI.
As long as there are outstanding advances under the Credit Facilities,  RSI will
be  prohibited  from paying  dividends on any shares of its capital  stock.  The
Credit  Facilities  will be subject to certain other covenants and will prohibit
advances  thereunder to the extent such advances could, in the  determination of
Reckson,  endanger  Reckson's status as a REIT.  Additional  indebtedness may be
incurred by subsidiaries of RSI.

     Additionally,  RSVP has obtained the PaineWebber Equity Facility from PWRES
which  provides for the investment by PWRES of up to $200 million in RSVP in the
form of preferred equity, subject to certain conditions. Amounts available under
the  PaineWebber  Equity  Facility  will be  used  by  RSVP to make  investments
consistent with its business  objectives and to fund working capital.  Under the
terms of the PaineWebber  Equity Facility,  RSVP is subject to various covenants
and events of default and related  remedies.  Such  remedies  include  increased
control rights of PWRES over the operation of RSVP under certain  circumstances.
Advances under the PaineWebber  Equity  Facility will be partially  funded by an
investment fund that is jointly  sponsored by financier  George Soros and PWRES.
In addition, PWRES and such investment fund will receive a priority or preferred
distribution from RSVP prior to the distribution of cash to RSI.

     The Company  will use the  proceeds  from the Rights  Offering  and the RSI
Facility to support its capital  requirements,  as described  above. The Company
will use the  proceeds  from the  Rights  Offering  and  advances  under the RSI
Facility  primarily  to make  investments  in operating  companies  that provide
services  directed  towards  occupants of office,  industrial and other property
types. The Company may make additional  investments in these operating companies
to  accommodate  their  respective  growth plans.  The Company's  investments in
interests in operating  companies are  anticipated to produce net cash flow as a
result of their operating activities.  Although the level and timing of net cash
flow for each investment in the short term and long term may vary based upon the
stage of the  respective  operating  companies  growth  cycle.  The Company will
target investments in operating companies that will produce net cash flow in the
long term. Net cash flow produced by the Company's  investments will be used for
debt service under the RSI Facility and for the Company's  operating  costs. The
Company expects to meet its short term liquidity  requirements generally through
its net cash flow  produced by its  operations  along with the proceeds from the
Rights Offering and advances under the RSI Facility. The Company expects that it
will  refinance  indebtedness  under the RSI Facility at maturity or retire such
debt  through the issuance of debt  securities  or equity  securities,  although
there can be no  assurance  that the Company will be able to refinance or retire
such indebtedness.  The Company  anticipates that cash on hand, from proceeds of
the Rights Offering and net cash flows from operating activities,  together with
cash available from borrowings under the RSI Facility,  will be adequate to meet
the capital and liquidity requirements of the Company in both the short and long
term.

     The Credit  Facilities  will bear interest at the greater of the Prime Rate
plus 2% or 12%  (increasing  4% per  year,  as  described  above).  The  rate of
interest on the Credit  Facilities  will be  influenced by changes in short term
rates and is sensitive to inflation and other  economic  factors.  A significant
increase in  interest  rates may have a negative  impact on the  earnings of the
Company due to the variable interest rate under the Credit Facilities.

IMPACT OF YEAR 2000

     Some of the Company's older computer programs were written using two digits
rather than four to define the  applicable  year.  As a result,  those  computer
programs have  time-sensitive  software that recognizes a date using "00" as the
year 1900  rather  than the year  2000.  This  could  cause a system  failure or
miscalculation causing disruptions of operations, including, among other things,
a temporary  inability  to process  transactions,  send  invoices,  or engage in
similar normal business activities.

     The Company has completed an  assessment  to modify or replace  portions of
its software so that its computer systems will function properly with respect to
dates in the year 2000 and thereafter. Currently, the entire property management
system  is year  2000  compliant  and has  been  thoroughly  tested.  Since  the
Company's  accounting software is maintained and supported by a third party, the
total year 2000 project cost is estimated to be minimal.

     The project is estimated to be completed not later than September 30, 1998,
which is prior to any anticipated impact on its operating  systems.  The Company
believes that with  modifications  to existing  software and  conversions to new
software the year 2000 issue will not pose significant  operational problems for
its computer  systems.  However,  if such  modifications and conversions are not
made,  or are not  completed  timely,  the year 2000 issue could have a material
impact on the operations of the Company.

     The costs of the project and the date on which the Company believes it will
complete the year 2000  modifications  are based on management's best estimates,
which were derived utilizing  numerous  assumptions of future events,  including
the continued  availability  of certain  resources and other  factors.  However,
there can be no  guarantee  that these  estimates  will be  achieved  and actual
results could differ  materially from those  anticipated.  Specific factors that
might  cause such  material  differences  include,  but are not  limited to, the
availability and costs of personnel  trained in this area, the ability to locate
and correct all relevant computer codes, and similar uncertainties.

PRO FORMA CAPITAL RESOURCES

     RSI has entered  into a letter of intent to purchase an interest in OnSite.
Financing  for this  acquisition  is  expected  to be  provided  through  either
proceeds from the Rights Offering or a loan from Reckson  Operating  Partnership
under the RSI Facility. RSI has no other external sources of financing except as
described  above in  "Liquidity  and Capital  Resources."  RSI's ability to make
additional  investments  will  be  dependent  upon  availability  under  the RSI
Facility and the PaineWebber Equity Facility and securing  additional  financing
on adequate  terms as  required.  Recently the Clinton  administration  has made
legislative  proposals  regarding  the tax  advantages  enjoyed by  "paired"  or
"stapled" REITs. As currently proposed,  such legislative  initiatives would not
impact  the  operations  of  the  Company.  RSI  is not  aware  of any  material
unfavorable trends in either capital resources or the outlook for long-term cash
generation,  nor does it anticipate any material change in the  availability and
relative cost of such capital resources.

PRO FORMA RESULTS OF OPERATIONS

     For the year ended  December  31, 1997 on a pro forma  basis,  after giving
effect to the completion of the formation and initial capitalization of RSI, the
acquisition of the Dobie Center interest,  and the making of the working capital
loans to OnSite and the ACLC  interest,  RSI would  have  incurred a net loss of
$243,304.  This pro forma net loss reflects (i) the historical operating results
of RSI for the period from July 15, 1997 (inception) to December 31, 1997, which
includes  RSI's equity in earnings of RO Partners  Management,  LLC of $245,593,
primarily  attributable  to RSVP's  interest in Dobie  Center,  (ii) $152,329 of
equity in  earnings  related to the pro forma  results  of Dobie  Center for the
preacquisition  period, (iii) the $146,042 equity in earnings related to the pro
forma results of ACLC for the preacquisition  period,  (iv) the $9,128 equity in
loss related to the pro forma results of Reckson  Executive  Centers LLC for the
preacquisition  period,  and (v) the $132,182  interest  income related to RSI's
convertible  working  capital  loans to  OnSite.  The pro  forma  net loss  also
reflects the pro forma increase in interest  expense on borrowings  from Reckson
Operating  Partnership in connection  with the financing of the  acquisitions of
the ACLC  interest  and the  working  capital  loans to OnSite  and  incremental
corporate general and administrative expenses of $100,000.

                                   BUSINESS

OVERVIEW

     SERVICE SECTOR OPERATIONS. RSI's primary business is to create and manage a
system of  interrelated  services  to be  offered to the  marketplace  through a
centralized  infrastructure.  RSI's  growth  strategy  is to  acquire  primarily
established  businesses within each of its targeted service sectors,  and, where
appropriate,  to retain the existing  management  of such  businesses  ("Service
Platforms").  Specifically, RSI will seek opportunities for which there is broad
demand in the  Reckson  Customer  Base,  strong  entrepreneurial  management,  a
reputation  for high  quality  services  and  growth  potential.  Such  platform
investment will serve as a basis for future  acquisitions  in such sectors.  RSI
will  establish  a  platform  position  in  service  sectors  (each,  a "Service
Platform") that present significant opportunities to provide Commercial Services
to the Reckson  Customer Base and other third  parties.  Currently,  the Reckson
Customer  Base  retains  third  parties  to  provide  many  services  for  their
day-to-day  operations.  Of these services,  the Company may seek to provide the
Reckson  Customer  Base  with  telecommunications,  document  storage,  document
reproduction  and  logistics  services  (i.e.,  inventory  services,   messenger
services and delivery services), as well as with other services that the Company
determines may be utilized by the Reckson Customer Base. RSI will seek growth in
each Service  Platform by (i) accessing  the Reckson  Customer Base as an anchor
for growth  opportunities  in Reckson's  markets,  (ii) integrating each Service
Platform  into RSI's  centralized  infrastructure  and (iii)  acquiring  similar
businesses or making additional investments within such Service Platform.

     Management  believes that there are  significant  opportunities  to provide
Commercial  Services to the Reckson  Customer  Base and third  parties  that are
currently  provided by third parties in a more limited and fragmented  manner or
not provided at all. The opportunities  that the Company may determine to pursue
include   telecommunications,   document  storage,   document  reproduction  and
logistics  services.  Management  also  believes  that  RSI  will  benefit  from
Reckson's  relationships  with its tenants  and from  Reckson's  reputation  for
providing high quality service to its tenants. RSI will offer to the marketplace
Commercial  Services at a uniformly high quality level and on competitive market
terms which RSI shall  facilitate  through its  centralized  infrastructure.  In
support of this  arrangement,  the  Intercompany  Agreement will require Reckson
Operating  Partnership  to  provide  RSI with a right of  first  opportunity  in
respect of Commercial  Service  opportunities that it develops or that otherwise
become  available to it, as well as to provide RSI with access to its tenants so
that RSI may offer  Commercial  Services  directly  to such  tenants;  provided,
however,  that RSI must offer to provide  such  Commercial  Services  to Reckson
Operating  Partnership at market rates and on terms and conditions as attractive
as the best available for comparable  services in the market or those offered by
RSI to third parties.  Such market rates and terms will be determined based upon
a review of the  services  provided  by  competitors  in the  markets.  RSI will
provide this  information to Reckson  Operating  Partnership in connection  with
Reckson Operating  Partnership's review of whether to retain RSI to perform such
services.

     REAL ESTATE VENTURE CAPITAL FUND. RSI, through a subsidiary,  is a managing
member of RSVP,  a real  estate  venture  capital  fund formed to invest in real
estate and real  estate-related  operating  companies  outside of Reckson's core
office  and  industrial  focus.  RSVP's  strategy  is to  identify  and  acquire
interests in established entrepreneurial enterprises with experienced management
teams in market  sectors  which are in the early stages of their growth cycle or
offer unique  circumstances for attractive  investments as well as platforms for
future growth.  RSVP has  established a platform in the area of student  housing
and is targeting additional market sectors. RSVP has retained highly experienced
investment  professionals  who will source,  structure and execute  transactions
within  each  platform  as well as manage  the  day-to-day  operations  of RSVP,
subject to the overall management of RSI's executive officers.

     RSI's  investments  in RSVP will  occur in the  following  manner:  Reckson
Operating  Partnership  has  approved the funding of  investments  of up to $100
million with or in RSVP.  This $100 million will be invested at the early stages
of  establishing  platforms  in real estate and real  estate-related  sectors in
which  RSVP  determines  to  make   investments.   Although  RSVP  has  reviewed
opportunities in certain sectors, it has not yet determined the sectors in which
it may seek to invest,  other than the student  housing sector and those sectors
described   below   under  "-RSI   Recent   Developments"   and  "-RSVP   Recent
Developments."  Reckson  Operating  Partnership  will fund such  investments (i)
indirectly  through advances to RSI under the RSVP-ROP Facility or (ii) directly
in joint ventures with RSVP in REIT- Qualified  Investments.  Reckson  Operating
Partnership will have the option of participating in joint ventures with RSVP in
REIT-Qualified  Investments.  It is  currently  anticipated  that in most  cases
REIT-Qualified  Investments  made by RSVP will be made through joint ventures in
which Reckson Operating  Partnership provides one-third of the equity portion of
the investment and the PaineWebber  Equity Facility  provides  two-thirds of the
equity. It is currently  anticipated that in such  circumstances RSI will not be
required to make any capital contributions. RSI will not be entitled to share in
any profits in respect of Reckson  Operating  Partnership's  investment  in such
joint ventures.  Under the terms of the PaineWebber  Equity  Facility,  RSVP may
invest up to 25% of its capital  into a single  platform.  After a platform  has
reached this limit, RSVP may not make any further investment therein and Reckson
may  determine to  incorporate  that  platform  into its core  business and make
additional  investments in other  opportunities  within such platform;  any such
investments  would be in addition to the RSVP-ROP  Facility.  Reckson  Operating
Partnership and/or RSI may make investments managed by RSVP in which RSVP has no
ownership interest. It is anticipated that Reckson Operating Partnership and RSI
will pay an asset  management  fee to RSVP  Holdings  LLC equal to 1% and 0.50%,
respectively, of such investments. In addition, as further described below, RSVP
has obtained the $200 million PaineWebber Equity Facility from PWRES, which will
be partially funded by an investment fund that is jointly sponsored by financier
George  Soros and PWRES.  RSI will be  required  to comply with the terms of the
PaineWebber  Equity Facility,  including the funding  requirements and covenants
thereof. See "-Funding Sources for RSI."

     RSVP  Holdings LLC, the managing  member of RSVP,  has retained Mr. Seth B.
Lipsay and Mr. Steven H. Shepsman (the "RSVP Managing  Directors") to manage the
day-to-day  operations of RSVP,  subject to the strategic  direction of RSI. Mr.
Lipsay  previously  served as a Managing  Director  of  PaineWebber  Real Estate
Securities Inc. and Mr. Shepsman served as regional  managing partner of the E&Y
Kenneth  Leventhal  Real  Estate  Group of Ernst & Young  LLP.  Each of the RSVP
Managing  Directors has entered into an employment  agreement with RSVP Holdings
LLC which  provides  for an annual base salary of $500,000 and has a term of the
earlier of seven years or the term of RSVP,  but not less than five years.  Each
of the RSVP  Managing  Directors  has  received  from RSI a $3 million  grant of
common  stock of  Reckson  that  will vest over a  five-year  period.  New World
Realty, LLC ("New World"), an entity owned by Messrs. Lipsay and Shepsman,  acts
as a managing  member of RSVP  Holdings  LLC. The RSVP  Holdings  LLC  operating
agreement (the "Managing Member Operating  Agreement")  provides for the payment
to New World of  distributions  out of the cash flow of RSVP Holdings LLC, after
RSI and affiliated persons have received a return of their capital contributions
to RSVP investments  plus a 12% internal rate of return ("IRR") thereon,  of $15
million and, thereafter,  a share of cash flows ranging from 15% to 27.75% based
upon the IRR of RSI and affiliated  persons in respect of RSVP investments.  New
World will also be entitled to  one-half of any asset  management  fee earned by
RSVP Holdings from Reckson Operating  Partnership and RSI.  Additionally,  it is
anticipated  that New World will receive  transaction fees of up to $1 million a
year for identifying investment opportunities for RSVP.

     The Managing  Member  Operating  Agreement  provides New World with certain
rights  regarding  major  capital  decisions  of RSVP,  including  the making or
disposition of RSVP's  investments  (except for dispositions at an independently
determined fair value),  unless one of the RSVP Managing  Directors  approves of
such  decision.  The  Managing  Member  Operating  Agreement  obligates  RSI  to
contribute 100% of the capital  contributions to be made by RSVP Holdings LLC to
RSVP in an amount up to $100  million.  In the event that RSI defaults in making
its capital contributions, among other things, distributions of cash to RSI will
be  subordinated  to  certain  distributions  to New World and RSI's  management
rights will be reduced and RSI will be obligated to purchase, at the election of
New World, a portion of New World's  interest in RSVP Holdings LLC for a minimum
of $15  million.  At the  termination  of RSVP,  New  World has a right of first
refusal to purchase any RSVP investment proposed for sale.

     The foregoing is only a summary of the material  aspects of the  referenced
documents.  Copies  of  such  documents  have  been  filed  as  exhibits  to the
Registration  Statement on file with the Securities and Exchange Commission,  of
which this Prospectus is a part.

INITIAL ASSETS OF RSI

     RSI's initial  investments  are comprised of (i)  subordinated  convertible
loans made to OnSite Ventures,  L.L.C.  ("OnSite"), a company providing advanced
telecommunications  systems  and  services  within  commercial  and  residential
buildings  and/or  building  complexes,  (ii) a 9.9% equity  interest in Reckson
Executive Centers LLC, an executive office suites business operated at Reckson's
properties  that was acquired from Reckson  Operating  Partnership for $200,000,
and  an  option  to  acquire  a  majority   equity   interest   in   InterOffice
(Superholdings)  Corporation (the "Office Suites Company"), a joint venture that
owns 100% of InterOffice  (Holdings)  Corporation,  a national  executive office
suites business, and (iii) RSI's indirect interest in ACLC and Dobie Center.

     ONSITE.  In May, 1998, RSI acquired  through its  wholly-owned  subsidiary,
RSI-OSA  Holding  Inc.,  an  interest  in OnSite (in the form of a  subordinated
convertible  note),  which has been formed as a joint venture  entity to acquire
and hold 100% of the equity  interests  of OnSite  Access LLC and OnSite  Access
Local LLC  (collectively,  "OSA").  OSA is engaged in the business of installing
state-   of-the-art   telecommunications   infrastructure   in  commercial   and
residential buildings and complexes,  including wiring, cabling and transmission
equipment and providing  telecommunication,  computer and Internet services. OSA
commenced  operations in February 1997. As of the date of this  prospectus,  RSI
has made an aggregate investment of $2.125 million under the $6.5 million dollar
Subordinated  Loan Agreement and Promissory Note executed in connection with the
OnSite transaction.  The Company may fund its obligations under the Subordinated
Loan Agreement from  borrowings  under the RSI Facility or out of cash flow from
operations,   or  from  a  combination  thereof.   Until  June  19,  2000,  this
subordinated  convertible  note, in the sole discretion of RSI, may be converted
into a membership interest equal to 58.69% of the aggregate membership interests
in  OnSite  for an  aggregate  purchase  price  equal to $6.5  million  less the
aggregate  amount  previously   loaned  by  RSI  to  OnSite.   Interest  on  the
subordinated  note  accrues  at a rate of 12% and is  payable  to the  extent of
available  cash flow of OSA.  Under the  subordinated  note,  RSI also  receives
equity distributions equal to 45.19% of the aggregate  distributions as and when
distributed to the members in OnSite.  If RSI does not convert the  subordinated
convertible note during such two year period, the subordinated  convertible note
will be automatically converted into a non-convertible  subordinated note with a
term of ten years and accruing  interest at a rate of 7%. Veritech Ventures LLC,
an entity controlled by Jon L. Halpern,  a director of Reckson who is one of the
founders of OSA  ("Veritech")  contributed  all of the assets used in the OnSite
business,  including  100% of the  ownership  interest  in OSA, in return for an
interest  in OnSite.  Veritech  and  former  members  in  Veritech  own a 39.13%
interest in OnSite.

     OnSite has been formed as a Delaware limited liability company managed by a
management  committee  comprised of three  designees of RSI and two designees of
Veritech.  The Limited  Liability  Company  Agreement of OnSite (the "OnSite LLC
Agreement")  provides that certain significant  decisions (i.e.,  liquidation or
dissolution  of  OnSite,   affiliated  transactions,   the  issuance  of  equity
securities, changing the nature of the business of OnSite, the hiring of certain
executives,  incurring  indebtedness  above a specified limit, an initial public
offering  of  interests  in OnSite  and any  transaction  which  results in RSI,
Veritech  and another  member not  controlling  the  business and affairs of the
Company)  by  the   management   committee   require  the  approval  of  both  a
representative of RSI and an OSA  Representative.  The OnSite LLC Agreement also
provides RSI and Veritech with  buy/sell  rights in the event of a deadlock with
respect to a significant  decision. In accordance with the OnSite LLC Agreement,
Veritech will have the right,  but not the obligation,  to purchase all of RSI's
interest  if (i) RSI  authorizes  the  dissolution  of OnSite any time after its
initial capital  contribution  has been spent or (ii) OnSite does not within the
first two years of its  operations  spend  RSI's  capital  contribution  of $6.5
million  for the  wiring of  buildings  or  building  complexes,  provided  that
Veritech  proposed  transactions  in  accordance  with the OnSite  business plan
sufficient  to expend such $6.5  million.  In addition,  Veritech  will have the
right to sell all of its membership  interest to RSI at any time after the first
two years of the joint  venture if RSI does not  consent  to an  initial  public
offering  by OnSite  proposed  by  Veritech.  RSI also will have the right for a
period  of six  months to  require  OnSite to  purchase  18.6% of the  aggregate
percentage  interest  in  OnSite  for a  purchase  price  equal  to  $2  million
commencing two years after the formation of the joint venture.  The terms of the
OnSite LLC  Agreement  provide RSI and  Veritech a right of first  refusal  with
respect  to the sale of the  other's  membership  interest,  provides  customary
"tag-along" and "drag-along" rights and contemplates the adoption of an employee
stock option or similar plan.

     Under the terms and  conditions of the OnSite LLC  Agreement,  OnSite has a
right of first opportunity to deliver or provide communication, wiring and other
related services with respect to Reckson's  office buildings and complexes.  The
cost to Reckson for such services by OnSite will be the lesser of the best price
offered  by  OnSite  to its  other  customers  and the  lowest  price  otherwise
available in the market, for a period through one year after RSI no longer holds
an interest in OnSite.

     Jon L. Halpern, a director of Reckson, beneficially owned substantially all
of the OnSite business prior to the transactions described above. Prior to RSI's
conversion of any of the subordinated  indebtedness  that it acquires in OnSite,
Mr. Halpern will continue to own substantially  all of the OnSite business.  Mr.
Halpern will own beneficially a 25.97% interest in OnSite after giving effect to
its acquisition of the OnSite  business,  assuming RSI converts its subordinated
convertible note into a 58.69% interest.

     RSI and the entity  controlled by Jon L. Halpern have also agreed to invest
an additional  $300,000 and $200,000 in OnSite Commerce and Content LLC, a newly
formed Delaware Limited  Liability Company which has been established to develop
and acquire  various  forms of  software  products,  content  and other  related
computerized   commercial   products   which  may  be  delivered   primarily  by
telecommunications  and computer equipment service providers to their respective
end users. The terms and conditions of the Limited  Liability  Company Agreement
of OnSite Commerce and Content LLC will be  substantially  similar to the OnSite
LLC Agreement.

     ONSITE  INDUSTRY.  Building  centric  communications,  the  sector in which
OnSite operates, is a newer sector of the  telecommunications  industry,  having
evolved  largely as a result of the  Telecommunications  Act of 1996. The sector
includes  those  companies   involved  in  providing  local  and   long-distance
telecommunications  and high-speed  internet access. The industry and the sector
are  regulated  on both the federal and state  level.  Competing  in this sector
requires  significant capital  expenditures for wiring and equipment.  Companies
with  access to  lower-cost  capital  have a  competitive  advantage  due to the
significant  capital  expenditures  incurred by participants in this sector. The
sector is undergoing  rapid change,  development  and  innovation.  As a result,
OnSite  and  other  participants  in its  sector  are  subject  to the  risk  of
obsolescence of their  technology.  Changes in office vacancy rates and interest
rates have an impact on the  performance  of the sector.  OnSite  (including its
predecessors) has operated in New York City, Long Island and Westchester County,
NY for two years. The New York tri-state market is a fragmented market comprised
of large,  national  firms (such as Bell  Atlantic  and  Worldcom)  and smaller,
regional companies (such as OnSite).  OnSite is one of several companies seeking
to establish a significant presence in the market.

     EXECUTIVE  OFFICE  SUITES.  RSI has obtained a 9.9%  ownership  interest in
Reckson  Executive  Centers  LLC, an  executive  office  suites  business  which
currently operates at nine of Reckson's  properties  encompassing  approximately
100,800  rentable  square  feet.  RSI  acquired  the 9.9%  interest  in  Reckson
Executive Centers LLC from Reckson Operating  Partnership for $200,000.  Reckson
Executive  Centers  LLC  provides  tenants  with  furnished  office  suites  and
immediate support services,  including secretarial  services,  telecommunication
services and conference  facilities.  In addition,  RSI is presently  seeking to
acquire  a  portion  of the  remaining  90.1%  interest  from the  owner of such
interest,  who presently manages the day-to-day  operations of Reckson Executive
Centers LLC. Such owner, Arnold Widder, also currently serves as a non-executive
officer of Reckson.

     Reckson   Executive  Centers  LLC  leases  space  at  the  related  Reckson
properties  as well as office  furniture and  equipment  from Reckson  Operating
Partnership  pursuant to five-year  leases that  provide for rental  payments to
Reckson.  Reckson  Executive  Centers LLC  effectively  subleases  such space to
tenants on a short-term basis (generally one to five years).

     RSI has also  obtained an option from  Reckson  Management  Group,  Inc., a
company in which Reckson  Operating  Partnership owns a 97% non-voting  interest
(the "Reckson Management Company"), to acquire a majority equity interest in the
Office Suites Company.  Reckson Management Company closed the acquisition of the
Office  Suites  Company  in  January  1998.  Each  of the RO  Partners  Managing
Directors  (as  defined  below) owns a minority  interest  in the Office  Suites
Company.  Jon L. Halpern owns a 22.75%  interest in the Office  Suites  Company.
RSI's  option to acquire  Reckson  Management  Company's  interest in the Office
Suites  Company has a five-year  term and is  exercisable at any time at a price
equal to Reckson Management  Company's cost in acquiring the interest (estimated
to be approximately $13.8 million),  increasing at 8% per annum from January 27,
1998 (the date on which Reckson Management Company acquired such interest in the
Office Suites Company). Management has determined that RSI will not exercise its
option to acquire  Reckson  Management  Company's  interest in the Office Suites
Company  unless  significant  due  diligence  and an  audit  of  such  company's
financial statements have been completed to its satisfaction.

     THE EXECUTIVE  OFFICE SUITES  INDUSTRY.  The executive office suite ("EOS")
business  began  approximately  35  years  ago.  There  has  been a  significant
expansion in the business during the last decade.  This growth resulted  largely
from corporate  downsizing and the development of technology which decreased the
need for employees to be present in large corporate offices.  Instead, more work
has been outsourced to consultants,  or smaller groups, who often work closer to
their homes.  A wide range of services are now offered by EOS businesses and are
only paid for on an "as-used" basis. The EOS business meets the needs of a broad
range of businesses from individual  entrepreneurs  to branch offices of Fortune
500 firms  offering  basic  telephone  and  clerical  services,  as well as more
advanced services such as  teleconferencing,  Internet access and virtual office
concepts.

     The industry combines many aspects of the real estate business - supply and
demand and  location -- with those of a service  intensive  business,  including
technology.  The  industry  is  currently  fragmented,   with  only  four  large
participants  operating  on a  national  basis,  with  many  operating  under an
affiliation, or networking basis.

RSI RECENT DEVELOPMENTS

     In  accordance  with  its  business  strategy,  RSI is  currently  pursuing
additional investment  opportunities in companies providing Commercial Services.
Included in such additional  opportunities is an additional potential investment
in the office suites sector and an investment in a logistics company.

     Important Note: Each of the following transactions is under negotiation and
is also subject to completion of due diligence and final  agreement  between the
parties.  There  can  be no  assurance  that  any of the  transactions  will  be
completed or that they will be completed on the terms described below.

     Office  Suites.  RSI has  entered  into a letter of intent  to  acquire  an
interest in a national  office  suites  company (the  "Additional  Office Suites
Company"). In connection with the letter of intent, RSI is currently negotiating
to  form a  combined  executive  office  suites  company  comprised  of  Reckson
Executive  Centers,  the Office Suites Company and the Additional  Office Suites
Company.  Such a combined  company  would  provide  RSI with an  interest  in an
executive office suites company with a total of approximately  130 suites. It is
anticipated  that RSI would  exercise  its option to acquire  the Office  Suites
Company and  contribute it to such combined  entity to the extent RSI is able to
structure such combined company on acceptable terms.

     Logistics.  RSI has  entered  into a letter  of  intent  to  acquire  a 20%
interest in a national logistics service company for approximately $3.0 million.
Under the proposed terms, RSI would have an option to purchase an additional 31%
and 19% of the company one year and two years,  respectively,  after the closing
of  the  transaction  at a  12%  premium  to  the  initial  price.  It  is  also
contemplated  that RSI  would  provide a $15  million  senior  unsecured  credit
facility. It is contemplated that if RSI does not exercise its option to acquire
an additional  31% of the company,  the other  shareholders  of the company will
have the right to  repurchase  RSI's  interest and the credit  facility  will be
repaid.  It is anticipated  that current  management will be responsible for the
day-to-day  operation  of the company and that RSI will  appoint two of the four
members of the company's board of directors,  and will have the right to appoint
an additional  member if RSI  exercises its option to acquire an additional  31%
interest in the company.

     INITIAL  INVESTMENTS OF RSVP. RSVP (the successor to Opportunity  Partners)
has acquired an indirect interest in two investments: ACLC and Dobie Center. Jon
L. Halpern, a director of Reckson,  and Martin Rabinowitz were formerly partners
of Opportunity Partners (the "Non-RSI  Partners").  Each of the Non-RSI Partners
owns a minority  interest in ACLC and Dobie Center and have  certain  rights for
additional investment in that platform. Jon L. Halpern owns a 331/3% interest in
the joint  venture  that owns 76.09% of ACLC and a 331/3%  interest in the joint
venture that owns 70% of the Dobie  Center.  The Non-RSI  Partners will not have
any involvement in the future investments and operations of RSVP.

     RSVP has acquired a 331/3%  interest in a joint  venture that owns a 76.09%
interest in American  Campus  Lifestyles  Companies,  LLC,  ("ACLC"),  a student
housing  enterprise  which  develops,  constructs,  manages and acquires on- and
offcampus  student  housing  projects,  for $1.51 million in cash. RSVP acquired
such interest from the Company, which had acquired the interest from RFG Capital
which acquired such interest in October 1997.  RSVP is negotiating to acquire an
additional  interest in such joint  venture.  The Non-RSI  Partners  each own an
interest in such joint  venture.  ACLC  currently  manages  approximately  3,600
student  beds in  several  different  projects  located in Texas,  Oklahoma  and
Florida.   The  existing  management  of  ACLC,  which  includes   construction,
development,  marketing and  accounting  personnel,  continued in their existing
roles  subsequent  to the  RSVP  acquisition.  ACLC  employs  11  people  at its
corporate  offices and has in excess of 250 people (i.e.,  mostly  employees and
staff   personnel   provided   by   independent    contractors)   carrying   out
responsibilities at its various projects.  In addition to the Dobie Center, ACLC
owns/manages  student  housing at the Texas A&M  University at Prairie View (two
projects), Texas A&M University at Laredo, Centennial Court Apartments, Langston
University, Oklahoma, and Southgate Campus Center at Florida State University in
Tallahassee.

     RSVP has  acquired a 331/3%  interest  in a joint  venture  that owns a 70%
interest in the Dobie Center,  a 27-story  off-campus  student  housing  project
located directly  opposite the campus of the University of Texas at Austin,  for
$3.62  million in cash.  RSVP  acquired  such  interest  from RO Partners  which
acquired  such  interest  in June 1997.  Each of the  Non-RSI  Partners  owns an
interest in such joint venture.  The Dobie Center is one of the nation's largest
off-campus student housing  facilities,  with a student residential tower of 504
rooms  accommodating  approximately  950 students,  a two story student oriented
retail  shopping mall  comprising  70,000  rentable  square feet and a six story
parking garage accommodating up to 668 cars.

     The Dobie Center is subject to a $17.4 million first mortgage note maturing
in 2002 which bears  interest at a floating rate of interest equal to LIBOR plus
1.75%.  Such  mortgage  note is fully  amortizing  and may be  prepaid  prior to
maturity without the payment of a penalty. The Dobie Center is also subject to a
$2.9 million  second  mortgage note  maturing in 2002 which bears  interest at a
fixed rate of 7 1/2%.  Such note may be prepaid  prior to  maturity  without the
payment of a penalty and is payable on an interest only basis prior to maturity.
A payment of $2.9  million  plus  accrued  and unpaid  interest  will be due and
payable at the  maturity of the mortgage  debt.  The Company  believes  that the
Dobie  Center  is in good  condition  and,  other  than a $2.2  million  capital
improvement program currently being implemented,  there are no present plans for
significant  renovation of or improvement to the Dobie Center.  In  management's
opinion,  the Dobie  Center is  adequately  covered by  insurance.  The  student
housing at the Dobie Center was 82%, 90%, 100%,  100% and 100% leased during the
1993 through 1997 academic  years,  respectively,  and had an average  effective
annual rent per bed of $5,570,  $6,662,  $6,785,  $6,929 and $7,390, during such
years.  The retail  space at the Dobie  Center was 72%,  77%,  75%,  86% and 84%
leased during the 1993 to 1997 academic years, respectively,  and had an average
effective  rent per square foot of $19.72,  $19.84,  $20.25,  $20.14 and $20.68,
during such years.  The federal tax basis of the Dobie Center is $10.8  million,
and the Dobie Center is  depreciated  based upon a 40 year straight line method.
The Dobie Center pays an annual property tax of $430,000.

     STUDENT  HOUSING  MARKET  OVERVIEW.  The  student  housing  industry  is  a
specialized market sector that is highly fragmented and has relatively few large
participants.  Management  believes  that  student  housing  represents a market
sector that will  maintain  growth trends as the student  population  increases.
According to the 1994  Statistical  Abstract of the United  States,  8.6 million
students were enrolled in higher education institutions nationwide in 1970. This
population  increased to over 12.1 million in 1980.  By 1995,  it was  estimated
that the student  population was over 16.5 million with over 18 million students
projected by 2005. While the student  population has continued to increase,  the
rate of  growth  slowed  somewhat  during  the  last  several  years.  The  U.S.
Department of Education estimates that the student housing industry is currently
a $10 billion dollar  industry and could grow to a $20 billion  industry in less
than ten years.

     While the  student  population  and the  demand  for  student  housing  has
increased, housing stock and in particular on-campus housing stock, has not kept
up with  demand.  Student  housing is comprised  of two  different  sub-sectors,
oncampus and off-campus housing.  However,  some university-run  student housing
projects are experiencing  declining occupancy rates, as a direct result of age,
general mismanagement,  and physical and functional obsolescence rather than due
to a lack of demand.  The  failure of the  housing  supply to keep pace with the
increased  demand  provides  the  opportunity  to develop  new  private  on- and
offcampus  student housing and to improve the management and physical  condition
of existing university-owned housing through privatization.

RSVP RECENT DEVELOPMENTS

     In  accordance  with its  business  strategy,  RSVP is  currently  pursuing
additional  investment  opportunities  involving (i) privatization  initiatives,
including military housing,  government offices and prisons,  as well as student
housing, (ii) the acquisition and lease back of real estate from non-real estate
operating   companies,   which   effectively   results  in  the  outsourcing  or
disaggregation  of real estate by such companies,  and (iii) the assisted living
sector.  Several of RSVP's potential  investments are REIT Qualified Investments
and may, at the option of Reckson Operating Partnership,  be structured as joint
ventures,  with Reckson Operating  Partnership providing one-third of the equity
portion of the  investment  and RSVP  providing the remaining  two-thirds of the
equity utilizing the PaineWebber  Equity Facility (each such joint venture being
referred to as a "RSVP-Reckson  Operating  Partnership  Joint  Venture").  It is
currently anticipated that the RSVP-Reckson  Operating Partnership Joint Venture
investments  would not require any capital  contributions by RSI,  however,  RSI
through  its  ownership  interest  in RSVP would be  entitled  to a share of any
profits  from  such  investments  after  the  holder  of  the  preferred  equity
outstanding  under the PaineWebber  Equity Facility has received a return of its
capital and a cumulative 16% return thereon. Accordingly, RSI would not share in
the profits relating to the capital contributed by Reckson Operating Partnership
to any such  investments.  Although it is contemplated that a portion of each of
RSVP's potential investments will be funded by borrowings in an amount currently
expected not to exceed 70% of the total  acquisition  cost,  no such  borrowings
have been arranged.

     Important Note: Each of the following transactions is under negotiation and
is also subject to completion of due diligence and final  agreement  between the
parties.  There  can  be no  assurance  that  any of the  transactions  will  be
completed or that they will be completed on the terms described below.

o  Privatization Initiatives

     Military Housing.  RSVP has entered into a joint venture arrangement with a
development company to create a new venture to pursue  acquisition,  development
and ownership opportunities resulting from privatization initiatives in military
housing.  The joint  venture  will  actively  bid to  develop  military  housing
privatization projects of the U.S. Federal government. In addition, RSVP and the
development  company have entered into an  exclusivity  letter  agreement  which
contemplates that the development company would manage the day-to-day operations
of the joint  venture and RSVP would have  approval  rights over  certain  major
decisions.  It is presently  contemplated  that RSVP would contribute 90% of the
joint  venture's  capital up to a maximum of $50 million,  although any required
capital contribution would be subject to RSVP's approval. It is anticipated that
the development  company would receive a carried  interest in the profits of the
joint  venture  after a return of  contributed  capital and a  preferred  return
thereon.  It is contemplated  that this investment  would be acquired  through a
RSVP-Reckson Operating Partnership Joint Venture.

     Prisons  and  Other  Government  Facilities.   RSVP  has  entered  into  an
exclusivity  letter  agreement to form a joint  venture with a  development  and
construction  company to pursue the development,  acquisition,  construction and
management  of  commercial  real  estate  for use by state,  local  and  federal
governments,   including  prisons,  government  occupied  office  buildings  and
government occupied warehouses. Should RSVP elect to complete the transaction on
the terms of the exclusivity  letter agreement,  RSVP would commit to contribute
up to $75 million and another equity investor would contribute up to $25 million
to the joint  venture  and such  company  would  contribute  assets to the joint
venture and may make  additional  capital  contributions,  although any required
capital  contribution  would be subject to RSVP's approval.  Such assets include
eleven government  tenanted office buildings,  two correctional  facilities that
are under  construction,  and  certain  other  assets.  The  exclusivity  letter
agreement  contemplates that such company would manage the day-to-day operations
of the joint venture, subject to the oversight of a board consisting of an equal
number of persons  designated by RSVP and such company.  It is contemplated that
the joint venture  agreement  would  provide for a carried  interest in net cash
flow and profits to be paid to the development and construction company, after a
preferred return on, and a return of,  contributed  capital.  It is contemplated
that the portion of this investment that is a REIT-Qualified Investment would be
acquired through a RSVP-Reckson Operating Partnership Joint Venture. The balance
of the investment would be acquired by RSVP with RSI providing  one-third of the
equity portion of the investment and the  PaineWebber  Equity  Facility  funding
two-thirds of the equity.

o  Real Estate Outsourcing

     Real Estate  Company.  RSVP is currently  negotiating to acquire,  together
with one or more  co-investors,  up to approximately  $475 million of the common
stock of a commercial  real estate  company.  Under the  proposed  terms of such
transaction  RSVP,  together  with  one or more  co-investors,  would  initially
acquire  $75 million of such  common  stock and commit to acquire the  remaining
amount.  RSVP would also acquire warrants to purchase  additional shares of such
company.  RSVP's  equity  investment  in this  transaction  would not exceed $75
million.  It is anticipated that RSI would not share in any profits generated by
the   co-investor(s)  but  may  receive  management  fees  in  respect  of  such
co-investor(s) investment. It is anticipated that RSVP would have representation
on the company's board of directors commensurate with its ownership interest and
that it would have veto rights over certain  matters.  It is  contemplated  that
this investment would be acquired through a RSVP-Reckson  Operating  Partnership
Joint Venture.

     National Construction Company. RSVP is negotiating to make an investment in
a national  construction  company that specializes in construction of properties
to be net leased to companies. Under the proposed terms of the transaction, RSVP
would make an  approximately  $15 million  preferred  equity  investment.  It is
contemplated  that the  current  management  of the  company  would  continue to
conduct the day-to-day operations of the company with RSVP holding a majority of
the positions on the board.  It is contemplated  that this  investment  would be
acquired  by RSVP with RSI  providing  one-third  of the  equity  portion of the
investment  and the  PaineWebber  Equity  Facility  providing  two-thirds of the
equity.

     Family  Entertainment.  RSVP is  negotiating to form a joint venture with a
privately  held  family  entertainment  company to develop  and  acquire  family
entertainment  centers  anchored by ice  skating  rinks for lease to such family
entertainment  company.  It is  contemplated  that the  joint  venture  would be
managed by a board of managers a majority of whom would be appointed by RSVP and
that certain  decisions would require a  supermajority  vote of the Board. It is
anticipated  that RSVP would own an 80%  interest  in the joint  venture and the
family entertainment  company would own a 20% interest,  with RSVP committing to
contribute  up to  approximately  $25  million  of the  capital  and the  family
entertainment company committing to contribute  approximately $6 million in cash
or real  property,  although  any  capital  calls  would be  subject  to  RSVP's
approval.  It is currently  contemplated  that this investment would be acquired
through a RSVP-Reckson Operating Partnership Joint Venture.

     In addition to the joint  venture  with the family  entertainment  company,
RSVP is negotiating to acquire shares of common stock and warrants of the family
entertainment company for approximately $4 million. It is contemplated that RSVP
would  become  a  party  to  the  family  entertainment  company's  shareholders
agreement  and  would  have the right to name two  representatives  to the seven
member board of the family  entertainment  company. It is contemplated that this
investment would be acquired by RSVP with RSI providing  one-third of the equity
portion  of  the  investment  and  the  PaineWebber  Equity  Facility  providing
two-thirds of the equity.

o  Assisted Living

     RSVP is negotiating  with an affiliate of a national real estate  developer
and a manager of assisted living  facilities to form a joint venture which would
seek to acquire,  construct,  develop and net lease assisted  living  facilities
throughout the United States, initially including four existing facilities, four
facilities  presently under development and additional  proposed facilities with
land currently under options.  It is contemplated that the real estate developer
would manage the day-to-day operations of the joint venture and would also enter
into  development  agreements  with the joint venture to develop the facilities.
The manager  would also have an option to enter into net leases with the venture
in respect of the  facilities.  It is contemplated  that a management  committee
comprised of the  representatives  of RSVP, two  representatives of the national
real estate  developer and one  representative  of the manager would oversee the
real estate  developer  and approve all major  decisions  (which  approval  will
require  the  approval  of at  least  one  member  designated  by  RSVP).  It is
anticipated  that RSVP would  purchase a 45% interest in the joint  venture from
the developer for approximately $3.25 million and agree to contribute 80% of any
additional  capital  in an  amount  up  to  an  additional  $25  million.  It is
contemplated that RSVP would receive 80% of net cash flow from the joint venture
until it achieves a certain return, and that thereafter, the other parties would
receive  a  share  of  net  cash  flow  in  excess  of  their  interests.  It is
contemplated  that  the  portion  of the  investment  that  is a  REIT-Qualified
Investment would be acquired through a RSVP-Reckson  Operating Partnership Joint
Venture.  The  balance  of the  investment  would be  acquired  by RSVP with RSI
providing  one-third of the equity portion of the investment and the PaineWebber
Equity Facility funding two-thirds of the equity.

     RSVP is  negotiating  to form joint  ventures with  regional  developers of
assisted living facilities. It is anticipated that under the terms of such joint
ventures,  RSVP would  have the  option to  participate  in the  development  of
assisted living projects,  including four projects under development, at a price
equal to the cost of RSVP's  portion of the  investment  (mainly the cost of the
land and  pre-development  costs),  plus  interest from the date such costs were
funded by the developer.  It is  contemplated  that these  investments  would be
acquired through a RSVP-Reckson Operating Partnership Joint Venture.

FUNDING SOURCES FOR RSI

     RSI  will  commence  the  Rights  Offering  as a  means  for  RSI to  raise
sufficient  capital  to (i)  fund  certain  organizational  and  start-up  costs
(estimated to be $1.5 million) and fund anticipated  short-term operating losses
of the Company,  (ii) provide RSI sufficient  initial equity capital in order to
pursue its business objectives and (iii) provide capital towards meeting minimum
capital requirements to commence trading on an organized trading system.

     RSI  expects  to  establish  the  RSI  Facility   with  Reckson   Operating
Partnership  in the amount of $100 million for RSI's service  sector  operations
and other general corporate purposes. In addition, Reckson Operating Partnership
has approved the funding of  investments  of up to $100 million with or in RSVP,
through (i) loans for the funding of RSVP investments prior to the Distribution,
(ii) RSVP-controlled joint venture REIT-Qualified Investments, or (iii) advances
made to RSI subsequent to the Distribution under the RSVP-ROP Facility. Advances
under the  RSVP-ROP  Facility  in excess of $25 million in respect of any single
platform  will be subject to approval by  Reckson's  board of  directors,  while
advances  under the RSI  Facility  in excess of $10  million  in  respect of any
single investment in Commercial Services, as well as advances for investments in
opportunities  in  non-Commercial  Services,  will be  subject  to  approval  by
Reckson's board of directors,  or a committee  thereof.  It is expected that the
Credit  Facilities  will each have a term of five years and advances  thereunder
will be recourse obligations of RSI. Interest will accrue on advances made under
the Credit  Facilities at a rate equal to the greater of (i) the prime rate plus
2% and (ii) 12% per annum,  with the rate referred to in clause (ii)  increasing
annually at a rate of 4% of the prior year's rate.  Prior to maturity,  interest
will be  payable  quarterly  but only to the  extent  of net cash flow and on an
interest-only basis and will be prepayable without penalty at the option of RSI.
As long as there are outstanding advances under the Credit Facilities,  RSI will
be  prohibited  from paying  dividends on any shares of its capital  stock.  The
Credit  Facilities  will be subject to certain other covenants and will prohibit
advances  thereunder to the extent such advances could, in the  determination of
Reckson,  endanger  Reckson's  status as a REIT.  The  anticipated  terms of the
Credit  Facilities  were not negotiated at arms' length and thus may not reflect
terms that could have been obtained from independent  third parties.  Additional
indebtedness may be incurred by subsidiaries of RSI.

     RSVP has obtained the $200 million  PaineWebber Equity Facility from PWRES.
RSI,  through its  subsidiaries,  has agreed to contribute up to $100 million in
the form of common  equity to RSVP and PWRES has agreed to contribute up to $200
million in the form of preferred equity to RSVP. The PaineWebber Equity Facility
requires  that the  preferred  equity be drawn upon during a period of 36 months
subsequent to the execution thereof and the RSVP operating agreement has a seven
year term.  The  preferred  equity  holder is entitled to a preferred  return in
respect of  distributions  from RSVP's cash flow and from capital events such as
sales and refinancings.  Under the terms of the PaineWebber Equity Facility, the
preferred  equity holder is generally  entitled to a 10% preferred return on its
capital  and,  after the RSVP  Managing  Member has received a 10% return on its
capital,  an  additional 6% return.  Thereafter,  amounts are  distributed  as a
return of capital and then 100% to the RSVP  Managing  Member.  The terms of the
PaineWebber  Equity Facility also  contemplate  periodic unused  commitment fees
payable to the preferred holder,  as well as a one-time  structuring fee paid to
the  preferred  holder at closing.  The  PaineWebber  Equity  Facility  contains
several other covenants and events of default,  including requirements that RSVP
maintain sufficient earnings,  distribute cash sufficient to cover the preferred
return,  limit  debt  in  respect  of  particular  investments  as  well as on a
portfolio-wide  basis, maintain the involvement of certain specified officers in
its operations,  prohibit RSI from competing with RSVP and prohibit  changes-in-
control of RSI. The PaineWebber Equity Facility provides for the formation of an
advisory  committee  that is  comprised  of at least one  representative  of the
preferred  holder.  Although such committee will review all investments,  in the
absence of a default under the PaineWebber  Equity Facility it will not have the
authority  to approve or  disapprove  of any  investment  decisions  of the RSVP
Managing Member.  The PaineWebber Equity Facility also provides for the offering
of the RSVP Managing Member's share of any REIT-Qualified Investments to Reckson
Operating  Partnership,  and  provides a right of first  opportunity  to Reckson
Operating   Partnership  in  respect  of  office  and  industrial   real  estate
transactions.  The  PaineWebber  Equity  Facility also  provides  PWRES with the
right,  under certain  circumstances,  to act as a lender or an  underwriter  in
respect of financing  transactions  of entities in which RSVP holds an interest.
The  PaineWebber  Equity  Facility  also  requires the  Operating  Partnership's
consent for RSVP to enter into any office or  industrial  property  transactions
that the  Operating  Partnership  has chosen not to pursue.  Advances  under the
PaineWebber  Equity Facility will be partially funded by an investment fund that
is jointly sponsored by financier George Soros and PWRES.

CHANGES IN INTEREST RATES

     As indicated above,  borrowings under the Credit Facilities accrue interest
at the  greater of (i) the prime  rate plus 2% and (ii) 12% per annum,  with the
rate referred to in (ii) increasing annually at a rate of 4% of the prior year's
rate.  Due to the variable  component of the interest  rates  payable  under the
Credit  Facilities,  significant  increases in market  interest rates may impact
negatively the earnings of the Company. Since it is anticipated that the Company
will borrow money under the Credit Facilities (particularly the RSI Facility) to
fund its investments in whole or in part,  increases in market rates of interest
may reduce or eliminate the spread between the cost of the Company's funds under
the Credit Facilities and the return on its investments.  However,  increases in
the prime rate that do not result in a rate  greater  than the rate  detailed in
clause (ii) above will not affect the  borrowing  cost of the Company  under the
Credit Facilities.

THE INTERCOMPANY AGREEMENT

     The Operating Partnership and RSI will enter into an Intercompany Agreement
in order to reduce conflicts of interest by formalizing their  relationship.  It
is anticipated that decisions regarding such first opportunity rights of Reckson
will be  presented  to the  executive  committee  of the board of  directors  of
Reckson,  which  includes  Donald  Rechler,  Scott  Rechler and two  independent
directors of Reckson's board of directors. Under the Intercompany Agreement, RSI
will grant Reckson  Operating  Partnership a right of first  opportunity to make
any  REIT-Qualified  Investment  that  it  develops  or that  otherwise  becomes
available to RSI. In addition, in the event that any such investment opportunity
becomes  available to an affiliate of RSI,  such  affiliate  will be required to
allow  Reckson   Operating   Partnership  to  participate  in  such   investment
opportunity to the extent of RSI's interest, if any, therein.

     Under the Intercompany Agreement,  Reckson Operating Partnership will grant
RSI a right of first  opportunity  to  provide  Commercial  Services  to Reckson
Operating  Partnership  and its tenants or that are  developed  by or  otherwise
become available to Reckson Operating Partnership.  Any services provided by RSI
to Reckson Operating Partnership will be required to be at market rates on terms
and conditions as attractive as the best  available for  comparable  services in
the  market or those  offered  by RSI to third  parties.  In  addition,  Reckson
Operating  Partnership  will be  required  to give RSI access to its  tenants in
respect of Commercial Services that may be provided to such tenants.

     The   Intercompany   Agreement  will  also  provide,   subject  to  certain
conditions,  that Reckson Operating Partnership will provide RSI with a right of
first  refusal  to become the lessee of any real  property  acquired  by Reckson
Operating  Partnership  if  Reckson  Operating   Partnership   determines  that,
consistent  with  Reckson's  status as a REIT,  it is  required  to enter into a
"master" lease arrangement.

     Under the Intercompany Agreement, RSI will agree not to acquire or make any
REIT-Qualified  Investment  unless it has  provided  written  notice to  Reckson
Operating  Partnership of the material terms and conditions of such  investment,
and Reckson  Operating  Partnership has determined not to pursue such investment
either by providing  written notice to RSI rejecting the  opportunity  within 10
days from the date of receipt of notice of the  opportunity  or by allowing such
10-day  period  to  lapse.  RSI will  also  agree to  assist  Reckson  Operating
Partnership in structuring and consummating any REIT-Qualified  Investment which
Reckson Operating  Partnership  elects to pursue, on terms determined by Reckson
Operating Partnership.

     Due to certain  considerations  relating to Reckson's status as a REIT, the
Intercompany Agreement will also obligate RSI to maintain the 9.9% limits on the
ownership of RSI Common Stock and RSI capital stock set forth in its charter.

     The  anticipated  terms  of  the  Intercompany   Agreement  have  not  been
negotiated  at arms' length and thus may not reflect terms which could have been
obtained from independent third parties.

PROPERTY

     Reckson has agreed to make available to RSI, at Reckson's  principal office
at 225 Broadhollow Road,  Melville,  New York, 11747,  space for RSI's principal
corporate office. RSVP maintains offices in Melville, New York and New York, New
York.  RSI  believes  that its  facilities  are  adequate  to meet its  expected
requirements for the coming year.

EMPLOYEES

     As of May 13, 1998, RSI had 10 employees.

LEGAL PROCEEDINGS

     There are no pending legal  proceedings  or to which the Company is a party
or which any of its properties is subject.

                                  MANAGEMENT

DIRECTORS, DIRECTOR NOMINEE AND EXECUTIVE OFFICERS OF RSI

     RSI's  Board  of  Directors   will  be  expanded   immediately   after  the
Distribution to include the director  nominee named in the following  table, who
has been  nominated  for election and has consented to serve.  In addition,  RSI
anticipates  nominating one additional director who is unaffiliated with RSI and
Reckson  prior to December  31, 1998.  The  following  table sets forth  certain
information with respect to executive  officers,  directors and director nominee
of RSI immediately after the Distribution.



NAME                                      Position and Offices Held
                                  -----------------------------------------


Donald J. Rechler ................

                                   Chairman of the Board and Director (term as
                                   a director expires in 2001)

Roger Rechler .....................

                                   Director;  Member  of  Management  Advisory
                                   Committee  (term as a  director  expires in
                                   2001)

Scott H. Rechler ..................

                                   President,   Chief  Executive  Officer  and
                                   Director  (term as a  director  expires  in
                                   1999)

Michael Maturo ....................

                                   Executive  Vice  President,  Chief  Financial
                                   Officer,  Treasurer  and Director  (term as a
                                   director expires in 2000)

Gregg M. Rechler ..................

                                   Director and Member of Management  Advisory
                                   Committee  (term as a  director  expires in
                                   2001)

Mitchell D. Rechler ...............

                                   Secretary,  Member of  Management  Advisory
                                   Committee and Director  (term as a director
                                   expires in 2000)

Paul F. Amoruso ...................

                                   Director   Nominee   (term  as  a  director
                                   expires in 1999)

Independent Director ..............

                                   Director to be nominated  prior to December
                                   31, 1998 (term as  director  will expire in
                                   2000)

Jason M. Barnett ..................

                                   Senior Vice President and General Counsel

Daniel A. DiSano ..................

                                   Senior Vice President of Operations

Jeffrey D. Neumann ................

                                   Senior Vice President of Investments


     The  following  is  a  biographical   summary  of  the  experience  of  the
above-mentioned persons:

     Donald J. Rechler,  age 63, serves as Chairman of the Board and Director of
RSI and of  Reckson.  Prior to the  initial  public  offering  of  Reckson  (the
"Reckson  IPO"),  Mr.  Rechler was a Co-Founder  and General  Partner of Reckson
Associates.  As Chief Executive Officer, he coordinates and directs all of RSI's
primary  functions as well as  establishing  policy for RSI. He is a founder and
former  President and Chairman of the  Association  For A Better Long Island,  a
founder of the Long Island Commercial & Industrial  Development  Association,  a
member of the Board of  Directors  of the  Development  Division  of North Shore
Hospital,  a member of the Council of Overseers of Long Island University,  C.W.
Post College.  Mr. Rechler is a graduate of the University of Miami. Mr. Rechler
is the father of Mitchell Rechler and the brother of Roger Rechler.

     Roger M.  Rechler,  age 56,  serves as  Director  of RSI and  member of the
Management  Advisory  Committee and also serves as Executive  Vice  President of
Development and the Vice-Chairman of the Board and a Director of Reckson.  Prior
to the Reckson IPO, Mr. Rechler was a co-founder and general  partner of Reckson
Associates  and is responsible  for the  supervision  of  development,  property
construction,  architectural  and design  services,  interior  construction  and
property  management.  Mr. Rechler attended the University of Miami. Mr. Rechler
is the  father of Scott  Rechler  and Gregg  Rechler  and the  brother of Donald
Rechler.

     Scott H. Rechler, age 30, serves as the President,  Chief Executive Officer
and a Director of RSI and of Reckson.  Mr.  Rechler has been employed at Reckson
since 1989.  He is  responsible  for the  day-to-day  operations  and  directing
corporate policy for RSI. Prior to the Reckson IPO, he directed the financing of
approximately  $200  million of mortgage  debt and the  acquisition  of property
having a value in  excess of $100  million  for  Reckson.  He is a member of the
Board of  Directors  of the Long  Island  Children's  Museum.  Mr.  Rechler is a
graduate of Clark  University  and  received a Masters  Degree in Finance with a
specialization  in real estate from New York University.  He is the son of Roger
Rechler and the brother of Gregg Rechler.

     Michael  Maturo,  age 36,  serves as an  Executive  Vice  President,  Chief
Financial  Officer,  Treasurer  and  Director  of  RSI  and  of  Reckson.  He is
responsible  for  the  supervision  of all  financial,  treasury  and  reporting
functions.  Mr.  Maturo is also  primarily  responsible  for banking and capital
market activities and investor relations.  Prior to joining Reckson,  Mr. Maturo
was a Senior  Manager at E&Y  Kenneth  Leventhal  Real  Estate  Group  (formerly
Kenneth  Leventhal & Company),  a public  accounting  and  consulting  firm.  He
specialized  in diverse phases of real estate  finance  including  corporate and
property debt  financings  and  recapitalization  transactions.  Mr. Maturo is a
graduate of Seton Hall University with a degree in accounting and finance and is
a  certified  public  accountant.  Mr.  Maturo  is a  member  of the  accounting
committee of the National Association of Real Estate Investment Trusts.

     Gregg M. Rechler,  age 31, serves as a member of the Management  Advisory
Committee and as a Director of RSI and serves as an Executive  Vice  President
and Secretary of Reckson and as President of Reckson  Construction Group, Inc.
(the "Construction Company"). Mr. Rechler is responsible for the construction,
architectural and property  management  activities of Reckson.  Since 1985, he
has been employed by Reckson and certain  affiliates.  From 1985 to 1988,  Mr.
Rechler held non-supervisory roles in the construction and property management
areas. Beginning in 1989, as an Executive Vice President of Reckson, he served
as the person responsible for the construction of the Omni office building and
supervised all construction aspects of this project. In 1991, he organized the
Construction  Company and has been responsible for its significant growth. Mr.
Rechler is a member of the Board of  Directors  of the Long Island  chapter of
the Building Owners and Managers  Association  ("BOMA").  Mr. Rechler attended
the New York Institute of  Technology.  He is the son of Roger Rechler and the
brother of Scott Rechler.

     Mitchell D.  Rechler,  age 38, serves as Secretary and as a Director of RSI
and  as a  member  of the  Management  Advisory  Committee;  also  serves  as an
Executive  Vice  President  and a  Director  of Reckson  and also  serves as the
President of Reckson  Management  Group, Inc. (the "Management  Company").  From
1981 to 1985,  he was  employed  by  Reckson in  various  non-supervisory  roles
including positions in property management, construction, acquisitions and space
leasing.  Since 1986,  Mr.  Rechler has served as an Executive Vice President of
Reckson,  responsible for all leasing  activities  including the coordination of
leasing and marketing  strategies and overseeing  tenant  relations.  During his
career at Reckson,  Mr.  Rechler  has  completed  over 300 leasing  transactions
encompassing in excess of 3 million square feet of office and industrial  space.
Mr.  Rechler  has  served as  President  of the  Management  Company,  since its
organization  in 1991.  Mr.  Rechler  serves on the  Executive  Committee of the
Children's Medical Fund of Schneider  Children's  Hospital of Long Island Jewish
Medical  Center  and as a member of the Board of  Directors  of the Long  Island
Friends of the Arts.  He is a  graduate  of Emory  University.  He is the son of
Donald Rechler.

     Paul F. Amoruso, age 37, has been nominated for election as a Director of
RSI.  Since  1983,  Mr.  Amoruso  has been the  President  of Oxford & Simpson
Realty,  Inc. of Jericho,  New York.  Prior to that time,  he was President of
Lanstar  International Realty, Inc., a real estate advisory services firm. Mr.
Amoruso is a member of the Board of  Directors of the Nature  Conservancy  and
has been appointed to the Task Force of the Empire State  Development Corp. He
is a co- founder of the Long Island Commercial  Industrial Brokers Society and
is a licensed real estate broker in New York and Connecticut.

     Jason M.  Barnett,  age 29,  serves as Senior Vice  President and General
Counsel of RSI and of  Reckson.  Mr.  Barnett  joined  Reckson in 1996.  He is
responsible for the coordination of all legal and compliance  matters for RSI.
Prior to joining  Reckson,  Mr.  Barnett  practiced law as an associate in the
REIT  practice  group of Brown & Wood  LLP.  While  at Brown & Wood  LLP,  Mr.
Barnett  participated  in  numerous  corporate  and real  estate  transactions
involving  publicly held REITs,  including  initial  public  offerings,  joint
ventures and  corporate  and real estate  acquisitions.  Mr.  Barnett  holds a
Bachelor  of Arts  degree  from Clark  University  and Law  Degree  from Emory
University  School of Law. Mr.  Barnett is admitted to the Bar of the State of
New York.

     Daniel A. DiSano,  age 29, serves as Senior Vice President of Operations of
the Company. Mr. DiSano joined RSI in 1998. He is responsible for developing and
implementing the strategic direction of RSI and its operating  companies.  Prior
to joining Reckson,  Mr. DiSano was a Senior Associate at Booz-Allen & Hamilton,
a leading  management  consulting firm. He worked on several  strategic  issues,
including growth and acquisition  strategies and organizational design, across a
variety of  industries.  Mr. DiSano holds a Bachelor of Arts degree in Economics
from Clark University and an MBA from MIT Sloan School of Management.

     Jeffrey  D.  Neumann,   age  35,  serves  as  Senior  Vice  President  of
Investments of the Company.  Mr. Neumann joined RSI in 1998. He is responsible
for all investments and  acquisitions  for the Company.  Prior to joining RSI,
Mr.  Neumann was a Vice President in GE Capital's  private  equity  investment
subsidiary.  While  at  GE  Capital,  Mr.  Neumann  participated  in  numerous
investments  in  both  public  and  private  companies.  Additionally,  he has
significant  operating  experience  having been  President of a  manufacturing
company and a health care company.  He started his career with the  investment
banking firm of Bear,  Stearns & Co. Inc. in New York. Mr. Neumann  received a
Master in Business  Administration  degree from New York University Leonard N.
Stern School of Business.

COMMITTEES OF THE BOARD OF DIRECTORS

     The  RSI  Board  has  standing  Audit  and  Compensation  Committees.   The
independent  director  nominee  will  initially  serve as the sole member of the
Audit Committee and it is expected that an additional  independent  director, if
and  when  added to the RSI  Board,  will be  added  as a  member  of the  Audit
Committee.  Donald J.  Rechler,  Scott H. Rechler and the  independent  director
nominee  will serve as the  members  of the  Compensation  Committee.  The Audit
Committee makes recommendations  concerning the engagement of independent public
accountants,  reviews  with the  independent  public  accountants  the plans and
results of the audit  engagement,  reviews the  independence  of the independent
public accountants,  considers the range of audit and non-audit fees and reviews
the  adequacy  of  RSI's  internal  controls.   The  Compensation  Committee  is
responsible for establishing  compensation for RSI's officers and  administering
RSI's stock option plan.

COMPENSATION OF DIRECTORS

     Each  director  other  than  Donald J.  Rechler,  Scott H.  Rechler,  Roger
Rechler,  Michael Maturo,  Gregg M. Rechler and Mitchell D. Rechler will receive
from RSI an annual fee of $7,500 or a meeting  fee of $500 for each RSI Board or
Committee meeting attended and  reimbursements of expenses incurred in attending
meetings.

ANNUAL MEETING

     RSI's Bylaws provide that its annual meeting of  stockholders  will be held
in May of each year at its  principal  office or on such  other date and at such
other place and time as may be fixed by  resolution  of RSI's  Board.  The first
annual  meeting for which proxies will be solicited  from  stockholders  will be
held in 1999.

EMPLOYMENT AGREEMENTS

     None of the  Executive  Officers  or  members  of the  management  advisory
committee of RSI have entered into employment agreements with RSI.

REGISTRATION RIGHTS

     RSI has  granted  certain  demand and  "piggyback"  registration  rights to
Donald J. Rechler, Scott H. Rechler, Michael Maturo, Roger Rechler,  Mitchell D.
Rechler  and Gregg M.  Rechler in respect of RSI Common  Stock  received  in the
Distribution and the Rights Offering or owned by them through Lightpost LLC.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AFTER THE
DISTRIBUTION

     Executive officers and directors will receive shares of RSI Common Stock in
the  Distribution in respect of shares of Reckson Common Stock and Units held by
them on the Record Date. The Distribution will be made on the basis of one share
of RSI Common Stock for every 12.5 Reckson Common Shares held on the Record Date
and one share of RSI Common Stock for every 12.5 Units held on the Record Date.

     For purposes of  providing an  indication  of the  beneficial  ownership of
certain persons following the  Distribution,  the following table sets forth the
number of shares of RSI Common Stock that will be beneficially owned immediately
following  the  Distribution,  based on a Record Date of May 26,  1998,  by each
person  then  serving as an  executive  officer and  director  of RSI,  all such
executive  officers  and  directors  of RSI as a group,  and persons or entities
owning 5% or more of the outstanding shares of Reckson Common Stock and Units.

<TABLE>

                 BENEFICIAL OWNERSHIP OF RSI COMMON STOCK(1)
<CAPTION>
                                                                                               Percent
                                                                NUMBER OF                         of
            NAME OF BENEFICIAL OWNER                            SHARES(1)                       Total
            ------------------------                            ---------                       -----

<S>                                                             <C>                               <C>
Donald J. Rechler................................               136,722(2)(4)                     3.33%

Roger M. Rechler.................................               134,959(3)(5)                     3.28%

Lightpost LLC (6)................................                     143,900                      3.5%

Scott H. Rechler.................................                      30,813                      .75%

Michael Maturo...................................                       6,879                      .17%

Mitchell D. Rechler..............................                      32,407                      .79%

Gregg Rechler....................................                      30,872                      .75%

FMR Corp. (7)....................................                   4,448,300                     9.33%

Cohen & Steers Capital                                              5,595,100                    11.74%
Management Inc. (8)..............................

LaSalle (9)......................................                   2,841,077                     5.96%

All directors and executive                                           516,552                    12.56%
officers as a group (6 persons)..................

- ---------------
(1)     Assumes the exercise in full of Rights held by the respective beneficial
        owner and all other  Holders in the Rights  Offering,  but  excludes any
        Standby Commitment Shares.

(2)     Includes 10,544 shares held by a trust for the benefit of Glenn Rechler,
        the  son  of  Donald  J.  Rechler,  beneficial  ownership  of  which  is
        disclaimed by Donald J. Rechler.

(3)     Includes  10,628 shares held by a trust for the benefit of Todd Rechler,
        the son of Roger M. Rechler,  and 84 shares held by the wife of Roger M.
        Rechler, beneficial ownership of which is disclaimed by Roger M.
        Rechler.

(4)     Includes  21,890  Units  held by trusts  for the  benefit of the sons of
        Donald J. Rechler, beneficial ownership of which is disclaimed by Donald
        J.
        Rechler.

(5)     Includes  21,890  Units  held by trusts  for the  benefit of the sons of
        Roger M. Rechler,  beneficial  ownership of which is disclaimed by Roger
        M.
        Rechler.

(6)     Donald J. Rechler,  Scott H. Rechler,  Michael  Maturo,  Roger  Rechler,
        Mitchell  D.  Rechler  and Gregg M.  Rechler  and trusts  controlled  by
        certain of such  executive  officers own 70% of the member  interests of
        Lightpost  LLC and the other  30% of the  member  interests  is owned by
        members  of  Reckson  management  who  are  not  executive  officers  or
        directors of Reckson and a Rechler  family member who is not a member of
        Reckson management.

(7)     The address of FMR Corp. is 82 Devonshire Street, Boston, Massachusetts
        02109.

(8)     The address of Cohen & Steers Capital Management Inc. is 757 Third Avenue,
        New York, New York 10019.

(9)     LaSalle Advisors Capital Management,  Inc. ("LaSalle") beneficially owns
        1,279,930 shares (2.7% of the total) and ABKB/LaSalle Securities Limited
        Partnership  ("ABKB")  beneficially  owns 1,561,147 shares (3.26% of the
        total).  The  address of LaSalle  and ABKB is 200 East  Randolph  Drive,
        Chicago, Illinois 60601.

</TABLE>


     In addition,  as described under "The Rights Offering",  certain members of
RSI  management  are  members  of the  Standby  Purchaser,  which has  agreed to
purchase any and all Standby Commitment Shares.

EXECUTIVE COMPENSATION

     RSI was  recently  formed.  None of the  Company's  executive  officers has
received compensation from or on behalf of RSI since its formation.  The Company
has no employment  agreements with any executive  officer and does not currently
contemplate  paying  a base  salary  to any  executive  officer  that is also an
executive officer of Reckson for his services in such capacity, although options
have been, and in the future may be, granted to executive  officers.  Subsequent
to the  commencement of RSI's  operations,  it expects that it will pay salaries
and other  compensation  to such  executive  officers when it begins  conducting
business operations material enough to warrant such compensation.

     The following table provides certain information  regarding options granted
to the Company's  named executive  officers.  None of the options is exercisable
until after the Distribution Effective Date.

<TABLE>

<CAPTION>
                                                                                                   POTENTIAL REALIZABLE
                                                                                                     VALUE AT ASSUMED
                                                                                                   ANNUAL RATES OF STOCK
                                NUMBER OF                                                           PRICE APPRECIATION
                                 SHARES           % OF TOTAL      EXERCISE                          FOR OPTION/SAR TERM
                                UNDERLYING        OPTIONS/SARs     OR BASE                                (1)
                                 OPTIONS           GRANTED IN      PRICE        EXPIRATION      ----------------------------
    NAME                         GRANTED           FISCAL 1998    ($/sh)(2)       DATE                5%            10%
    ----                         -------           -----------    ---------       ----                --            ---

<S>                              <C>                  <C>           <C>          <C>              <C>           <C>
Donald J. Rechler                128,341              21%           1.10         1/10/2008        $ 88,555      $  224,597
                                 629,477               --           1.04         3/30/2008         409,160       1,044,932
Scott H. Rechler                 128,341              21%           1.10         1/10/2008          88,555         224,597
                                 629,477               --           1.04         3/30/2008         409,160       1,044,932
Michael Maturo                   105,519              17%           1.10         1/10/2008          72,808         184,658
                                 541,476               --           1.04         3/30/2008         351,959         898,850
Roger Rechler                     52,392               9%           1.10         1/10/2008          36,150          91,686
                                 271,105               --           1.04         3/30/2008         176,218         450,034
Gregg M. Rechler                  52,392               9%           1.10         1/10/2008          36,150          91,686
                                 271,105               --           1.04         3/30/2008         176,218         450,034
Mitchell D. Rechler               52,392               9%           1.10         1/10/2008          36,150          91,686
                                 271,105               --           1.04         3/30/2008         176,218         450,034

- ---------------
(1)        Potential  Realizable  Value is based on the  assumed  annual  growth
           rates shown over their 10-year option term. For example,  a 5% growth
           rate  compounded  annually,  for Scott H. Rechler's  grant results in
           stock  prices of $1.79 per share and $1.69 per  share,  respectively,
           and a 10% growth rate,  compounded annually,  results in stock prices
           of $2.85 per share and $2.70 per share, respectively. These Potential
           Realizable  Values are listed to comply with the  regulations  of the
           Commission,  and the Company cannot predict whether these values will
           be achieved.  Actual  gains,  if any, on stock option  exercises  are
           dependent on the future performance of the stock.

(2)        The  exercise or base price per share as of the date of grant,  which
           the Company's  board of directors has determined  represents the fair
           market value as of the date of grant.

</TABLE>

RSI STOCK OPTION PLAN

     On January  10,  1998,  RSI adopted a Stock  Option Plan  pursuant to which
grants of options  ("Options")  to purchase a specified  number of shares of RSI
Common Stock were made in order to provide  incentives to the recipient thereof.
Additional  Options to purchase shares of RSI Common Stock were granted on March
30, 1998.  Each of the Options granted as of the date hereof has been granted at
an option  price equal to the fair market  value of the RSI Common  Stock at the
date of grant. The Options become exercisable  immediately subsequent to January
1, 1999.  Under the Stock  Option  Plan,  grants with respect to up to 3,700,376
shares of RSI Common  Stock  (i.e.  approximately  15% of the total  outstanding
shares of RSI Common  Stock  after  giving  effect to the Rights  Offering)  are
authorized  for  issuance  under the Plan.  Non-employee  directors  of RSI will
receive  annual  grants of Options to  purchase  500 shares of RSI Common  Stock
(including an initial grant of an Option to purchase  1,000 shares of RSI Common
Stock upon  appointment of any non-employee  director).  Future grants under the
plan,  other than grants to  non-employee  directors,  will be determined in the
sole discretion of the Compensation  Committee.  However, in any year, no person
eligible  for awards under the plan may be granted  options  covering a total of
more than 1,000,000 shares of RSI Common Stock. The Stock Option Plan expires on
December 31, 2008.

     The Compensation Committee of RSI has authority to determine the employees,
officers and advisors to be granted Options, Restricted Stock (as defined below)
and other awards of RSI Common  Stock,  to interpret  the Stock Options Plan, to
prescribe,  amend and rescind any rules and regulations necessary or appropriate
for the  administration of the Stock Option Plan, to determine and interpret the
details and provisions of each Option  agreement,  to modify or amend any Option
agreement or waive any conditions or  restrictions  applicable to any Option (or
the  exercise  thereof),  and to make  all  other  determinations  necessary  or
advisable for the  administration  of the Stock Option Plan. With respect to any
provisions  of the Stock Option Plan  granting the  Compensation  Committee  the
right to agree, in its sole discretion, to further extend the term of any award,
the Compensation  Committee may exercise such right at the time of grant, in the
agreement  relating to such award, or at any time or from time to time after the
grant of any award  thereunder.  The  discretion of the  Compensation  Committee
under the Stock  Option  Plan does not  extend to  Options  granted  to  outside
directors.

     The Stock Option Plan  authorizes  (i) the grant of Options that qualify as
incentive  stock options under Section 422 of the Code ("ISOs"),  (ii) the grant
of Options  that do not so qualify  ("NQSOs"),  (iii) the grant of shares of RSI
Common Stock subject to certain restrictions on transfer and risks of forfeiture
("Restricted  Stock"), (iv) the grant of Options in lieu of cash Directors' fees
and employee  bonuses,  and (v) the grant of  unrestricted  shares of RSI Common
Stock in lieu of cash compensation.  The exercise price of Options is determined
by the Compensation Committee,  but may not be less than 100% of the fair market
value  of the  shares  of RSI  Common  Stock on the date of grant in the case of
ISOs;  provided  that,  in the case of grants of NQSOs  granted  in lieu of cash
Directors'  fees and employee  bonuses,  the exercise price may not be less than
50% of the fair  market  value of the shares of RSI Common  Stock on the date of
grant.

     Certain  Federal  Income Tax  Consequences  of the Stock Option  Plan.  The
following is a brief summary of the principal Federal income tax consequences of
awards under the Stock Option  Plan.  The summary is based upon current  Federal
income tax laws and interpretations  thereof, all of which are subject to change
at any time,  possibly with retroactive  effect. This summary is not intended to
be exhaustive and, among other things, does not describe state, local or foreign
tax consequences.

     A  participant  is not subject to Federal  income tax either at the time of
grant  or at the  time  of  exercise  of an ISO.  However,  upon  exercise,  the
difference  between  the fair  market  value  of the RSI  Common  Stock  and the
exercise price is an item of tax preference subject to the possible  application
of the alternative  minimum tax. If a participant does not dispose of RSI Common
Stock acquired through the exercise of an ISO in a  "disqualifying  disposition"
(i.e.,  no  disposition  occurs  within  two years from the date of grant of the
share  option nor within one year of the transfer of the RSI Common Stock to the
participant),  then the  participant  will be taxed only upon the gain,  if any,
from the sale of such RSI  Common  Stock,  and such gain will be taxable as gain
from the sale of a capital asset.

     RSI will not receive any tax deduction on the exercise of an ISO or, if the
above holding  period  requirements  are met, on the sale of the  underlying RSI
Common Stock. If there is a disqualifying  disposition (i.e., one of the holding
period  requirements is not met), the  participant  will be treated as receiving
compensation  subject to  ordinary  income tax in the year of the  disqualifying
disposition and RSI will be entitled to a deduction for compensation  expense in
an  amount  equal to the  amount  included  in income  by the  participant.  The
participant  generally  will be required to include in income an amount equal to
the difference between the fair market value of the RSI Common Stock at the time
of exercise and the exercise price.  Any appreciation in value after the time of
exercise  will be taxed as capital gain and will not result in any  deduction by
RSI.

     If NQSOs are  granted to a  participant,  there are no  Federal  income tax
consequences  at the time of grant.  Upon exercise of the NQSO, the  participant
must report as ordinary  income an amount  equal to the  difference  between the
exercise  price and the fair market value of the RSI Common Stock on the date of
exercise.  RSI will receive a tax deduction in like amount.  Any appreciation in
value  after the time of  exercise  will be taxed as  capital  gain and will not
result in any deduction by RSI.

     A participant who is awarded  unrestricted  shares of RSI Common Stock will
have compensation  income at the time of grant equal to the fair market value of
such  shares.  The Company  will  receive a tax  deduction  in the amount of the
income recognized by the participant.

     A  participant  who is  awarded  Restricted  Stock  that  is  subject  to a
substantial risk of forfeiture (as defined in the Code) will not be taxed at the
time of the grant unless the participant  makes a special election under section
83(b) of the Code.  Assuming that no such election is made,  RSI will receive no
tax deduction at the time of the grant.  Upon the lapse of the substantial  risk
of forfeiture associated with the Restricted Stock, a participant will recognize
ordinary  income equal to the fair market value of the  Restricted  Stock at the
time of the lapse.  At the same time,  RSI will  receive a tax  deduction in the
amount of ordinary income recognized by a participant.

     If a  participant  makes an election  under section 83(b) of the Code or if
the  Restricted  Stock  is  subject  to  restrictions  that  do not  comprise  a
substantial risk of forfeiture,  he or she will recognize  ordinary income in an
amount equal to the fair market value of the Restricted Stock at the time of the
grant (determined  without regard to any restrictions which may lapse). RSI will
receive a tax  deduction  in the equal  amount at the same time.  No tax will be
payable by a participant (and no additional deduction will be taken by RSI) upon
lapse of the restrictions.

CONFLICTS OF INTEREST

     Donald J. Rechler  will serve as Chairman of the Board and Chief  Executive
Officer of Reckson and Chairman of the Board of RSI, Scott H. Rechler will serve
as the President and Chief Operating  Officer of Reckson and President and Chief
Executive  Officer  of RSI and  Michael  Maturo  will  serve as  Executive  Vice
President,  Treasurer  and Chief  Financial  Officer  of  Reckson  and RSI and a
director of RSI.  Although each of them is committed to the success of RSI, they
are also committed to the success of Reckson.  None of Donald J. Rechler,  Scott
H. Rechler or Michael  Maturo is  committed  to spending a particular  amount of
time on RSI's  affairs,  nor will any of them  devote his full time to RSI. As a
result,  such  officers  may spend  more time  acting  in their  positions  with
Reckson, particularly if Reckson encounters operating difficulties or is engaged
in significant  transactions.  Furthermore,  Roger Rechler, Gregg M. Rechler and
Mitchell D. Rechler are members of the RSI Board of  Directors  and will also be
either  insiders of RSI or members of the Reckson board of  directors.  As noted
below in "--Related Party  Transactions," Jon L. Halpern, a director of Reckson,
has an  interest  in  certain  entities  in which  RSI holds an  investment.  In
addition, it is anticipated that the RSI Board will include only two members who
are unaffiliated with RSI and Reckson.

     Officers  and  directors  of a  corporation  owe  fiduciary  duties  to the
stockholders of that corporation.  There is a risk that the common membership of
management  and members of the Boards of  Directors of RSI and Reckson will lead
to conflicts of interest in the fiduciary  duties owed to stockholders by common
directors  and  officers  in  connection  with  transactions   between  the  two
companies.  However,  RSI was formed with the specific  purpose of entering into
and performing the Intercompany  Agreement with Reckson Operating Partnership in
an effort to avoid  conflicts of interest  issues by  identifying  at the outset
which   types  of   opportunities   will  be  pursued  by  each   company.   See
"Management--Conflicts of Interest."

     In respect of services to be provided to Reckson  Operating  Partnership by
the  Company,  management  will have a conflict of interest in  determining  the
terms on which the Company will provide such services.  In addition,  management
will  have  a  conflict  of  interest  in  determining   whether  an  investment
opportunity  of RSVP that  generates  REIT  qualifying  income but is outside of
Reckson's core business strategy should be pursued by the Company or Reckson.

                             CERTAIN TRANSACTIONS

SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN BENEFICIAL OWNERS

     As of April 27,  1998,  Donald J.  Rechler,  Roger M.  Rechler,  Scott H.
Rechler, Michael Maturo, Mitchell D. Rechler and Gregg M. Rechler beneficially
own approximately  3.59%, 3.54%, 0.81%, 0.18%, 0.85% and 0.81%,  respectively,
of Reckson,  which  interests  consist of shares of Reckson  Common  Stock and
Units (including vested options to acquire shares of Reckson Common Stock) and
will own RSI Common Stock following the Distribution, as set forth above under
"Management--Security  Ownership of Certain  Beneficial  Owners and Management
After the  Distribution." In addition,  RSI has granted the aforementioned RSI
officers and  directors  certain  registration  rights in respect of their RSI
Common Stock. See "Management-Registration Rights."

ACQUISITION OF ASSETS

     During 1997,  RSI acquired its indirect  interests in ACLC and Dobie Center
from a Rechler  family  entity for $5.13  million.  Such entity had acquired the
interests  in ACLC and the Dobie  Center  earlier  in 1997 for $5.06  million in
contemplation of transferring such interests to RSI, the difference representing
interest carrying costs.

FORMATION AND EQUITY CAPITALIZATION OF RSI; OWNERSHIP OF RSI COMMON STOCK

     Due to  considerations  relating  to the  Reckson's  status as a REIT under
Federal tax laws,  RSI was  initially  formed as a subsidiary  in which  Reckson
Operating  Partnership owned 95% of the outstanding capital stock in the form of
non-voting common stock.  Lightpost LLC owns the remaining 5% of the outstanding
capital stock in the form of common stock. Donald J. Rechler,  Scott H. Rechler,
Michael  Maturo,  Roger  Rechler,  Mitchell D.  Rechler and Gregg M. Rechler and
trusts  controlled by certain of such  executive  officers own 70% of the member
interests of Lightpost LLC and the other 30% of the member interests is owned by
members of Reckson  management  who are not  executive  officers or directors of
Reckson and a Rechler  family member who is not a member of Reckson  management.
The shares of capital stock owned by Reckson Operating Partnership and Lightpost
LLC were  issued  by RSI on the same  dates  and at the same  price per share of
$1.10.  Immediately prior to the  Distribution,  the shares of non-voting common
stock owned by Reckson  Operating  Partnership  will be exchanged for RSI Common
Stock.

     The Company also will obtain the Credit  Facilities from Reckson  Operating
Partnership  which  shall bear  interest at the rate equal to the greater of the
prime rate plus 2% and 12% per annum,  with such 12%  increasing  annually  at a
rate of 4% of the prior year's rate. The Credit Facilities will be payable on an
interest-only basis from net cash flow during its five-year term. Advances under
the Credit Facilities will be recourse obligations of RSI.

     Jon L. Halpern, a director of Reckson, beneficially owned substantially all
of the OnSite  business prior to RSI's  acquisition of an interest  therein (and
will own  beneficially  a 25.97%  interest in OnSite after giving  effect to its
acquisition  of the OnSite  business,  assuming RSI  converts  its  subordinated
convertible note into a 58.69% interest),  and owns a 331/3% interest in a joint
venture that owns a 70%  interest in the Dobie  Center,  a 331/3%  interest in a
joint venture that owns a 76.09%  interest in ACLC, and a 22.75% interest in the
Office Suites  Company,  and may  participate in the operation of such entities.
Based upon its  understanding of the market generally and discussions with third
parties specifically,  management believes that RSI's participation,  or, in the
Office Suites Company's case, possible  participation,  in such investments with
Mr. Halpern has been the subject of arm's-length negotiations.

THE INTERCOMPANY AGREEMENT

     The  Intercompany  Agreement  between the  Company and Reckson  Operating
Partnership  will set  forth  the  basis on which  RSI and  Reckson  Operating
Partnership   will   allocate   business   opportunities   among   them.   See
"Business--The Intercompany Agreement."

STANDBY AGREEMENT

     The  Company  and the  Standby  Purchaser  have  entered  into the  Standby
Agreement  pursuant to which the Standby  Purchaser has agreed to purchase,  and
the Company has agreed to sell,  any and all  Standby  Commitment  Shares on the
Expiration Date at the Exercise Prices.

     The Company has entered into the Standby  Agreement  to provide  additional
assurance  that,  the Company  would,  with the sale of the  Standby  Commitment
Shares,  sell all of the  shares of RSI  Common  Stock  that are the  subject of
Subscription  Rights in the Rights Offering.  The Standby  Purchaser is owned by
Donald J. Rechler, Scott H. Rechler, Michael Maturo, Roger Rechler,  Mitchell D.
Rechler, Gregg M. Rechler, certain non-executive officers of RSI and Reckson and
certain trusts controlled by executive officers of Reckson.

                       DESCRIPTION OF RSI CAPITAL STOCK

AUTHORIZED CAPITAL STOCK

     RSI's authorized  capital stock consists of 25,000,000  shares of preferred
stock, par value $.01 per share (the "Preferred  Stock"),  100,000,000 shares of
RSI  Common  Stock and  25,000,000  shares of excess  stock,  par value $.01 per
share.  Immediately  following  the Rights  Offering,  approximately  24,668,556
shares of RSI Common  Stock will be  outstanding  (subject to  reduction  to the
extent that cash payments are made in lieu of the issuance of fractional  shares
of RSI  Common  Stock).  All of the  shares  of RSI  Common  Stock  that will be
outstanding immediately following the Distribution will be validly issued, fully
paid and nonassessable.

COMMON STOCK

         The  holders of RSI Common  Stock will be entitled to one vote for each
share on all matters voted on by stockholders, including elections of directors,
and, except as otherwise  required by law or provided in any resolution  adopted
by RSI's Board with  respect to any series of  Preferred  Stock,  the holders of
such shares  will  possess all voting  power.  The Charter  does not provide for
cumulative  voting in the  election of  directors.  Subject to any  preferential
rights of any  outstanding  series of Preferred  Stock  created by the RSI Board
from time to time,  the  holders of RSI Common  Stock will be  entitled  to such
dividends  as may be  declared  from  time to time by the RSI Board  from  funds
available  therefor,  and upon  liquidation will be entitled to receive pro rata
all assets of the Company legally available for distribution to such holders.

PREFERRED STOCK

     The Charter  authorizes  the RSI Board to  establish  one or more series of
Preferred Stock and to determine, with respect to any series of Preferred Stock,
the terms and  rights  of such  series,  including  (i) the  designation  of the
series, (ii) the number of shares of the series,  which number the RSI Board may
thereafter  (except where  otherwise  provided in the applicable  certificate of
designation)  increase or decrease  (but not below the number of shares  thereof
then  outstanding),  (iii)  whether  dividends,  if any,  will be  cumulative or
noncumulative,  and,  in the case of  shares  of any  series  having  cumulative
dividend  rights,  the date or dates or method of determining  the date or dates
from which dividends on the shares of such series shall be cumulative,  (iv) the
rate of any dividends (or method of determining  such dividends)  payable to the
holders of the shares of such series,  any conditions  upon which such dividends
will be paid and the date or dates or the  method  for  determining  the date or
dates upon which such dividends will be payable,  (v) the redemption  rights and
price or prices, if any, for shares of the series, (vi) the terms and amounts of
any  sinking  fund  provided  for the  purchase or  redemption  of shares of the
series,  (vii) the amounts payable on and the preferences,  if any, of shares of
the series in the event of any voluntary or involuntary liquidation, dissolution
or winding up of the  affairs of RSI,  (viii)  whether  the shares of the series
will be convertible or exchangeable into shares of any other class or series, or
any  other  security,  of  RSI  or  any  other  corporation,  and,  if  so,  the
specification  of such  other  class  or  series  or such  other  security,  the
conversion  or  exchange  price or  prices  or rate or  rates,  any  adjustments
thereof,  the date or  dates as of which  such  shares  will be  convertible  or
exchangeable  and all other terms and conditions  upon which such  conversion or
exchange may be made,  (ix)  restrictions  on the issuance of shares of the same
series or of any other class or series,  (x) the voting  rights,  if any, of the
holders  of the  shares  of the  series,  and (xi) any  other  relative  rights,
preferences and limitations of such series.

     RSI believes  that the ability of the RSI Board to issue one or more series
of Preferred  Stock will provide it with  flexibility  in  structuring  possible
future financings and  acquisitions,  and in meeting other corporate needs which
might arise. The authorized  shares of Preferred Stock, as well as shares of RSI
Common Stock,  will be available for issuance  without  further  action by RSI's
stockholders,  unless such action is required by applicable  law or the rules of
any stock exchange or automated  quotation  system on which RSI's securities may
be listed or traded.  If the approval of RSI's  stockholders is not required for
the issuance of shares of Preferred Stock or RSI Common Stock, the RSI Board may
determine not to seek stockholder approval.

     Although the RSI Board has no intention at the present time of doing so, it
could issue a series of  Preferred  Stock that could,  depending on the terms of
such series,  impede the completion of a merger,  tender offer or other takeover
attempt. The RSI Board will make any determination to issue such shares based on
its  judgment  as to the best  interests  of RSI and its  stockholders.  The RSI
Board,  in so  acting,  could  issue  Preferred  Stock  having  terms that could
discourage  an  acquisition  attempt  through  which an acquiror  may be able to
change the  composition  of the RSI  Board,  including  a tender  offer or other
transaction that some, or a majority,  of RSI's stockholders might believe to be
in their best  interests or in which such  stockholders  might receive a premium
for their stock over the then-current market price of such stock.

SERIES A JUNIOR PREFERRED STOCK

     The Company  expects to reserve  approximately  247,000  shares of Series A
Junior  Preferred  Stock for  issuance  upon  exercise  of the  Preferred  Stock
Purchase Rights.  The Series A Junior Preferred Stock will not be redeemable and
will rank,  with respect to the payment of  dividends  and the  distribution  of
assets,  junior to any other series of any other classes of Preferred Stock that
may exist from time to time. Generally,  each share of Series A Junior Preferred
Stock will entitle its holder to 100 votes on all matters submitted to a vote of
the Company's stockholders.

     Subject to the  rights of holders of any shares of any series of  Preferred
Stock  ranking  senior to the Series A Junior  Preferred  Stock with  respect to
dividends,  holders of shares of Series A Junior  Preferred Stock, in preference
to holders of RSI Common Stock and any other junior  stock,  will be entitled to
receive, when, as and if declared by the RSI Board, quarterly cash dividends, in
an amount per share equal to the greater of (i) $1 or (ii) subject to adjustment
as set  forth  herein,  100  times the  aggregate  per share  amount of all cash
dividends and 100 times the aggregate per share amount  (payable in kind) of all
non-cash dividends or other  distributions  (other than dividends payable in RSI
Common  Stock or a  subdivision  of  outstanding  shares  of RSI  Common  Stock)
declared  on the RSI Common  Stock  since the  immediately  preceding  quarterly
dividend  payment  date,  or since the first  issuance  of any share of Series A
Junior  Preferred  Stock,  in the case of the first quarterly  dividend  payment
date. In the event the Board declares or pays a dividend on the RSI Common Stock
payable in shares of RSI Common Stock or  subdivides,  combines or  consolidates
the  outstanding  shares of RSI Common Stock into a greater or lesser  number of
shares of RSI Common Stock, the amount of in-kind dividend payable to holders of
Series A Junior  Preferred  Stock  will be  adjusted  for such  dividend  on, or
subdivision,  combination  or  consolidation  of,  shares of RSI  Common  Stock.
Dividends  on the Series A Junior  Preferred  Stock  generally  will be declared
immediately  following a dividend  declaration on the RSI Common Stock, and will
be cumulative. Accumulated but unpaid dividends will not bear interest.

     During  such times as  dividends  payable on the Series A Junior  Preferred
Stock are in arrears, and until such arrearages have been paid in full, RSI will
be  prohibited   from  (i)  declaring  or  paying   dividends  or  making  other
distributions  on any  shares of stock  ranking  junior  to the  Series A Junior
Preferred   Stock,   (ii)   declaring  or  paying   dividends  or  making  other
distributions  on any  shares of stock  ranking  on a parity  with the  Series A
Junior  Preferred  Stock,  except  dividends paid ratably on the Series A Junior
Preferred Stock and all such parity stock, in proportion to the amounts to which
holders of all such  shares are then  entitled,  (iii)  redeeming  or  otherwise
acquiring  for value any stock ranking  junior to the Series A Junior  Preferred
Stock, and (iv) redeeming or otherwise  acquiring for value any shares of Series
A Junior  Preferred  Stock,  or any shares of stock ranking on a parity with the
Series A Junior Preferred Stock, except in accordance with a purchase offer made
under certain limited circumstances. Redemptions and other acquisitions of stock
ranking  junior to the Series A Junior  Preferred  Stock will be  permissible if
such redemptions or acquisitions are made in exchange for shares of any stock of
RSI ranking junior to the Series A Junior Preferred Stock.

     In the event of any  liquidation,  dissolution  or  winding  up of RSI,  no
distribution  will be made to the holders of shares of stock  ranking  junior to
the Series A Junior Preferred Stock unless and until the holders of the Series A
Junior  Preferred  Stock have received  $100 per share,  plus an amount equal to
accumulated and unpaid dividends and distributions thereon.  Holders of Series A
Junior Preferred Stock will be entitled to receive an aggregate amount per share
equal to 100 times the aggregate  amount to be distributed  per share to holders
of RSI Common Stock.  Further,  no  distribution  will be made to the holders of
shares of stock  ranking on a parity with the Series A Junior  Preferred  Stock,
except distributions made ratably on the Series A Junior Preferred Stock and all
such parity stock in  proportion to the totals to which the holders are entitled
upon  such  liquidation,  dissolution  or  winding  up.  In the  event the Board
declares or pays a dividend payable in shares of RSI Common Stock or subdivides,
combines  or  consolidates  the  outstanding  shares of RSI Common  Stock into a
greater  or  lesser  number of shares of RSI  Common  Stock,  the  amount of the
liquidating  distribution  payable to holders of Series A Junior Preferred Stock
will  be  adjusted  for  such  dividend  on,  or  subdivision,   combination  or
consolidation of, shares of RSI Common Stock.

     In the event RSI enters into a consolidation,  merger, combination or other
transaction  pursuant to which shares of RSI Common Stock are  exchanged  for or
changed into other stock or securities,  cash or other  property,  each share of
Series A Junior  Preferred Stock must be similarly  exchanged or changed into an
amount per share equal to 100 times the aggregate  amount of stock,  securities,
cash or other  property  (payable in kind) into which or for which each share of
RSI Common  Stock is changed or  exchanged.  In the event the Board  declares or
pays a dividend payable in shares of RSI Common Stock or subdivides, combines or
consolidates the outstanding shares of RSI Common Stock into a greater or lesser
number of shares of RSI Common Stock,  the amount payable to holders of Series A
Junior  Preferred Stock in respect of a  consolidation,  merger,  combination or
other such  transaction  will be adjusted for such dividend on, or  subdivision,
combination or consolidation of, shares of RSI Common Stock.

RESTRICTION ON OWNERSHIP OF RSI CAPITAL STOCK

     In order for Reckson to qualify as a REIT under the Code, it must satisfy a
variety of  requirements,  including  annual tests with respect to the nature of
its gross  income.  Substantially  all of  Reckson's  gross  income  meets these
requirements  by qualifying as "rentals from real property" under Section 856(d)
of the Code. Under this provision,  however,  a REIT's real property rentals can
be  disqualified  if the rent is received by the REIT from a related party or if
noncustomary  services are performed for the tenant other than by an independent
contractor.  The  characterization of a party as a related-party tenant or as an
independent contractor depends, in part, upon the percentage of stock, assets or
net  profits of such party that may be owned by the REIT or by  shareholders  of
the  REIT.  Such  ownership  may be  direct  or may be  indirect  under  certain
attribution  rules prescribed by the Code.  Immediately  after the Distribution,
there will be a  substantial  identity  of  ownership  between  stockholders  of
Reckson and  stockholders of the Company.  It cannot be predicted how long or to
what degree such identity of ownership may continue. In order to protect Reckson
from the risk that  rental  income  that it will earn  from the  Company  or its
affiliates  and from tenants with respect to which the Company or its affiliates
may  provide  Commercial  Services  will not be  disqualified  as rent from real
property for REIT qualification  purposes,  subject to certain  exceptions,  the
ownership  by any person or entity of RSI Common Stock is limited to 9.9% of the
aggregate number or value of shares of RSI Common Stock and the ownership by any
person of RSI  capital  stock is limited to 9.9% of the  aggregate  value of all
classes of RSI capital stock.

EXCESS STOCK

     The Articles of  Incorporation  provide that the Company may issue up to 25
million shares of excess stock, par value $.01 per share ("Excess Stock"). For a
description of Excess Stock, see "--Restrictions on Ownership" below.

RESTRICTIONS ON OWNERSHIP

     In order to protect  Reckson against the risk of failing to satisfy certain
tax laws applicable to REITs, the Certificate of Incorporation  provides that no
stockholder may own, or be deemed to own by virtue of the attribution provisions
of the Code, more than 9.9% (the "Ownership  Limit") of the aggregate  number or
value of the Company's  outstanding shares of Common Stock, or more than 9.9% of
the aggregate  value of the  outstanding  shares of all classes of the Company's
capital  stock,  provided that in no event will a stockholder  be limited in the
amount of RSI Common Stock  acquired in connection  with the  Distribution,  the
Standby  Agreement  and awards or exercises of employee  stock  options.  In the
event the Company issues Preferred Stock, it may, in the Designating  Amendment,
determine  a limit on the  ownership  of such  stock.  Any  direct  or  indirect
ownership  of shares of stock in excess  of the  Ownership  Limit or that  would
result in common  ownership  among 10%  holders of RSI Common  Stock and Reckson
Common Stock,  shall be null and void, and the intended  transferee will acquire
no  rights  to the  shares of  capital  stock.  The  foregoing  restrictions  on
transferability and ownership will not apply if Reckson determines that it is no
longer in its best  interests to attempt to qualify,  or to continue to qualify,
as a REIT.  Under  the  terms of the  Intercompany  Agreement,  the RSI Board of
Directors will have the right to waive the Ownership Limit only if permission to
do so is granted by Reckson, in Reckson's sole discretion,  and the RSI Board of
Directors  otherwise  decides  that such  action is in the best  interest of the
Company.

     Shares of capital stock owned,  or deemed to be owned,  or transferred to a
stockholder in excess of the Ownership  Limit or the Aggregate  Ownership  Limit
(9.9% of the aggregate value of all outstanding classes of stock of the Company)
will  automatically  be  converted  into  shares  of Excess  Stock  that will be
transferred,  by operation  of law, to the trustee of a trust for the  exclusive
benefit  of  one  or  more   charitable   organizations   described  in  Section
170(b)(1)(A) and 170(c) of the Code (the "Charitable Beneficiary").  The trustee
of the trust  will be  deemed to own the  Excess  Stock for the  benefit  of the
Charitable  Beneficiary  on the date of the  violative  transfer to the original
transferee-  stockholder.  Any  dividend or  distribution  paid to the  original
transferee-  stockholder  of Excess Stock prior to the  discovery by the Company
that capital stock has been  transferred  in violation of the  provisions of the
Company's  Certificate  of  Incorporation  shall be repaid to the  trustee  upon
demand. Any dividend or distribution authorized and declared but unpaid shall be
rescinded as void ab initio with respect to the original  transferee-stockholder
and shall  instead be paid to the  trustee  of the trust for the  benefit of the
Charitable Beneficiary.  Any vote cast by an original  transferee-stockholder of
shares of capital stock constituting  Excess Stock prior to the discovery by the
Company that shares of capital stock have been  transferred  in violation of the
Company's  Certificate  of  Incorporation  shall be rescinded as void ab initio.
While the Excess  Stock is held in trust,  the  original  transferee-stockholder
will be deemed to have  given an  irrevocable  proxy to the  trustee to vote the
capital stock for the benefit of the Charitable Beneficiary.  The trustee of the
trust may transfer the  interest in the trust  representing  the Excess Stock to
any person whose  ownership of the shares of capital stock  converted  into such
Excess  Stock would be permitted  under the  Ownership  Limit and the  Aggregate
Ownership  Limit.  If such  transfer is made,  the  interest  of the  Charitable
Beneficiary shall terminate and the proceeds of the sale shall be payable to the
original transferee-  stockholder and to the Charitable Beneficiary as described
herein. The original  transferee-stockholder shall receive the lesser of (i) the
price  paid by the  original  transferee-stockholder  for the  shares of capital
stock   that  were   converted   into   Excess   Stock   or,  if  the   original
transferee-stockholder  did not give value for such shares (e.g.,  the stock was
received through a gift, devise or other transaction), the average closing price
for the class of shares from which such shares of capital  stock were  converted
for the ten trading days  immediately  preceding such sale or gift, and (ii) the
price  received by the trustee from the sale or other  disposition of the Excess
Stock held in trust.  The trustee may reduce the amount  payable to the original
transferee-stockholder  by the amount of dividends and distributions relating to
the   shares   of  Excess   Stock   which   have  been  paid  to  the   original
transferee-stockholder  and are owed by the original  transferee-stockholder  to
the  trustee.  Any  proceeds  in excess of the amount  payable  to the  Original
transferee-stockholder   shall  be  paid  by  the  trustee  to  the   Charitable
Beneficiary.  Any  liquidation  distributions  relating to Excess Stock shall be
distributed  in the same manner as proceeds  of a sale of Excess  Stock.  If the
foregoing  transfer  restrictions are determined to be void or invalid by virtue
of  any  legal  decision,  statute,  rule  or  regulations,  then  the  original
transferee-stockholder  of any  shares of Excess  Stock  may be  deemed,  at the
option of the  Company,  to have  acted as an agent on behalf of the  Company in
acquiring  the shares of Excess  Stock and to hold the shares of Excess Stock on
behalf of the Company.

     In  addition,  the  Company  will have the  right,  for a period of 90 days
during the time any shares of Excess Stock are held in trust, to purchase all or
any  portion  of the  shares  of  Excess  Stock at the  lesser  of (i) the price
initially paid for such shares by the original transferee-stockholder, or if the
original  transferee-stockholder  did not give value for such shares (e.g.,  the
shares were received through a gift, devise or other  transaction),  the average
closing price for the class of stock from which such shares of Excess Stock were
converted for the ten trading days immediately  preceding such sale or gift, and
(ii) the average  closing price for the class of stock from which such shares of
Excess Stock were converted for the ten trading days  immediately  preceding the
date the Company  elects to  purchase  such  shares.  The Company may reduce the
amount payable to the original transferee-stockholder by the amount of dividends
and distributions relating to the shares of Excess Stock which have been paid to
the original  transferee-stockholder  and are owned by the original  transferee-
stockholder to the trustee. The Company may pay the amount of such reductions to
the trustee for the benefit of the  Charitable  Beneficiary.  The 90-day  period
begins on the later date of which notice is received of the  violative  transfer
if the  original  transferee-stockholder  gives  notice  to the  Company  of the
transfer  or, if no such  notice is given,  the date the RSI Board of  Directors
determines that a violative transfer has been made.

     All  certificates  representing  shares of capital stock will bear a legend
referring to the restrictions described above.

     Each stockholder shall, upon demand by the Company, be required to disclose
to the Company in writing any information  with respect to the direct,  indirect
and  constructive  ownership  of capital  stock of the Company as Reckson  deems
necessary for Reckson to determine  its  compliance  with the  provisions of the
Code applicable to REITs.

     The Company is required to maintain in its charter the foregoing  Ownership
Limit, Excess Stock and stock ownership disclosure  requirements under the terms
of the Intercompany Agreement.

     The  Ownership  Limit  may  have  the  effect  of  delaying,  deferring  or
preventing a change in control of the Company.


                        CERTAIN ANTITAKEOVER PROVISIONS

STAGGERED BOARD OF DIRECTORS

     The Charter and the Bylaws  provide that the RSI Board will be divided into
three classes of directors,  each class constituting  approximately one-third of
the total number of directors,  with the classes  serving  staggered  three-year
terms.  The  classification  of the RSI Board  will have the effect of making it
more  difficult for  stockholders  to change the  composition  of the RSI Board,
because only a minority of the directors are up for election,  and the RSI Board
may not be replaced by vote of the stockholders,  at any one time. RSI believes,
however,  that the longer terms  associated  with the  classified RSI Board will
help  to  ensure  continuity  and  stability  of the  Company's  management  and
policies.

     The classification  provisions also could have the effect of discouraging a
third party from accumulating a large block of RSI Common Stock or attempting to
obtain  control of RSI,  even though such an attempt  might be beneficial to the
Company and some, or a majority, of its stockholders. Accordingly, under certain
circumstances,  stockholders  could be deprived of  opportunities  to sell their
shares of RSI Common Stock at a higher price than might otherwise be available.

NUMBER OF DIRECTORS; REMOVAL; FILLING VACANCIES

     The Charter  provides  that,  subject to any rights of holders of Preferred
Stock to elect additional  directors under specified  circumstances  ("Preferred
Holders'  Rights"),  the number of  directors  will be fixed by the Bylaws.  The
Bylaws provide that,  subject to any Preferred  Holders'  Rights,  the number of
directors will be fixed by the RSI Board,  but must not be more than 25 nor less
than three.  In addition,  the Bylaws  provide  that,  subject to any  Preferred
Holders' Rights,  and unless the RSI Board otherwise  determines,  any vacancies
(other than  vacancies  created by an increase in the total number of directors)
will be filled by the affirmative vote of a majority of the remaining directors,
though less than a quorum, and any vacancies created by an increase in the total
number of  directors  may be filled  by a  majority  of the  entire  RSI  Board.
Accordingly,  the RSI Board  could  temporarily  prevent  any  stockholder  from
enlarging  the RSI  Board  and then  filling  the new  directorships  with  such
stockholder's own nominees.

     The Charter and the Bylaws provide that,  subject to any Preferred Holders'
Rights,  directors  may be removed only for cause upon the  affirmative  vote of
holders of at least 80% of the entire  voting power of all the  then-outstanding
shares of stock entitled to vote generally in the election of directors,  voting
together as a single class.

NO STOCKHOLDER ACTION BY WRITTEN CONSENT; SPECIAL MEETINGS

     The Charter and Bylaws provide that any action  required or permitted to be
taken by the  stockholders  of RSI must be effected  at a duly called  annual or
special  meeting  of such  holders  and may not be  effected  by any  consent in
writing by such holders.  Except as otherwise required by law and subject to the
rights of the holders of any Preferred  Stock,  special meetings of stockholders
of RSI for any  purpose or purposes  may be called  only by the  Chairman of the
Board,  Vice  Chairman,  President  or the RSI Board  pursuant  to a  resolution
stating the purpose or purposes  thereof.  No business other than that stated in
the notice shall be transacted at any special meeting. These provisions may have
the effect of delaying  consideration  of a stockholder  proposal until the next
annual meeting unless a special  meeting is called by the Chairman of the Board,
Vice Chairman, President or the RSI Board.

ADVANCE NOTICE PROVISIONS FOR STOCKHOLDER NOMINATIONS AND STOCKHOLDER PROPOSALS

     The Bylaws  establish an advance notice  procedure for stockholders to make
nominations of candidates for directors or bring other business before an annual
meeting of stockholders of RSI (the "Stockholder Notice Procedure").

     The  Stockholder  Notice  Procedure  provides that (i) only persons who are
nominated by, or at the direction of, the RSI Board, or by a stockholder who has
given timely written notice containing specified information to the Secretary of
RSI prior to the meeting at which directors are to be elected,  will be eligible
for  election  as  directors  of RSI and (ii) at an  annual  meeting,  only such
business may be  conducted as has been brought  before the meeting by, or at the
direction  of the  Chairman or the RSI Board or by a  stockholder  who has given
timely written notice to the Secretary of RSI of such stockholder's intention to
bring such business before such meeting.  In general,  for notice of stockholder
nominations  or proposed  business to be  conducted  at an annual  meeting to be
timely,  such  notice  must be received by the Company not less than 75 days nor
more than 90 days prior to the first  anniversary of the previous  year's annual
meeting.

     The purpose of requiring stockholders to give the Company advance notice of
nominations  and  other  business  is to  afford  the  RSI  Board  a  meaningful
opportunity  to consider  the  qualifications  of the  proposed  nominees or the
advisability of the other proposed  business and, to the extent deemed necessary
or desirable by the RSI Board, to inform  stockholders and make  recommendations
about such nominees or business,  as well as to ensure an orderly  procedure for
conducting  meetings of  stockholders.  Although  the Bylaws do not give the RSI
Board power to block  stockholder  nominations  for the election of directors or
proposal for action, they may have the effect of discouraging a stockholder from
proposing  nominees  or  business,  precluding  a contest  for the  election  of
directors  or  the   consideration   of  stockholder   proposals  if  procedural
requirements  are not met, and deterring third parties from  soliciting  proxies
for a  non-management  slate of  directors or  proposal,  without  regard to the
merits of such slate or proposal.

RELEVANT FACTORS TO BE CONSIDERED BY THE RSI BOARD

     The Charter,  which  provides that one of the purposes of RSI is to perform
the  Intercompany  Agreement,  also provides that, in determining what is in the
best interest of RSI in evaluating a "business combination," "change in control"
or other  transaction,  a director  of RSI shall  consider  all of the  relevant
factors,  which may  include  (i) the  immediate  and  long-term  effects of the
transaction on RSI's stockholders,  including  stockholders,  if any, who do not
participate  in the  transaction;  (ii) the social and  economic  effects of the
transaction on the Company's employees,  suppliers,  creditors and customers and
others  dealing  with the  Company and on the  communities  in which the Company
operates and is located;  (iii) whether the transaction is acceptable,  based on
the  historical  and current  operating  results and financial  condition of the
Company; (iv) whether a more favorable price would be obtained for the Company's
stock or  other  securities  in the  future;  (v) the  reputation  and  business
practices of the other party or parties to the proposed  transaction,  including
its or their  management and affiliates,  as they would affect  employees of the
Company; (vi) the future value of the Company's  securities;  (vii) any legal or
regulatory  issues  raised  by  the  transaction;   (viii)  the  effect  on  the
Intercompany  Agreement;  and (ix) the  business  and  financial  condition  and
earnings  prospects of the other party or parties to the  proposed  transaction,
including,  without  limitation,  debt  service  and  other  existing  financial
obligations,  financial  obligations  to be  incurred  in  connection  with  the
transaction and other foreseeable  financial  obligations of such other party or
parties.  Pursuant  to this  provision,  the RSI Board may  consider  subjective
factors affecting a proposal, including certain nonfinancial matters, and on the
basis of  these  considerations,  may  oppose a  business  combination  or other
transaction  which,  evaluated only in terms of its financial  merits,  might be
attractive to some, or a majority, of the Company's stockholders.

AMENDMENT

     The Charter  provides that the affirmative  vote of the holders of at least
80% of the stock  entitled to vote  generally in the election of directors  (the
"Voting  Stock"),  voting  together  as a single  class,  is  required  to amend
provisions of the Charter relating to stockholder action without a meeting;  the
calling of special  meetings;  the number,  election  and term of the  Company's
directors;  the filling of vacancies and the removal of  directors.  The Charter
further  provides  that  the  related  Bylaws  described  above  (including  the
Stockholder  Notice  Procedure)  may be amended  only by the RSI Board or by the
affirmative  vote of the  holders  of at least  80% of the  voting  power of the
outstanding  shares of Voting Stock,  voting  together as a single class. In all
cases,  amendments  to the  charter  and  by-laws  require  that  the RSI  Board
determines that the proposed amendment is advisable.

PREFERRED RIGHTS PLAN

     The RSI Board  will  adopt  the  Preferred  Rights  Plan on or prior to the
Distribution  Effective  Date after  consideration  by the  directors of the RSI
Board of their fiduciary  duties and applicable  law.  Pursuant to the Preferred
Rights Plan, the RSI Board will cause to be issued one Preferred  Stock Purchase
Right (each,  a "Preferred  Right") for each share of RSI Common Stock issued in
the Distribution and the Rights Offering.  Each Preferred Right will entitle the
registered  holder to purchase from RSI one one-hundredth of a share of Series A
Junior  Participating  Preferred  Stock at a price to be  determined  by the RSI
Board (the "Purchase Price"),  subject to adjustment.  The description and terms
of the Preferred  Rights will be set forth in a Preferred  Rights Agreement (the
"Preferred Rights Agreement"),  between RSI and the designated  Preferred Rights
Agent  (the  "Preferred  Rights  Agent").  The  description  set forth  below is
intended as a summary  only and is qualified in its entirety by reference to the
actual provisions of the Preferred Rights Agreement approved by the RSI Board in
the future.

     Until the earlier to occur of (i) 10 days  following a public  announcement
that a person  or group of  affiliated  or  associated  persons  (an  "Acquiring
Person") has  acquired  beneficial  ownership of 10% or more of the  outstanding
shares of RSI Common  Stock or (ii) 10 business  days (or such later date as may
be  determined  by  action of the RSI  Board  prior to such  time as any  person
becomes an Acquiring  Person)  following the commencement of, or announcement of
an intention to make, a tender offer or exchange offer the consummation of which
would result in the beneficial  ownership by a person or group of 10% or more of
such  outstanding  shares of RSI Common  Stock (the  earlier of such dates being
called the "Preferred Rights Distribution Effective Date"), the Preferred Rights
will be evidenced by the certificates representing the RSI Common Stock.

     The  Preferred  Rights  Agreement  will provide  that,  until the Preferred
Rights  Distribution  Effective Date (or earlier redemption or expiration of the
Rights),  the Preferred  Rights will be  transferred  with and only with the RSI
Common Stock. Until the Preferred Rights Distribution Effective Date (or earlier
redemption  or  expiration  of the  Preferred  Rights),  the  RSI  Common  Stock
certificates  will  contain  a  notation   incorporating  the  Preferred  Rights
Agreement by reference.  As soon as practicable  following the Preferred  Rights
Distribution  Effective  Date,  separate  certificates   evidencing  the  Rights
("Preferred Right  Certificates") will be mailed to holders of record of the RSI
Common Stock as of the close of business on the  Preferred  Rights  Distribution
Effective  Date  and such  separate  Preferred  Right  Certificates  alone  will
evidence the Preferred Rights.

     The Preferred  Rights will not be  exercisable  until the Preferred  Rights
Distribution  Effective  Date.  The  Preferred  Rights  will expire on the tenth
anniversary of the Record Date (the "Final Expiration  Date"),  unless the Final
Expiration Date is extended or unless the Preferred  Rights are earlier redeemed
or exchanged by RSI, in each case, as summarized below.

     In the event that any person or group of affiliated  or associated  persons
becomes an Acquiring Person,  proper provision shall be made so that each holder
of a Preferred  Right,  other than Preferred  Rights  beneficially  owned by the
Acquiring Person (which will thereafter be void), will thereafter have the right
to receive upon exercise, in lieu of its right to receive one one-hundredth of a
share of Series A Junior Participating Preferred Stock per Preferred Right, that
number of  shares of RSI  Common  Stock  having a market  value of two times the
exercise  price of the Preferred  Right.  In the event that RSI is acquired in a
merger  or  other  business  combination  transaction  or  50%  or  more  of its
consolidated  assets  or  earning  power  are sold  after a  person  or group of
affiliated or associated  persons becomes an Acquiring Person,  proper provision
will be made so that each holder of a Preferred  Right will  thereafter have the
right to receive,  upon the exercise  thereof at the then current exercise price
of the Preferred  Right,  that number of shares of common stock of the acquiring
company  which at the time of such  transaction  will have a market value of two
times the exercise price of the Preferred Right.

     At any time after the  acquisition  by a person or group of  affiliated  or
associated persons of beneficial ownership of 10% or more of the outstanding RSI
Common  Stock,  and prior to the  acquisition  by such person or group of 50% or
more of the  outstanding  RSI  Common  Stock,  the RSI  Board may  exchange  the
Preferred  Rights  (other than  Preferred  Rights  owned by such person or group
which have become void),  in whole or in part, at an exchange ratio of one share
of RSI  Common  Stock,  or one  one-hundredth  of a share  of  Series  A  Junior
Preferred  Stock (or a share of a class or series of the Preferred  Stock having
equivalent  rights,  preference and  privileges) per Preferred Right (subject to
adjustment).

     At any time prior to the  acquisition by a person or group of affiliated or
associated  persons of  beneficial  ownership of 10% or more of the  outstanding
shares of RSI Common  Stock,  the RSI Board may redeem the  Preferred  Rights in
whole, but not in part, at the Redemption Price of $.01 per Preferred Right. The
redemption  of the Preferred  Rights may be made  effective at such time on such
basis  and with such  conditions  as the RSI  Board in its sole  discretion  may
establish. Immediately upon any redemption of the Preferred Rights, the right to
exercise  the  Preferred  Rights  will be  terminated  and the only right of the
holders of Preferred Rights will be to receive the Redemption Price.

     The terms of the  Preferred  Rights may be amended by the RSI Board without
the consent of the holders of the Preferred Rights; provided, however, that from
and after such time as any person or group of affiliated  or associated  persons
becomes  an  Acquiring  Person,  no such  amendment  may  adversely  affect  the
interests of the holders of the Preferred Rights.

     Until a Preferred  Right is exercised,  the holder  thereof,  as such, will
have no rights as a stockholder  of RSI,  including,  without  limitations,  the
right to vote or to receive dividends.

     The  number  of  outstanding   Preferred  Rights  and  the  number  of  one
one-hundredths  of a share of  Series A Junior  Preferred  Stock  issuable  upon
exercise of each Preferred Right also will be subject to adjustment in the event
of a stock split of the RSI Common Stock,  or a stock dividend on the RSI Common
Stock  payable  in  RSI  Common  Stock  or   subdivisions,   consolidations   or
combinations or the RSI Common Stock  occurring,  in any such case, prior to the
Preferred Rights Distribution Effective Date.

     The  Purchase  Price  payable,  and the number of shares of Series A Junior
Preferred Stock or other securities or property  issuable,  upon exercise of the
Preferred  Rights  will be  subject to  adjustment  from time to time to prevent
dilution (i) in the event or a stock dividend on, or a subdivision,  combination
or reclassification of, the shares of Series A Junior Preferred Stock; (ii) upon
the grant to  holders  of shares of Series A Junior  Preferred  Stock of certain
rights  or  warrants  to  subscribe  for or  purchase  shares of Series A Junior
Preferred  Stock at a price, or securities  convertible  into shares of Series A
Junior  Preferred  Stock with a  conversion  price,  less than the  then-current
market price of shares of the Series A Junior Preferred Stock; or (iii) upon the
distribution  to  holders  of  shares  of  Series  A Junior  Preferred  Stock of
evidences of indebtedness or assets  (excluding  regular periodic cash dividends
paid out of  earnings or retained  earnings  or  dividends  payable in shares of
Series A Junior  Preferred  Stock) or of subscription  rights or warrants (other
than those referred to above).

     Notwithstanding anything to the contrary contained herein, no adjustment in
the Purchase Price payable, or the number of shares of Series A Junior Preferred
Stock or other securities or property  issuable,  upon exercise of the Preferred
Rights shall be made in respect of the Rights Offering. With certain exceptions,
no  adjustment  in  the  Purchase  Price  will  be  required  until   cumulative
adjustments  require an  adjustment  of at least one  percent  in such  Purchase
Price.  No fractional  shares of Series A Junior  Preferred Stock will be issued
(other than fractions  which are integral  multiples of one  one-hundredth  of a
share of Series A Junior  Preferred  Stock,  which may,  at the  election of the
Company,  be  evidenced  by  depositary  receipts)  and,  in  lieu  thereof,  an
adjustment  in cash  will be made  based on the  market  price of the  shares of
Series A Junior  Preferred  Stock on the last  trading  day prior to the date of
exercise.

     Shares of Series A Junior  Preferred  Stock  purchased upon exercise of the
Preferred  Rights will not be  redeemable.  For a  discussion  of the  dividend,
liquidation and voting  provisions  applicable to the Series A Junior  Preferred
Stock, see "Description of RSI Capital Stock-Series A Junior Preferred Stock."

     Due to the  nature  of the  shares  of  Series A Junior  Preferred  Stock's
dividend,  liquidation  and voting  rights,  the value of the one  one-hundredth
interest in a share of Series A Junior Preferred Stock purchasable upon exercise
of each Preferred Right should  approximate the value of one share of RSI Common
Stock.

     The  Preferred  Rights have certain  antitakeover  effects.  The  Preferred
Rights  will cause  substantial  dilution  to a person or group of persons  that
attempts to acquire RSI on terms not  approved by the RSI Board.  The  Preferred
Rights  should  not  interfere  with any  merger or other  business  combination
approved by the RSI Board prior to the time that a person or group has  acquired
beneficial  ownership of 10% or more of the RSI Common Stock since the Preferred
Rights may be redeemed by RSI at the Redemption Price until such time.

     The Preferred  Rights Plan contains  certain  provisions to exclude RSI and
its affiliates from the operative provisions thereof.

DELAWARE BUSINESS COMBINATION STATUTE

     Section  203 of the DGCL  provides  that,  subject  to  certain  exceptions
specified therein, an "interested  stockholder" of a Delaware  corporation shall
not engage in any business  combination,  including mergers or consolidations or
acquisitions of additional shares of the corporation, with the corporation for a
three-year period following the time that such stockholder becomes an interested
stockholder  unless  (i)  prior to such  time,  the  board of  directors  of the
corporation  approved either the business  combination or the transaction  which
resulted in the stockholder becoming an "interested stockholder," the interested
stockholder  owned  at  least  85%  of  the  voting  stock  of  the  corporation
outstanding at the time the transaction commenced (excluding certain shares), or
(iii) on or subsequent to such time, the business combination is approved by the
board of directors of the  corporation  and  authorized  at an annual or special
meeting  of  stockholders  by the  affirmative  vote of at least  662/3%  of the
outstanding  voting  stock  which is not  owned by the  interested  stockholder.
Except as  otherwise  specified  in Section 203, an  interested  stockholder  is
defined  to  include  (x) any  person  that is the  owner  of 15% or more of the
outstanding voting stock of the corporation,  or is an affiliate or associate of
the corporation and was the owner of 15% or more of the outstanding voting stock
of the corporation at any time within three years  immediately prior to the date
of determination and (y) the affiliates and associates of any such person.

     Under  certain  circumstances,  Section 203 makes it more  difficult  for a
person  who  would be an  interested  stockholder  to  effect  various  business
combinations with a corporation for a three-year  period. RSI has not elected to
be exempt from the restrictions  imposed under Section 203. However, the Charter
excludes   Reckson  and  its  affiliates  from  the  definition  of  "interested
stockholder" pursuant to the terms of Section 203. The provisions of Section 203
may encourage  persons  interested in acquiring RSI to negotiate in advance with
the RSI Board, since the stockholder  approval requirement would be avoided if a
majority  of  the  directors  then  in  office   approves  either  the  business
combination  or the  transaction  which  results in any such person  becoming an
interested  stockholder.  Such provisions also may have the effect of preventing
changes in the management of RSI. It is possible that such provisions could make
it more difficult to accomplish  transactions  which the Company's  stockholders
may otherwise deem to be in their best interests.

CONTROL SHARE ACQUISITIONS

     The Charter provides that the holder of "control shares" of RSI acquired in
a control share  acquisition  have no voting rights with respect to such control
shares  except  to the  extent  approved  by a vote of  two-thirds  of the votes
entitled to be cast by  stockholders,  excluding  shares owned by the  acquiror,
officers of RSI and employees of RSI who are also  directors.  "Control  shares"
are shares which, if aggregated with all other shares previously  acquired which
the person is entitled to vote,  would  entitle the  acquiror to vote (i) 20% or
more but less than  one-third,  (ii) one-third or more but less than a majority,
or (iii) a majority of the  outstanding  shares.  Control  shares do not include
shares  that the  acquiring  person  is  entitled  to vote on the basis of prior
stockholder  approval.  A "control share  acquisition"  means the acquisition of
control shares subject to certain exceptions.

     The  Charter  provides  that a person  who has made or  proposed  to make a
control share acquisition and who has obtained a definitive  financing agreement
with a responsible  financial  institution providing for any amount of financing
not to be  provided by the  acquiring  person may compel the RSI Board to call a
special  meeting of stockholders to be held within 50 days of demand to consider
the voting rights of the holder in respect of such control shares. If no request
for a meeting is made, the Charter permits RSI itself to present the question at
any stockholders' meeting.

     Pursuant  to  the  Charter,   if  voting  rights  are  not  approved  at  a
stockholders'  meeting or if the acquiring  person does not deliver an acquiring
person's   statement,   which  would  disclose  certain  information  about  the
particular control share acquisition,  as required by the Charter, then, subject
to certain  conditions and limitations set forth in the Charter,  RSI may redeem
any or all of the control  shares,  except  those for which  voting  rights have
previously  been approved,  for "fair value." Fair value is determined,  without
regard to the absence of voting rights, as of the date of the last control share
acquisition or of any meeting of  stockholders at which the voting rights of the
holder in respect of such control shares are  considered  and not approved,  and
means, for purposes of the redemption, the highest closing sale price during the
30-day period  immediately  prior to and  including  the date in question,  of a
share of such stock on the exchange on which the shares are listed or, if not so
listed,  the highest  closing bid quotation  during such 30-day period or, if no
such  quotations are  available,  the fair market value as determined by the RSI
Board.  Under the  Charter,  if voting  rights of the  holder in respect of such
control  shares are approved at a  stockholders'  meeting and, as a result,  the
acquiror  would be entitled  to vote a majority of the shares  entitled to vote,
then the Charter shall be amended to so state, and all other  stockholders  will
have the rights of dissenting  stockholders under the DGCL. The Charter provides
that the fair value of the shares for purposes of such appraisal  rights may not
be less than the  highest  price per share paid by the  acquiror  in the control
share  acquisition,  and that certain  limitations and  restrictions of the DGCL
otherwise applicable to the exercise of dissenters' rights do not apply.

     The  control  share  acquisition  provisions  do not apply to the holder in
respect of control shares acquired in a merger,  consolidation or share exchange
if RSI is a party to the  transaction,  or if the  acquisition  is  approved  or
excepted  by the Charter or Bylaws  prior to a control  share  acquisition.  The
control  share  provisions  in the  Charter  do not  apply  to  Reckson  and its
affiliates.

LIABILITY OF DIRECTORS AND OFFICERS; INDEMNIFICATION

     The Charter  provides that a director of RSI will not be personally  liable
to RSI or its  stockholders for monetary damages for breach of fiduciary duty as
a director,  except,  if required by the DGCL, as amended from time to time, for
liability  (i) for any  breach of the  director's  duty of loyalty to RSI or its
stockholders,  (ii) for acts or  omissions  not in good  faith or which  involve
intentional misconduct or a knowing violation of law, (iii) under Section 174 of
the DGCL,  which concerns  unlawful  payments of dividends,  stock  purchases or
redemptions,  or (iv) for any  transaction  from which the  director  derived an
improper  personal  benefit.  Neither the amendment nor repeal of such provision
will  eliminate or reduce the effect of such  provision in respect of any matter
occurring,  or any cause of action,  suit or claim that, but for such provision,
would accrue or arise prior to such amendment or repeal.

     While the  Charter  provides  directors  with  protection  from  awards for
monetary  damages for breaches of their duty of care, it does not eliminate such
duty.  Accordingly,  the  Charter  will have no effect  on the  availability  of
equitable  remedies such as an  injunction  or rescission  based on a director's
breach of his or her duty of care.

     The Charter provides that each person who was threatened to be made a party
to or is involved in any proceeding, whether civil, criminal,  administrative or
investigative,  by reason of the fact that such person, or a person of whom such
person is the legal representative, is or was a director or officer of RSI or is
or was serving at the request of RSI as a director,  officer,  employee or agent
of  another  corporation  or of a  partnership,  joint  venture,  trust or other
enterprise,  including service with respect to an employee benefit plan, whether
the basis of such  proceeding in an alleged action in an official  capacity as a
director, officer, employee or agent or in any other capacity while serving as a
director,  officer,  employee or agent, will be indemnified and held harmless by
RSI to the  fullest  extent  authorized  by the DGCL,  as the same exists or may
hereafter be amended (but, in the case of any such amendment, only to the extent
that such amendment permits RSI to provide broader  indemnification  rights than
said law permitted RSI to provide prior to such amendment), against all expense,
liability and loss reasonably  incurred or suffered by such person in connection
therewith.  Such right to indemnification includes the right to have RSI pay the
expenses  incurred  in  defending  any such  proceeding  in advance of its final
disposition,  subject  to the  provisions  of the  DGCL.  Such  rights  are  not
exclusive  of any other  right which any person may have or  thereafter  acquire
under  any  statute,  provision  of  the  Charter,  Bylaw,  agreement,  vote  of
stockholders or disinterested  directors or otherwise. No repeal or modification
of such provision will in any way diminish or adversely affect the rights of any
director,  officer,  employee  or  agent of RSI  thereunder  in  respect  of any
occurrence  or matter  arising  prior to any such  repeal or  modification.  The
Charter also  specifically  authorizes  RSI to maintain  insurance  and to grant
similar indemnification rights to employees or agents of RSI.

     RSI will enter into  indemnification  agreements with each of its executive
officers and directors. The indemnification agreements will require, among other
things,  that RSI  indemnify  its officers and  directors to the fullest  extent
permitted  by law,  and  advance  to the  officers  and  directors  all  related
expenses,  subject to  reimbursement  if it is subsequently  determined that the
indemnification is not permitted. The Company also will be required to indemnify
and advance expenses incurred by officers and directors seeking to enforce their
rights  under  the  indemnification  agreements  and  will  cover  officers  and
directors  under the Company's  directors'  and officers'  liability  insurance.
Although the indemnification  agreements will offer substantially the same scope
of coverage afforded by provisions in the Charter and Bylaws,  they will provide
greater assurance to directors and executive officers that  indemnification will
be available, because, as contracts, they cannot be modified unilaterally in the
future by the  Board of  Directors  or by the  stockholders  to alter,  limit or
eliminate the rights they provide.


                                    EXPERTS


     The  financial  statements  of RSI, RO Partners  Management  LLC,  Veritech
Ventures,  L.L.C.,  American Campus  Lifestyles  Company L.L.C. and Dobie Center
appearing in this  Prospectus  and  Registration  Statement have been audited by
Ernst & Young  LLP,  independent  auditors,  to the  extent  indicated  in their
reports  thereon  also  appearing  elsewhere  herein  and  in  the  Registration
Statement.  Such financial statements have been included herein in reliance upon
such reports given upon the authority of such firm as experts in accounting  and
auditing.

     The  financial  statements  and Schedule of Dobie Center as of December 31,
1996 and 1995,  and for the three years in the period  ended  December 31, 1996,
included in this  prospectus and elsewhere in this  registration  statement have
been  audited  by  Arthur  Andersen  LLP,  independent  public  accountants,  as
indicated  in their  reports with respect  thereto,  and are included  herein in
reliance upon the  authority of said firm as experts in accounting  and auditing
in giving said reports.

     The financial statements of American Campus Lifestyles Companies, LLC as of
December 31, 1996 and 1995,  and for the two years in the period ended  December
31,  1996,  included  in this  prospectus  and  elsewhere  in this  registration
statement  have  been  audited  by  Arthur  Andersen  LLP,   independent  public
accountants,  as  indicated  in their  reports  with  respect  thereto,  and are
included  herein in  reliance  upon the  authority  of said firm as  experts  in
accounting and auditing in giving said reports.


                                 LEGAL MATTERS

     The  legality  of the  issuance  of the  shares of RSI  Common  Stock to be
distributed  in the  Distribution  and to be issued  in  respect  of the  Rights
Offering,   and  certain   legal   matters   relating  to  federal   income  tax
considerations,  will be passed upon for RSI by Brown & Wood LLP, New York,  New
York.


                        INDEX TO FINANCIAL STATEMENTS

                                                                       Page
                                                                       ----

RECKSON SERVICE INDUSTRIES, INC.

Pro Forma Condensed Combining Balance Sheet (unaudited)
as of December 31, 1997 . . . . . . . . . . . . . . . . . . . . . . . .   F-4

Pro Forma Condensed Combining Statement of Operations (unaudited)
for the year ended December 31, 1997  . . . . . . . . . . . . . . . . .   F-7

RECKSON SERVICE INDUSTRIES, INC.

Report of Independent Auditors  . . . . . . . . . . . . . . . . . . .    F-10

Balance Sheet as of December 31, 1997 . . . . . . . . . . . . . . . .    F-11

Statement of Operations for the Period July 15, 1997
(commencement of operations) to December 31, 1997 . . . . . . . . . .    F-12

Statement of Shareholders' Equity for the Period July 15, 1997
(commencement of operations) to December 31, 1997 . . . . . . . . . .    F-13

Statement of Cash Flows for the Period July 15, 1997
(commencement of operations) to December 31, 1997 . . . . . . . . . .    F-14

Notes to Financial Statements . . . . . . . . . . . . . . . . . . . .    F-15

RO PARTNERS MANAGEMENT, L.L.C.

Report of Independent Auditors  . . . . . . . . . . . . . . . . . . . .  F-23

Consolidated Balance Sheet as of December 31, 1997  . . . . . . . . . .  F-24

Consolidated Statement of Income for the period June 4, 1997 
  (commencement of operations) to December 31, 1997)  . . . . . . . . .  F-25

Consolidated Statement of Members' Equity for the period June 
  4, 1997 (commencement of operations) to December 31, 1997 . . . . . .  F-26

Consolidated Statement of Cash Flows for the period June 4, 
  1997 (commencement of operations) to December 31, 1997  . . . . . . .  F-27

Notes to Consolidated Financial Statements  . . . . . . . . . . . . .    F-28


INVESTEES ACCOUNTED FOR UNDER THE EQUITY METHOD

DOBIE CENTER


Report of Independent Public Accountants  . . . . . . . . . . . . . .    F-34

Balance Sheets as of December 31, 1996 and 1995 . . . . . . . . . . .    F-35

Statement of Changes in Project Equity (Deficit) for the years
ended December 31, 1996, 1995 and 1994  . . . . . . . . . . . . . . .    F-37

Combined Statements of Operations for the years ended
December 31, 1996, 1995 and 1994 and the unaudited Statement 
of Operations for the nine months ended September 30, 1996  . . . . .    F-38

Statements of Cash Flows for the years ended 
December 31, 1996, 1995 and 1994 and the unaudited Statement 
of Cash Flows for the nine months ended September 30, 1996  . . . . .    F-39

Notes to Financial Statements . . . . . . . . . . . . . . . . . . . .    F-40

Schedule III - Real Estate Investments, Accumulated
Depreciation and Amortization as of December 31, 1996 . . . . . . . .    F-47

Notes to Schedule III . . . . . . . . . . . . . . . . . . . . . . . .    F-48

DOBIE CENTER

Report of Independent Auditors  . . . . . . . . . . . . . . . . . . . .  F-49

Balance Sheet as of December 31, 1997 . . . . . . . . . . . . . . . .    F-50

Statements of Income for the year ended December 31, 1997 
and the periods January 1, 1997 through June 26, 1997 and 
June 27, 1997 through December 31, 1997 . . . . . . . . . . . . . . .    F-51

Statement of Changes in Members' Equity (Deficit) for the 
year ended December 31, 1997  . . . . . . . . . . . . . . . . . . . .    F-52

Statement of Cash Flows for the year ended December 31, 1997  . . . .    F-53

Notes to Financial Statements   . . . . . . . . . . . . . . . . . . .    F-54

Supplemental Statement of Income for the period July 15,
1997 through December 31, 1997  . . . . . . . . . . . . . . . . . . . .  F-60

Schedule III-Real Estate and Accumulated Depreciation as
of December 31, 1997  . . . . . . . . . . . . . . . . . . . . . . . . .  F-61

Notes to Schedule III . . . . . . . . . . . . . . . . . . . . . . . . .  F-62

AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C.

Report of Independent Public Accountants  . . . . . . . . . . . . . .    F-63

Statements of Assets, Liabilities, and Members'
Equity (Deficit) as of December 31, 1996 and 1995 . . . . . . . . . .    F-64

Statements of Revenues and Expenses for the years ended December 31,
1996 and 1995 and the unaudited Statement of Revenues and Expenses
for the nine months ended September 30, 1996  . . . . . . . . . . . .    F-66

Statement of Changes in Members' Equity (Deficit)
for the years ended December 31, 1996 and 1995  . . . . . . . . . . .    F-67

Statements of Cash Flows for the years ended December 31,
1996 and 1995 and the unaudited Statement of Cash Flows for
the nine months ended September 30, 1996  . . . . . . . . . . . . . .    F-68

Notes to Financial Statements . . . . . . . . . . . . . . . . . . . .    F-69

AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C.

Report of Independent Auditors  . . . . . . . . . . . . . . . . . . .    F-76

Consolidated Balance Sheet as of December 31, 1997  . . . . . . . . .    F-77

Consolidated Statements of Income for the year ended 
December 31, 1997 and for the periods June 1, 1997 
through December 31, 1997 and January 1, 1997 through 
May 31, 1997  . . . . . . . . . . . . . . . . . . . . . . . . . . . .    F-78

Consolidated Statement of Changes in Members' Equity 
for the year ended December 31, 1997  . . . . . . . . . . . . . . . .    F-79

Consolidated Statement of Cash Flows for the year ended 
December 31, 1997 . . . . . . . . . . . . . . . . . . . . . . . . . .    F-80

Notes to Consolidated Financial Statements  . . . . . . . . . . . . .    F-81

Supplemental Consolidation Statement of Income for the
period from October 17, 1997 through December 31, 1997  . . . . . . . .  F-88

OTHER INVESTMENTS

VERITECH VENTURES LLC

Report of Independent Auditors  . . . . . . . . . . . . . . . . . . .    F-89

Balance Sheets as of December 31, 1996 and 1997   . . . . . . . . . .    F-90

Statements of Operations for the period July 5, 1996
(date of inception) to December 31, 1996 and for the 
year ended December 31, 1997  . . . . . . . . . . . . . . . . . . . .    F-91

Statements of Members' Equity for the period July 5, 1996
(date of inception) to December 31, 1996 and the year ended
December 31, 1997 . . . . . . . . . . . . . . . . . . . . . . . . . .    F-92

Statements of Cash Flows for the period July 5, 1996
(date of inception) to December 31, 1996 and the year ended 
December 31, 1997 . . . . . . . . . . . . . . . . . . . . . . . . . .    F-93

Notes to Financial Statements . . . . . . . . . . . . . . . . . . . .    F-94

RECKSON SERVICE INDUSTRIES INC.
PRO FORMA CONDENSED COMBINING BALANCE SHEET
AS OF DECEMBER 31, 1997
(UNAUDITED)


The following unaudited pro forma condensed combining balance sheet is
presented as if the Company had (i) made working capital loans to OnSite and
(ii) exercised its option to acquire a 9.9% equity interest in Reckson
Executive Centers, LLC on December 31, 1997.

This pro forma condensed combining balance sheet should be read in
conjunction with the pro forma condensed combining statement of operations of
the Company for the year ended December 31, 1997 and notes thereto and the
historical financial statements and notes thereto of the Company as of and
for the period ended December 31, 1997 included elsewhere in this
Registration Statement.

This pro forma condensed combining balance sheet is unaudited and is not
necessarily indicative of what the actual financial position would have been
had the Company made working capital loans to OnSite or exercised its option
to acquire a 9.9% equity interest in Reckson Executive Centers, LLC on
December 31, 1997, nor does it purport to represent the future financial
position of the Company.


                                     Pro Forma Balance Sheet 12-97


RECKSON SERVICE INDUSTRIES INC.
PRO FORMA CONDENSED COMBINING BALANCE SHEET
AS OF DECEMBER 31, 1997
(UNAUDITED)

<TABLE>
<CAPTION>
                                                                RECKSON                    DECEMBER
                                                                EXECUTIVE                     31,
                                                 HISTORICAL      CENTERS      ON-SITE         1997
                                                   (A)(B)          (C)          (D)        PRO FORMA
                                               ------------   -------------  ---------  -------------
<S>                                            <C>            <C>            <C>        <C>
Assets
Cash                                           $  129,704      $      -      $      -    $  129,704
Investment in RO Partners Management, LLC       3,868,093             -             -     3,868,093
Investment in ACLC                              1,652,165             -             -     1,652,165
Investment in Reckson Executive Centers, LLC            -       200,000             -       200,000
Loan receivable                                   325,000             -       800,000     1,125,000
Affiliate receivable                              832,854             -             -       832,854
Organization and pre-acquisition costs            681,694             -             -       681,694
Other Assets                                       30,185             -             -        30,185
                                               ------------   -------------  ---------  -------------
     Total Assets                              $7,519,695      $200,000      $800,000    $8,519,695
                                               ============   =============  =========  =============

Liabilities and shareholders' equity
Accounts payable and accrued expenses          $  119,384    $ $      -             -    $  119,384
Loans payable to Affiliates                     3,177,857       200,000       800,000     4,177,857
                                               ------------   -------------  ---------  -------------
     Total liabilities                          3,297,241       200,000       800,000     4,297,241
                                               ============   =============  =========  =============

Commitments                                             -             -             -             -

Shareholder's equity
     Common Stock                                      10             -             -            10
     Additional paid-in capital                 4,480,331             -             -     4,480,331
     Retained earnings                           (257,887)            -             -      (257,887)
                                               ------------   -------------  ---------  -------------
     Total shareholders' equity                 4,222,454             -             -     4,222,454
                                               ------------   -------------  ---------  -------------
          Total Liabilities and Shareholders'
             Equity                            $7,519,695      $200,000      $800,000    $8,519,695
                                               ============   =============  =========  =============
</TABLE>

RECKSON SERVICE INDUSTRIES INC.
NOTES TO PRO FORMA CONDENSED COMBINING BALANCE SHEET
AS OF DECEMBER 31, 1997
(UNAUDITED)

(a)  Reflects the Company's historical balance sheet as of December 31, 1997.

(b)  In connection with the formation and capitalization of RSI, Reckson
     Operating Partnership contributed $4,256,324 to RSI for a 95% non-voting
     equity interest. Simultaneously, certain officers of Reckson contributed
     $224,017 of Notes to RSI in exchange for a 5% voting equity interest.
     The shares of capital stock owned by Reckson Operating Partnership and
     Reckson officers were acquired on the same terms. On October 29, 1997,
     the notes were paid. Immediately prior to the Distribution, the shares
     of non-voting common stock owned by Reckson Operating Partnership were
     exchanged for RSI Common Stock. Such shares will be distributed to
     holders of Reckson Common Stock and Units on the basis of one share of
     RSI Common Stock for every 12.5 shares of Reckson Common Stock held by
     Reckson stockholders on the Record Date and one share of RSI Common
     Stock for every 12.5 Units held by Limited Partners on the Record Date.
     RSI Common Stock to be distributed in the Distribution is approximately
     3,905,855 shares (subject to reduction to the extent that cash payments
     are made in lieu of the issuance of fractional shares of RSI Common
     Stock, which is immaterial) plus the right to subscribe to an additional
     20,557,130 shares (Subscription Rights).  No adjustment has been made to
     reflect the impact of the Standby Agreement whereby an entity owned by
     members of management of Reckson have agreed to purchase any and all
     shares of RSI common stock that were the subject of Subscription Rights
     but were not subscribed for or for the impact of the shares of RSI
     common stock issuable in connection with grants under the Company's
     Stock Option Plan.

(c)  Reflects the Company's exercise of its option to acquire a 9.9% equity
     interest in Reckson Executive Centers, LLC for $200,000 from Reckson.

(d)  Under the terms of the OnSite letter of intent, RSI has made a
     commitment to fund, in the aggregate, $6.5 million of loans which are
     convertible into an approximately 58.69% interest in OnSite. As of
     December 31, 1997, RSI had loaned $325,000. The pro forma adjustment
     reflects an additional advance to OnSite of $800,000 with proceeds from
     Reckson Operating Partnership, L.P. Such loans bear interest at 12%.

RECKSON SERVICE INDUSTRIES INC.
PRO FORMA CONDENSED COMBINING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1997
(UNAUDITED)

The following unaudited pro forma condensed combining statement of operations
for the year ended December 31, 1997 is presented as if the Company had
acquired (i.)  through its interest in RSVP, a 33 1/3% interest in a joint
venture that owns a 76.09% interest in ACLC, (ii.)  through its interest in
RSVP, a 33 1/3% interest in a joint venture that owns a 70% interest in Dobie
Center, (iii.)  working capital loans to OnSite and (iv.)  a 9.9% equity
interest in Reckson Executive Centers, LLC (collectively the "Acquired
Investments") as of January 1, 1997.

This pro forma condensed combining statement of operations should be read in
conjunction with the pro forma condensed combining balance sheet and notes
thereto as of December 31, 1997 and the historical financial statements and
notes thereto of the Company as of and for the period ended December 31, 1997
included elsewhere in this Registration Statement.

This pro forma condensed combining statement of operations is unaudited and
is not necessarily indicative of what the actual results of operations would
have been had the Company acquired the Acquired Investments on January 1,
1997, nor does it purport to represent the operations of the Company for
future periods.


                                      PRO FORMA OPERATIONS 12-97


RECKSON SERVICE INDUSTRIES INC.
PRO FORMA CONDENSED COMBINING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1997
(UNAUDITED)


<TABLE>
<CAPTION>
                                                                                                PRO
                                                                       RECKSON                 FORMA
                                                                      EXECUTIVE               ADJUST-      DECEMBER
                                   Historical     DOBIE      ACLC      CENTERS     ON-SITE     MENTS       31, 1997
                                       (a)         (B)       (C)         (D)         (E)        (F)        PRO FORMA
                                   ---------- ----------  --------    ---------  ----------  ---------  --------------
<S>                                <C>        <C>         <C>         <C>        <C>         <C>        <C>
REVENUES:
     EQUITY IN EARNINGS OF 
     RO PARTNERS  
     MANAGEMENT, LLC               $ 245,593  $  152,329   $  -       $    -     $    -      $   -      $   397,922
     EQUITY IN LOSS OF ACLC          (22,156)       -      146,042         -          -          -          123,886
     EQUITY IN LOSS OF RECKSON
     EXECUTIVE CENTERS, LLC                -        -       -            (9,128)      -          -           (9,128)
     INTEREST INCOME                  30,383        -       -               -      132,182       -          162,565
                                   ---------- ----------  --------     ---------  ---------  ---------  --------------
TOTAL REVENUES                       253,820     152,329   146,042       (9,128)   132,182       -          675,245
                                   ---------- ----------  --------     ---------  ---------  ---------  --------------
EXPENSES:
     GENERAL AND ADMINISTRATIVE      479,113        -       -             -           -        100,000      579,113
                                   ---------- ----------  --------     ---------  ---------  ---------  --------------
TOTAL OPERATING EXPENSES             479,113        -       -             -           -        100,000      579,113
                                   ---------- ----------  --------     ---------  ---------  ---------  --------------

NET OPERATING LOSS                  (225,293)    152,329   146,042       (9,128)   132,182    (100,000)      96,132
NON-OPERATING EXPENSES
     INTEREST                         24,380        -       -              -          -        288,842      331,222
     AMORTIZATION                      8,214        -       -              -          -          -            8,214
                                   ---------- ----------  --------     ---------  ---------  ---------  --------------
NET LOSS                           $(257,887) $  152,329  $146,042     $ (9,128)  $132,182   $(406,842) $  (243,304)
                                   ========== ==========  ========     =========  =========  =========  ==============

BASIC AND DILUTED NET
  INCOME PER COMMON                                                           
  SHARE (G)                                                                                             $     (0.06)
                                                                                                        ==============
BASIC AND DILUTED COMMON
  SHARES OUTSTANDING (G)                                                                                  4,111,426
                                                                                                        ==============
</TABLE>

RECKSON SERVICE INDUSTRIES INC.
NOTES TO PRO FORMA CONDENSED COMBINING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 1997
(UNAUDITED)

(a)  Reflects the Company's historical operations for the period ended
     December 31, 1997 which includes the operations of Dobie Center for the
     period from July 15, 1997 through December 31, 1997 and ACLC for the
     period from October 17, 1997 through December 31, 1997 and interest
     income from OnSite for the period from December 5, 1997 through December
     31, 1997 on a $325,000 loan.

(b)  Reflects the pre-acquisition equity in earnings of Dobie Center, a mixed
     use student housing retail property in Austin, Texas for the period from
     January 1, 1997 to July 14, 1997 based on net income of $652,838, which,
     as a result of RSVP's, 33 1/3% interest in a joint venture that owns 70%
     of Dobie Center, results in an adjustment for equity in earnings of
     $152,329.

(c)  Reflects the pre-acquisition equity in earnings of ACLC for the period
     from January 1, 1997 to October 16, 1997 based on net income of
     $575,800, which as a result of RSVP's 33 1/3% interest in a joint
     venture that owns 76.09% of ACLC results in an adjustment for equity in
     earnings of $146,042.

(d)  Reflects the pre-acquisition equity in loss of Reckson Executive
     Centers, LLC for the year ended December 31, 1997 based on a net loss of
     $92,202, which as a result of the Company's 9.9% interest in Reckson
     Executive Center, LLC, results in an adjustment for equity in loss of
     $9,128.

(e)  Reflects the interest income on the $1,125,000 advanced to OnSite at an
     interest rate of 12% for the year ended December 31, 1997.

(f)  Reflects the effect of an increase in interest costs associated with
     borrowings from Reckson Operating Partnership, L.P. to fund the
     acquisition of the Acquired Investments at a 12% interest rate and
     incremental general and administrative costs of $100,000, which
     represent the cost of operating the business.

(g)  Basic and diluted pro forma net (loss) per share of common stock is
     based upon 4,111,426 shares outstanding.


                        Report of Independent Auditors


Board of Directors of
Reckson Service Industries, Inc.

We have audited the accompanying balance sheet of Reckson Service Industries,
Inc. (the "Company") as of December 31, 1997 and the related statements of
operations, shareholders' equity and cash flows for the period from July 15,
1997 (commencement of operations) to December 31, 1997. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based
on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Company at December 31,
1997, and the results of its operations and its cash flows for the period
from July 15, 1997 (commencement of operations) to December 31, 1997, in
conformity with generally accepted accounting principles.

                              Ernst & Young LLP


New York, New York
March 10, 1998


                       Reckson Service Industries, Inc.

                                Balance Sheet

                              December 31, 1997


<TABLE>
<CAPTION>
<S>                                                                                  <C>
Assets
Cash                                                                                   $  129,704
Investment in RO Partners Management, LLC (Note 3)                                      3,868,093
Investment in ACLC (Note 3)                                                             1,652,165
Organization and pre-acquisition costs (net of
  amortization of $8,214)                                                                 681,694
Affiliate receivable (Note 5)                                                             832,854
Loan receivable (Note 5)                                                                  325,000
Other assets                                                                               30,185
                                                                                    ----------------
Total assets                                                                           $7,519,695
                                                                                    ================

LIABILITIES AND SHAREHOLDERS' EQUITY
Accounts payable and accrued expenses                                                  $  119,384
Loans payable to Affiliates (Note 5)                                                    3,177,857
                                                                                    ----------------
Total liabilities                                                                       3,297,241

Commitments (Note 6)                                                                            -

Shareholders' equity (Note 1 and 4):
    Common Stock, $.01 par value                                                               10
    Additional paid-in capital                                                          4,480,331
    Retained earnings                                                                    (257,887)
                                                                                    ----------------
  Total shareholders' equity                                                            4,222,454
                                                                                    ----------------

Total liabilities and shareholders' equity                                             $7,519,695
                                                                                    ================
</TABLE>

See accompanying notes.

                       Reckson Service Industries, Inc.

                           Statement of Operations

            Period from July 15, 1997 (Commencement of Operations)
                             to December 31, 1997


<TABLE>
<CAPTION>
<S>                                                                                 <C>
Revenues:
  Equity in earnings of RO Partners Management, LLC                                         $245,593  
  Equity in loss of ACLC                                                                     (22,156) 
  Interest income                                                                             30,383  
                                                                                    ----------------

Total revenues                                                                               253,820  
                                                                                    ----------------
Expenses:
  General and administrative expenses                                                        479,113
                                                                                    ----------------
Total operating expenses                                                                     479,113

Net operating loss                                                                          (225,293) 
Non operating expenses:
  Interest                                                                                    24,380  
  Amortization                                                                                 8,214  
                                                                                    ----------------
Net loss                                                                                   $(257,887) 
                                                                                    ================
</TABLE>


See accompanying notes.


                       Reckson Service Industries, Inc.

                      Statement of Shareholders' Equity

            Period from July 15, 1997 (Commencement of Operations)
                             to December 31, 1997



<TABLE>
<CAPTION>
                                                     ADDITIONAL                           TOTAL
                                      COMMON          PAID-IN          RETAINED       SHAREHOLDER'S
                                      STOCK           CAPITAL          EARNINGS           EQUITY
                                     ---------------------------------------------------------------
<S>                                  <C>             <C>              <C>               <C>
Stock issued-
  July 15, 1997                       $   10         $4,480,331             -            $4,480,341
Net loss                                  -                -          $ (257,887)          (257,887)
                                     ---------------------------------------------------------------
Shareholders' equity
  December 31, 1997                   $   10         $4,480,331       $ (257,887)        $4,222,454
                                     ===============================================================
</TABLE>

See accompanying notes.


                       Reckson Service Industries, Inc.

                           Statement of Cash Flows

 Period from July 15, 1997 (Commencement of Operations) to December 31, 1997


<TABLE>
<CAPTION>
<S>                                                                                 <C>
OPERATING ACTIVITIES
Net loss                                                                                 $  (257,887) 

Adjustments to reconcile net income to net cash provided
  by operating activities:
Amortization                                                                                   8,214  

Changes in operating assets and liabilities:
     Organization costs                                                                     (524,129) 
     Other assets                                                                            (30,185) 
     Accounts payable and accrued expenses                                                   119,384  
                                                                                    ----------------
Net cash used in operating activities                                                       (684,603) 
                                                                                    ----------------

INVESTING ACTIVITIES
Investment in RO Partners Management, LLC                                                 (3,868,093) 
Investment in ACLC                                                                        (1,652,165) 
Pre-acquisition costs                                                                       (165,779) 
                                                                                    ----------------
Net cash used in investing activities                                                     (5,686,037) 
                                                                                    ----------------

FINANCING ACTIVITIES
Capital contributions                                                                      4,480,341  
Proceeds from Affiliate loans                                                              3,177,857  
Loan advances to affiliate                                                                  (832,854) 
Loan receivable                                                                             (325,000) 
                                                                                    ----------------
Net cash provided by financing activities                                                  6,500,344  
                                                                                    ----------------

Net increase in cash                                                                         129,704  
Cash beginning of period                                                                          - 
                                                                                    ----------------  
Cash end of period                                                                        $  129,704  
                                                                                    ================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION                                                      
Cash paid during the period for interest                                                  $       -   
                                                                                    ================
</TABLE>

See accompanying notes.

                           Reckson Service Industries, Inc.

                             Notes to Financial Statements

                                  December 31, 1997


1.   SUMMARY OF SIGNIFICANT TRANSACTIONS

Reckson Service Industries, Inc. ( "RSI" or the "Company") was formed on July
15, 1997 to engage in the business of providing commercial services to
properties owned by Reckson Operating Partnership, L.P. ("ROP"), whose
general partner is Reckson Associates Realty Corp. ("Reckson"), and its
tenants and third parties and to invest in a real estate venture capital
fund.  The Company will operate under an agreement between the Company and
ROP (the "Intercompany Agreement"). Under the Intercompany Agreement, the
Company and ROP agree, subject to certain terms, to provide each other with
first refusal rights to participate in certain transactions.

In connection with the initial capitalization of RSI, ROP contributed
$4,256,324 for a 95% nonvoting equity interest and certain Reckson management
contributed notes of $224,017 to the Company in exchange for a 5% voting
ownership interest.  On October 29, 1997, the notes were paid.

Subsequent to the effectiveness of the Company's Registration Statement on
Form S-1, 95% of the common stock of RSI will be distributed (the
"Distribution") to holders of common shares of Reckson and unitholders of
ROP. Immediately prior to the Distribution, the shares of non-voting common
stock held by ROP will be exchanged by RSI for RSI common shares.  Each share
of the Company's Common Stock issued in the Distribution is expected to be
accompanied by one Preferred Share Purchase Right.  In addition,
simultaneously with the Distribution, the Company will issue rights to its
stockholders to subscribe for the purchase of additional shares of common
stock of the Company.

The Company owns a 33 1/3% interest in RO Partners Management, LLC ("RO"),
the remaining interest in RO is held 33 1/3% by Jon L. Halpern and 33 1/3% by
an independent third party investor.  RO is the general partner of Reckson
Opportunity Partners, L.P. ("Opportunity Partners") predecessor to Reckson
Strategic Venture Partners ("RSVP").  RSVP was formed on January 23, 1998 to
succeed to the operating activities of Opportunity Partners.  The Company is
the 100% common equity owner and managing member of RSVP and PaineWebber Real
Estate Securities, Inc. ("PWRES") is a non-managing member and preferred
equity owner. It is anticipated that future investments by the Company in
real estate venture capital fund activities will be conducted through RSVP.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying financial statements of RSI include the Company's equity
interest in RO and its equity interest in American Campus Lifestyles
Companies, L.L.C. ("ACLC").  

                           Reckson Service Industries, Inc.

                      Notes to Financial Statements (continued)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

USE OF ESTIMATES

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

CASH EQUIVALENTS

The Company considers highly liquid investments with a maturity of three
months or less when purchased to be cash equivalents.

LONG-LIVED ASSETS

At inception, the Company adopted SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of,"
which establishes methods of valuation for the impairment of long-lived
assets, certain identifiable intangibles, and goodwill related to those
assets to be held and used. The adoption of this statement had no material
impact on the accompanying financial statements.

STOCK OPTIONS

The Company has elected to follow Accounting Principles Board Opinion No. 25,
"Accounting for Stock Issued to Employees" ("APB 25") and related
Interpretations in accounting for its employee stock options because the
alternative fair value accounting provided for under FASB Statement No. 123,
"Accounting for Stock-Based Compensation," ("FAS No. 123") requires the use
of option valuation models that were not developed for use in valuing
employee stock options. Under APB 25, no compensation expense was recognized
because the exercise price of the Company's employee stock options equals the
market price of the underlying stock on the date of grant.  (See Note 4)

EQUITY INVESTMENTS

The Company accounts for its investment of less than 50% in other entities
using the equity method.

INCOME TAXES

At inception, the Company adopted SFAS No. 109, "Accounting for Income Taxes"
("SFAS No. 109"), which prescribes an asset and liability method of
accounting for income taxes. Under SFAS No. 109, deferred tax assets are to
be recognized unless it is more likely than not that some portion or all of
the deferred tax assets will not be realized.


                           Reckson Service Industries, Inc.

                      Notes to Financial Statements (continued)



3.   INVESTMENTS

The Company has invested $3.62 million in RO, which contributed such amount
to Opportunity Partners.  Opportunity Partners invested approximately $10.8
million to acquire a 70% interest in Dobie Center, L.P., a mixed use student
housing and retail property located in Austin, Texas.

Substantially all of RO's assets, liabilities, revenues and expenses relate
to its investment in Dobie Center.  Summarized financial information and a
summary of the Company's investment in and share of income from RO follows:

BALANCE SHEET

                                                         DECEMBER 31, 1997
                                                         -----------------
Property and equipment, less accumulated depreciation        $35,345,013  
Other assets                                                   6,700,605  
                                                         -----------------
Total assets                                                 $42,045,618  
                                                         =================

Mortgage payable                                             $20,280,500  
Other liabilities                                              5,195,624  
                                                         -----------------
Total liabilities                                             25,476,124  
                                                         -----------------

Minority interest                                              4,915,462  
Members' equity                                               11,654,032  
Less:  Other members' equity                                  (7,785,939) 
                                                         -----------------

Net investment in RO                                          $3,868,093  
                                                         =================

                           Reckson Service Industries, Inc.

                      Notes to Financial Statements (continued)


3.   INVESTMENTS (CONTINUED)

STATEMENT OF INCOME


                                                    PERIOD FROM
                                                      JULY 15,
                                                      1997 TO
                                                 DECEMBER 31, 1997
                                                 -----------------

Rental income                                       $4,265,584  
Interest income                                        102,971  
Other income                                           434,264  
                                                 -----------------

Total income                                         4,802,819  
                                                 -----------------

Property operating expenses                          1,691,906  

General and administrative expenses                    663,337  
Interest expense                                       875,019  
Depreciation and amortization                          381,292  
Non-recurring expense                                  221,222  
                                                 -----------------

Total expenses                                       3,832,776  
                                                 -----------------

Minority interest                                      233,264  
Net income                                             736,779  
Less:  Other members' share                            491,186  
                                                 -----------------
Company's share                                       $245,593  
                                                 =================

The Company contributed $1.51 million to and acquired a 33 1/3% interest in
RFG Capital Management Partners ("RFG Capital") whose sole net investment is,
a 76.09% interest in ACLC, a student housing enterprise which owns, develops,
constructs, manages and acquires, on-and off campus student housing project. 
As of December 31, 1997, the excess of the Company's investment over its
share of the equity in the underlying net assets of the joint venture
("Excess Investment") was $190,920.  This Excess Investment is being
amortized over the life of the investment.

                           Reckson Service Industries, Inc.

                      Notes to Financial Statements (continued)


3.   INVESTMENTS (CONTINUED)

Summarized financial information and a summary of the Company's investment in
and share of income from ACLC follow:

BALANCE SHEET

                                                              DECEMBER 31, 1997
                                                              -----------------
Investment in leasehold estates, less 
     accumulated depreciation:                                    $30,042,101
Other assets                                                        4,035,570
                                                              -----------------

Total assets                                                       34,077,671
                                                              -----------------

Notes payable                                                      25,635,208
Other liabilities                                                   3,633,473
                                                              -----------------
Total liabilities                                                  29,268,681
                                                              -----------------

Minority interest                                                     425,254
Members' equity                                                     4,383,736
Less: other members' equity                                        (2,922,490)
                                                              -----------------
Company's share of the equity in
  underlying net assets of ACLC                                     1,461,245
Excess investment                                                     190,920
                                                              -----------------
Net investment in ACLC                                            $ 1,652,165
                                                              =================

                           Reckson Service Industries, Inc.

                      Notes to Financial Statements (continued)


3.   INVESTMENTS (CONTINUED)

STATEMENT OF OPERATIONS

                                                               PERIOD FROM
                                                               OCTOBER 17,
                                                                 1997 TO
                                                               DECEMBER 31,
                                                                   1997
                                                            -----------------
Rental income                                                 $   980,402
Other income                                                      504,252
                                                            -----------------
Total income                                                    1,484,654
                                                            -----------------
General and administrative expenses                               612,682
Property operating expenses                                       353,912
Interest expense                                                  452,864
Depreciation                                                      152,550
                                                            -----------------
Total expenses                                                  1,572,008
                                                            -----------------

Minority interest                                                 (20,886) 

Net loss                                                          (66,468) 
Less: other members' share                                        (44,312)
                                                            -----------------
Company's share                                               $   (22,156) 
                                                            =================

4.   SHAREHOLDERS' EQUITY

The Company has established the 1998 stock option plan (the "Plan") for the
purpose of attracting and retaining executive officers, directors and other
key employees.  Pursuant to the Plan 3,700,376 of the Company's authorized
shares have been reserved for issuance under the Plan.  On January 10, 1998,
the Company granted options to purchase 542,890 of the Company's common
shares at an exercise price of $1.10 per share based on the fair value on the
date of grant, which the board of directors of the Company have concluded to
be book value on the date of grant.


                           Reckson Service Industries, Inc.

                      Notes to Financial Statements (continued)


5.   TRANSACTIONS WITH RELATED PARTIES

ROP has advanced the Company $2,943,210, to fund the purchase of its interest
in ACLC and for other general operating expenses.  These advances bear
interest at 12% per annum.

On August 28, 1997 the Company made an unsecured loan of $666,666 to RFG
Capital.  In addition, the Company advanced RFG Capital $166,188. The note
and advance bear interest at 12% per annum.

RSI acquired its interests in ACLC and Dobie Center from a Rechler family
entity for $5.13 million.  Such entity had acquired the interests in ACLC and
the Dobie Center in 1997 for $5.06 million in contemplation of transferring
such interest to RSI.  The difference represents interest carry costs.

The Company advanced On-Site Venture L.L.C. ("On-Site") $325,000 in December
1997 and an additional $650,000 through March 10, 1998 to fund certain
operating costs.  The advances are evidenced by subordinated loans which bear
interest at a rate of 12% per annum and mature on March 1, 1999 (See Note 7).

6.   FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, "Disclosures About Fair
Value of Financial Instruments," requires RSI to disclose the estimated fair
values of its financial instrument assets and liabilities.  The carrying
amounts approximate fair value for cash and cash equivalents because of the
short maturity of those instruments.  For the loans payable to affiliates the
estimated fair value approximates the recorded balance.

7.   SUBSEQUENT EVENTS

RSI has contracted to acquire a 58.69% equity interest in On-Site, a company
that provides advanced telecommunications systems and services within
commercial and residential buildings and/or building complexes.  Under the
terms of the contract, the Company has also committed to contribute $6.5
million to On-Site.  The subordinated loans will be converted into
subordinated notes convertible at the option of the Company, which when
converted, together with the contributions of the $6.5 million pursuant to
its commitment will comprise a 58.69% common equity interest.


                           Reckson Service Industries, Inc.

                      Notes to Financial Statements (continued)


7.   SUBSEQUENT EVENTS (CONTINUED)

RSI has obtained an option from Reckson Management Group, Inc., a company in
which ROP owns a 97% non-voting equity interest to acquire a majority equity
interest in a privately held national executive office suites business.  The
Company's option to acquire this equity interest has a five year term.

In February 1998, RSVP Holdings, LLC, the managing member of RSVP ("RSVP
Holdings") entered into employment agreements with two highly experienced
real estate professionals (the "Managing Directors").  The agreements provide
for a base salary of $500,000 and have a seven-year term. In addition to the
base salary each Managing Director has received a $3.0 million grant of
common stock of Reckson (the "Reckson Stock") which will vest equally over
five years.  The Reckson Stock will be purchased by the Company and
contributed to RSVP Holdings.  The Company is a managing member and 100%
owner of the common equity of RSVP Holdings.  New World Realty LLC ("New
World"), an entity owned by the managing directors, acts as a managing member
of RSVP Holdings and owns a carried interest which provides for the Managing
Directors to receive a share in the profits of RSVP after the Company has
received certain minimum returns and a return of capital.  In addition, it is
anticipated that New World will receive transaction fees of up to $1 million
dollars a year for identifying investment opportunities for RSVP.

The Company has entered into an agreement which provides for PWRES to invest
up to $200 million in RSVP in the form of a preferred equity interest.  In
connection with the PWRES preferred equity financing the Company paid a
commitment fee of 2.5% of the total preferred equity investment of which
$1,400,000 was paid to an entity owned by one of the Managing Directors who
is a former employee of PWRES.

Subsequent to year end the Company contributed its equity interests in ACLC
and Dobie Center to RSVP.

Subsequent to year end the Company purchased Reckson's 9.9% equity interest
in Reckson Executive Centers, LLC for $200,000.


                       Report of Independent Auditors

Members of
RO Partners Management, L.L.C.

We have audited the accompanying consolidated balance sheet of RO Partners
Management, L.L.C. (the "Company") as of December 31, 1997 and the related
consolidated statements of income for the period from June 4, 1997
(commencement of operations) to December 31, 1997, and for the periods from
June 4, 1997 through July 14, 1997 and July 15, 1997 through December 31,
1997, and members' equity and cash flows for the period from June 4, 1997
(commencement of operations) to December 31, 1997. These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of the Company at
December 31, 1997, and the consolidated results of its operations for the
period from June 4, 1997 (commencement of operations) to December 31, 1997,
and for the periods from June 4, 1997 through July 14, 1997 and July 15, 1997
through December 31, 1997 and its cash flows for the period from June 4, 1997
(commencement of operations) to December 31, 1997, in conformity with
generally accepted accounting principles.


                                             Ernst & Young LLP



New York, New York
March 10, 1998



                        RO Partners Management, L.L.C.

                          Consolidated Balance Sheet


                              December 31, 1997

<TABLE>
<CAPTION>
<S>                                                                          <C>
ASSETS
Current assets:
Cash and cash equivalents (Note 2)                                             $ 5,020,110
Due from affiliate                                                                 117,606
Accounts receivable                                                                952,662
Other current assets                                                                 7,668
                                                                             -----------------
Total current assets                                                             6,098,046


Fixed assets: (Note 2)
     Land, building and equipment                                               35,751,430
     Accumulated depreciation                                                     (406,417)
                                                                             -----------------
Total fixed assets                                                              35,345,013
                                                                                                   
Organization costs (net of amortization of $15,248)                                336,525
Deposit contract                                                                   266,034
                                                                             -----------------
Total assets                                                                   $42,045,618
                                                                             =================


'' EQUITY
Current liabilities:
     Accounts payable and accrued expenses                                     $ 1,019,912
     Tenant security deposits                                                      224,942
     Deferred income                                                             3,510,099
     Current portion mortgage notes                                              1,000,000
     Other liabilities                                                              35,300
                                                                             -----------------
Total current liabilities                                                        5,790,253


Due to Affiliate (Note 5)                                                          405,371
Mortgage notes payable                                                          19,280,500
                                                                             -----------------
Total liabilities                                                               19,685,871

Minority interest                                                                4,915,462
Members' equity                                                                 11,654,032
                                                                             -----------------
Total equity                                          $42,045,618
                                                                             =================
</TABLE>


See accompanying notes.


                        RO Partners Management, L.L.C.

                       Consolidated Statement of Income


<TABLE>
<CAPTION>
                                             FOR THE                                    FOR THE
                                            PERIOD JUNE             FOR THE            PERIOD JULY
                                              4, 1997             PERIOD JUNE            15, 1997
                                              THROUGH               4, 1997              THROUGH
                                            DECEMBER 31,         THROUGH JULY          DECEMBER 31,
                                                1997               14, 1997                1997
                                           --------------       --------------        ---------------
<S>                                        <C>                  <C>                   <C>
Revenues:
 Tower rental revenue                         $3,737,698             $357,865             3,379,833
 Mall rental revenue                             720,388               68,973               651,415
 Garage revenue                                  259,148               24,812               234,336
 Interest and other revenue                      144,122               13,799               130,323
                                           --------------       --------------        ---------------
Total revenues                                $4,861,356             $465,449            $4,395,907

Operating expenses:

 Tower expenses                                1,581,703              151,441             1,430,262
 Mail expenses                                   289,347               27,703               261,644
 Administrative/other                            651,309               62,359               588,950
                                           --------------       --------------        ---------------
Total operating expenses                       2,522,359              241,503             2,280,856

Operating income                               2,338,997              223,946             2,115,051

Other income                                     184,621                  ---               184,621
 Non-operating expenses:
 Interest expense                                812,814               77,823               734,991
 Depreciation                                    421,665               40,373               381,292
 Non-recurring expense                           244,645               23,423               221,222
                                           --------------       --------------        ---------------
Total non-operating expense                    1,479,124              141,619             1,337,505
                                           --------------       --------------        ---------------

Minority interest                                257,962               24,698               233,264
                                           --------------       --------------        ---------------
Net income                                    $  786,532               57,629               729,903
                                           ==============       ==============        ===============
</TABLE>

See accompanying notes.


                        RO Partners Management, L.L.C.

                  Consolidated Statement of Members' Equity


  Period from June 4, 1997 (Commencement of Operations) to December 31, 1997


                                                               MEMBERS' EQUITY
                                                               ---------------
Members' equity June 4, 1997                                    $         ---

Capital contributions - June 26, 1997                              10,867,500

Net income                                                            786,532
                                                               ---------------

Members' equity - December 31, 1997                             $  11,654,032
                                                               ===============

See accompanying notes.


                        RO Partners Management, L.L.C.

                     Consolidated Statement of Cash Flows

  Period from June 4, 1997 (Commencement of Operations) to December 31, 1997


Operating activities
Net income                                                           $ 786,532
Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation                                                      421,665
     Minority interest                                                 257,962
     Gain on sale of securities                                       (184,621)

Changes in operating assets and liabilities:
     Accounts Receivable                                              (952,662)
     Other assets                                                       (7,668)
     Deferred Rents                                                  3,510,099
     Accounts payable and accrued expenses                           1,055,212
     Tenants security deposits                                         224,942
                                                                   -----------
Net cash provided by operating activities                            5,111,461
                                                                   -----------

INVESTING ACTIVITIES
Acquisition of building                                            (31,093,930)
Acquisition costs                                                     (617,807)
Purchase of securities                                              (4,038,556)
Proceed from sale of securities (net of transaction costs)           4,223,177
                                                                   -----------
Net cash used in investing activities                              (31,527,116)
                                                                   ===========

FINANCING ACTIVITIES
Capital contributions                                               10,867,500
Proceeds from mortgages                                             20,280,500
Loan from affiliate                                                    405,371
Payments to affiliate, net                                            (117,606)
                                                                   -----------
Net cash provided by financing activities                           31,435,765
                                                                   -----------

Net increase in cash                                                 5,020,110
Cash beginning of period                                                 -  
                                                                   -----------
Cash end of period                                                  $5,020,110
                                                                   ===========

See accompanying notes.



                        RO Partners Management, L.L.C.

                  Notes to Consolidated Financial Statements

                              December 31, 1997


1.   SUMMARY OF SIGNIFICANT TRANSACTIONS

DESCRIPTION OF BUSINESS

RO Partners Management, LLC ("RO" or the "Company") was formed on June 4,
1997 as the 99.9% general partner of Reckson Opportunity Partners, L.P.
("Opportunity Partners"). The .1% limited partner interest in RO is held by
an executive officer of Reckson Service Industries, Inc. ("RSI"). 
Opportunity Partners is the predecessor entity to Reckson Strategic Venture
Partners ("RSVP") a real estate venture capital fund which will invest in
real estate and real estate-related operating companies.  RSVP was formed on
January 23, 1998 to succeed to the operating activities of Opportunity
Partners.  RSVP's common equity is 100% owned by RSI.  RSVP's strategy is to
identify and acquire interests in established enterprises in market sectors
which are in early stages of their growth cycle or offer unique circumstances
for attractive investments as well as a platform for future growth.  It is
anticipated that future investments by RSI in real estate venture capital
fund activities will be conducted through RSVP.

ORGANIZATION AND FORMATION OF THE COMPANY

The Company's general partner, RSI, has invested approximately $3,620,000 in
the Company for a 33 1/3% equity interest.  The two other partners, Jon L.
Halpern and an unrelated third party investor, each contributed approximately
$3,620,000 to the Company for their respective 33 1/3% interest.  RSI will
operate under an agreement between it and Reckson Operating Partnership, L.P.
("ROP"), under which RSI and ROP agree, subject to certain terms, to provide
each other with first refusal rights to participate in certain transactions.

INVESTMENT

On June 26, 1997, the Company invested approximately $10.8 million in
Opportunity Partners which acquired a 70% interest in Dobie Center
Properties, Ltd. ("Dobie"), a mixed use student housing and retail property
located in Austin, Texas. 

Dobie, which is located immediately adjacent to the University of Texas at
Austin, consists of the Dobie tower, a 932-bed, 27-story student residence
hall that is situated on top of the Dobie mall, a 96,000-square foot retail
mall.  The facility also includes a 644-car commercial parking garage.


                        RO Partners Management, L.L.C.

            Notes to Consolidated Financial Statements (continued)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying consolidated financial statements of RO Partners Management,
LLC include the accounts of the Company and Opportunity Partners.  The
Company consolidates all entities in which it has a 50% or greater interest. 
All significant intercompany balances and transactions have been eliminated
in consolidation.

The minority interest at December 31, 1997 represent a 30% interest in Dobie.

USE OF ESTIMATES

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

CASH EQUIVALENTS

The Company considers highly liquid investments with a maturity of three
months or less when purchased to be cash equivalents.

The Company maintains cash balances at four banks.  Cash accounts at banks
are insured by the FDIC up to $100,000. Amounts in excess of insured limits
were approximately $4,639,368 at December 31, 1997.

LONG-LIVED ASSETS

Statement of Financial Accounting Standard ("SFAS") No.121 "Accounting for
the Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed
of" requires that long-lived assets to be held and used be reviewed for
impairment whenever events or circumstances indicate that the carrying amount
of an asset may not be recoverable.  As of December 31, 1997, the Company has
determined that their long-lived assets are not impaired.

                        RO Partners Management, L.L.C.

            Notes to Consolidated Financial Statements (continued)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

FIXED ASSETS AND DEPRECIATION

Fixed assets are recorded at cost.  Repairs and maintenance of fixed assets
are charged to operations.  Major improvements are capitalized.  The
estimated useful lives of the assets are as follows:

FIXED ASSETS AND DEPRECIATION

                                                          YEARS
                                                       -----------
        Furniture, fixtures & equipment                    5-10
        Building & improvements                              40
        Mall renovation and improvements                   5-40

Depreciation is computed using the straight-line method for financial
reporting purposes. Depreciation expense was $406,417 for the period June 4,
1997 through December 31, 1997.  Upon retirement, sale, or other disposition
of property and equipment, the cost and related accumulated depreciation are
removed from the related accounts and the resulting gains or losses are
included in operations.

OTHER ASSETS AND AMORTIZATION

Organization costs are being amortized over 60 months on a straight-line
basis. Amortization expense was $15,248 for the period from June 4, 1997
through December 31, 1997.

REVENUE RECOGNITION

STUDENT HOUSING

Upon execution of student dormitory contracts, Dobie records a receivable for
the full value of the contract with an off-setting increase to deferred
revenue.  Income is then recognized on a straight-line basis over the
remaining life of the contracts.

                        RO Partners Management, L.L.C.

            Notes to Consolidated Financial Statements (continued)


2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

REVENUE RECOGNITION (CONTINUED)

MALL TENANTS

Minimum rental revenue is recognized on a straight-line basis over the term
of the lease.  The excess of rents recognized over amounts contractually due
are included in accounts receivable on the accompanying consolidated balance
sheet.

GARAGE REVENUES

Upon execution of semester garage contracts, Dobie records the cash received
pursuant to each contract as deferred revenue.  Income is then recognized on
a straight-line basis over the life of the contracts.  Daily parking revenues
are recognized as received.

INCOME TAXES

The Company is not subject to federal or state income taxes.  As such, no
provision for these taxes has been made, since the aforementioned taxes are
the responsibility of the individual members of the Company.  The Company is
subject to the New York State LLC/LP fee.

3.  SALE OF SECURITIES

During 1997, the Company invested approximately $4,000,000 in marketable
securities.  These investments were sold for total proceeds of approximately
$4,400,000, resulting in a gain of approximately $185,000, net of transaction
costs.

                        RO Partners Management, L.L.C.

            Notes to Consolidated Financial Statements (continued)


4.  MORTGAGE NOTES PAYABLE

The mortgage notes payable which are collateralized by the Company's interest
in the mixed use student housing and retail property owned by Dobie Center
Properties, Ltd., have outstanding balance as of December 31, 1997 as
follows:

                                                           DECEMBER 31, 1997
                                                           -----------------
First mortgage notes payable - stated interest at
7.25% at December 31, 1997 maturing August 30, 2002           $17,380,500

Second mortgage note payable - fixed interest rate at 
7.5%, maturing August 30, 2002                                  2,900,000
                                                           -----------------
                                                              $20,280,500
                                                           =================


The following is a schedule of future maturities of the Mortgage Notes
Payable debt at December 31, 1997:

            1998                             $ 1,000,000
            1999                               1,000,000
            2000                               1,000,000
            2001                               1,000,000
            2002                              16,280,500
                                             -----------
                                             $20,280,500
                                             ===========

At the option of the holders of the first mortgage notes, the entire
principal balance and accrued and unpaid interest thereon is due and payable
in full upon the occurrence of an event of default, as defined.

An additional capital improvement reserve of $1,219,500 is available through
September 30, 1998 on the First mortgage notes.


                        RO Partners Management, L.L.C.

            Notes to Consolidated Financial Statements (continued)


4.  MORTGAGE NOTES PAYABLE (CONTINUED)

At December 31, 1997, the interest rate on the first mortgage notes payable
is fixed at the applicable LIBOR rate selected by the Company in accordance
with the provisions of the notes defining the option interest period
elections.  Interest is payable in arrears on each quarterly roll over date
with the stated principal repayment as set forth in the note agreements.  A
portion of the principal balance of the notes is to repaid in twenty-eight
(28) consecutive quarterly installment payments before the maturity date of
the notes.

The Second Mortgage Note Payable was obtained on September 1, 1995.  Interest
payments are to be made quarterly, with the entire principal balance due at
the maturity date.

5.  RELATED PARTIES

Management fees paid to an affiliated company were $120,483 for the period
from June 4, 1997 through December 31, 1997.

ROP, and another affiliate have advanced the Company approximately $340,000
and $65,000, respectively.  The advances bear interest at 12% per annum.

6.  FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, "Disclosures About Fair
Value of Financial Instruments," requires Dobie to disclose the estimated
fair values of its financial instrument assets and liabilities.  The carrying
amounts approximate fair value for cash and cash equivalents and the
improvement reserve because of the short maturity of those instruments.  For
the first and second mortgage notes payable the estimated fair value
approximates the recorded balance.


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Management of
Dobie Center:

We have audited the accompanying balance sheets of Dobie Center as of Decem-
ber 31, 1996 and 1995, and the related combined statements of operations,
changes in project equity (deficit), and cash flows for each of the three
years in the period ending December 31, 1996.  These financial statements and
the schedule referred to below are the responsibility of the Projects'
management.  Our responsibility is to express an opinion on these financial
statements and the schedule 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 Dobie Center as of Decem-
ber 31, 1996 and 1995, and the results of its operations and its cash flows
for the each of the three years in the period ending December 31, 1996, in
conformity with generally accepted accounting principles.

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The Schedule III attached to the
financial statements is presented for purposes of complying with the Securi-
ties and Exchange Commission's rules and is not part of the basic financial
statements and, in our opinion, fairly states in all material respects the
financial data required to be set forth therein in relation to the basic
financial statements taken as a whole.

                                                      /s/ Arthur Andersen LLP
Dallas, Texas,
April 4, 1997

                                 DOBIE CENTER
                                 ------------

                  BALANCE SHEETS-DECEMBER 31, 1996 AND 1995
                  -----------------------------------------



<TABLE>
<CAPTION>                                                             As of December 31,
                         ASSETS                                     1996                    1995 
                         ------                                -------------           -------------
<S>                                                            <C>                     <C>
CURRENT ASSETS:
     Cash                                                      $  2,678,742            $  2,403,348
     Accounts receivable-
          Student contracts                                         553,433                 578,400
          Straight line rent                                         77,614                 109,372
          Other                                                     139,625                  89,280
     Prepaid insurance                                               59,496                  62,579
                                                               -------------           -------------
               Total current assets                               3,508,910               3,242,979


FIXED ASSETS:
     Land                                                         2,263,599               2,263,599
     Building and improvements                                   11,826,888              10,364,362
     Mall renovations and improvements                            5,438,501               5,250,550
     Furniture, fixture, and equipment                            1,678,839               1,437,245
     Less- Accumulated depreciation                              (2,960,020)             (2,004,563)
                                                               -------------           -------------
               Total fixed assets                                18,247,807              17,311,193

OTHER ASSETS:
     Lease commissions                                              235,172                 214,977
     Organization costs                                              10,195                  10,195
     Software                                                       117,223                 150,573
     Loan fees                                                      599,443                 599,443
     Less- Accumulated amortization                                (292,123)               (165,915)
                                                               -------------           -------------
               Total other assets                                   669,910                 809,273
                                                               -------------           -------------
               Total assets                                     $22,426,627             $21,363,445
                                                               =============           =============
</TABLE>

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


                                 DOBIE CENTER
                                 ------------

                                BALANCE SHEETS
                                --------------

<TABLE>
<CAPTION>
                                                                          As of December 31,
            LIABILITIES AND PROJECT EQUITY (DEFICIT)                    1996                1995
            ----------------------------------------               -------------       -------------
<S>                                                                <C>                 <C>
CURRENT LIABILITIES:

     Accounts payable and accrued expenses                           $  908,435          $  746,020

     Accrued interest                                                   126,454             259,808
     Deferred income                                                  3,240,553           3,002,908
     Tenant deposits                                                    234,609             221,005
     Note payable - Landesbank Hessen                                   462,500             393,750
     Note payable - Bayerische Landesbank                               462,500             393,750
                                                                   -------------       -------------
               Total current liabilities                              5,435,051           5,017,241

LONG-TERM LIABILITIES:
     Note payable - Landesbank Hessen                                 8,142,500           8,105,000
     Note payable - Bayerische Landesbank                             8,142,500           8,105,000
     Notes payable - Proeller Brothers                                2,900,000           2,900,000
                                                                   -------------       -------------
               Total long-term liabilities                           19,185,000          19,110,000
                                                                   -------------       -------------
               Total liabilities                                     24,620,051          24,127,241
                                                                   -------------       -------------
PROJECT EQUITY (DEFICIT)                                             (2,193,424)         (2,763,796)
                                                                   -------------       -------------

               Total liabilities and
               project equity (deficit)                            $ 22,426,627        $ 21,363,445
                                                                   =============       =============


</TABLE>

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



                                 DOBIE CENTER
                                 ------------

              STATEMENTS OF CHANGES IN PROJECT EQUITY (DEFICIT)
              -------------------------------------------------

            FOR THE YEARS ENDED DECEMBER 31, 1996, 1995, AND 1994
            -----------------------------------------------------

<TABLE>
<CAPTION>
<S>                                                                                     <C>
CAPITAL BALANCE, December 31, 1993                                                      $(2,591,791)
     Distributions, net                                                                    (983,398)
     Net income                                                                             208,761
                                                                                        -------------

CAPITAL BALANCE, December 31, 1994                                                       (3,366,428)
     Contributions, net                                                                   1,216,622
     Net loss                                                                              (613,990)
                                                                                        -------------

CAPITAL BALANCE, December 31, 1995                                                       (2,763,796)
     Distributions, net                                                                     (77,378)
     Net income                                                                             647,750
                                                                                        -------------

CAPITAL BALANCE, December 31, 1996                                                      $(2,193,424)
                                                                                        =============

</TABLE>

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


                                             DOBIE CENTER
                                             ------------

                                   COMBINED STATEMENTS OF OPERATIONS
                                   ---------------------------------


<TABLE>
<CAPTION>
                                                        For the Years Ended December 31,
                                                   1996                                     1995       
                                 -------------------------------------  ----------------------------------
                                    Tower          Mall     Combined       Tower        Mall     Combined 
                                 ------------  ----------  -----------  ----------- ----------- ----------
<S>                              <C>           <C>         <C>          <C>         <C>         <C>
REVENUES:
  Rental revenue                 $ 6,318,380   $  850,001  $7,168,381   $6,026,227  $  965,479  $6,991,706
  Other revenue                      297,028      313,921     610,949      308,361     247,912     556,273
  Garage                             498,344         -        498,344      409,110        -        409,110
  Interest and other income          122,793       13,542     136,335      188,680      14,751     203,431
                                 ------------  ----------  -----------  ----------- ----------- ----------
     Total revenues                7,236,545    1,177,464   8,414,009    6,932,378   1,228,142   8,160,520

OPERATING EXPENSES:
  Wages and contract labor         1,329,517      116,318   1,445,835    1,348,632     116,888   1,465,520
  Food cost                          746,881         -        746,881      714,029        -        714,029
  Administrative                     895,685      233,116   1,128,801      792,058     228,863   1,020,921
  Utilities                          604,157      217,165     821,322      592,312     164,468     756,780
  Contract services                  166,678       74,796     241,474      282,816      75,658     358,474
  Maintenance                        172,499      206,876     379,375      138,424     194,252     332,676
  Depreciation and amortization      807,793      273,872   1,081,665      574,667     257,276     831,943
  Property tax                       328,453       77,314     405,767      295,548      65,796     361,344
  Nonrecurring expenses               45,238        3,345      48,583        4,282       1,427       5,709
                                 ------------  ----------  -----------  ----------- ----------- ----------
     Total operating expenses      5,096,901    1,202,802   6,299,703    4,742,768   1,104,628   5,847,396
                                 ------------  ----------  -----------  ----------- ----------- ----------

NET OPERATING INCOME (LOSS)        2,139,644      (25,338)  2,114,306    2,189,610     123,514   2,313,124

NONOPERATING EXPENSES:
  Interest expense                 1,173,245      293,311   1,466,556    2,325,059     602,055   2,927,114
                                 ------------  ----------  -----------  ----------- ----------- ----------
NET INCOME (LOSS)                  $ 966,399    $(318,649)  $ 647,750    $(135,449)  $(478,541)  $(613,990)
                                 ============  ==========  ===========  =========== =========== ==========

</TABLE>

(table continued)

<TABLE>
<CAPTION>
                                    For the Years Ended December 31,                      For the
                                                                                        Nine Months
                                                                                           Ended
                                                                                       September 30,
                                                        1994                                1996    
                                 --------------------------------------------------    -------------
                                     Tower              Mall           Combined          Combined 
                                 ------------       -----------       -------------    -------------
                                                                                        (unaudited)
<S>                             <C>                 <C>               <C>              <C>
REVENUES:
  Rental revenue                  $5,578,081        $  893,883         $6,471,964        $5,106,385
  Other revenue                      173,422           307,748            481,170           469,319
  Garage                             334,725              -               334,725           357,808
  Interest and other income           27,664              -                27,664           102,250
                                 ------------       -----------       -------------    -------------
     Total revenues                6,113,892         1,201,631          7,315,523         6,035,762

OPERATING EXPENSES:
  Wages and contract labor         1,454,214            24,022          1,478,236         1,067,388
  Food cost                          643,900              -               643,900           507,006
  Administrative                     938,195            99,343          1,037,538           847,144
  Utilities                          622,442           161,194            783,636           587,605
  Contract services                  120,692           112,194            232,886           284,836
  Maintenance                        209,677           115,141            324,818           208,665
  Depreciation and amortization      422,482           140,827            563,309           814,493
  Property tax                       281,042            70,260            351,302           299,946
  Nonrecurring expenses               26,166             8,722             34,888            18,841
                                 ------------       -----------       -------------    -------------
     Total operating expenses      4,718,810           731,703          5,450,513         4,635,924
                                 ------------       -----------       -------------    -------------

NET OPERATING INCOME (LOSS)        1,395,082           469,928          1,865,010         1,399,838

NONOPERATING EXPENSES:
  Interest expense                 1,242,187           414,062          1,656,249         1,076,106
                                 ------------       -----------       -------------    -------------
NET INCOME (LOSS)                  $ 152,895          $ 55,866           $208,761         $ 323,732
                                 ============       ===========       =============    =============
</TABLE>

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


                                 DOBIE CENTER
                                 ------------

                           STATEMENTS OF CASH FLOWS
                           ------------------------

<TABLE>
<CAPTION>
                                                                                            For the
                                                                                           Nine Months
                                                                                              Ended
                                                     For the Years Ended December 31,     September 30,
                                                  ---------------------------------------
                                                      1996        1995        1994            1996
                                                  ----------   ------------ ------------- -------------
                                                                                           (unaudited)
<S>                                               <C>          <C>          <C>           <C>
CASH FLOWS FROM OPERATIONS:
  Net income (loss)                               $  647,750   $  (613,990) $  208,761     $  323,732

  Adjustments to reconcile net
    income (loss) to net cash
    provided by operating activities-

  Depreciation and amortization                    1,081,665       831,943     563,309        814,495
  Write-off of unamortized discount                    -         1,280,696       -              -    
  Amortization of discount on notes payable            -           220,823     655,805        (29,450)
  Decrease (increase) in accounts receivable           6,380       (75,559)    (55,203)    (1,413,895)
  Decrease (increase) in prepaid insurance             3,083        (6,370)     (2,884)       (21,458)
  Increase in lease commissions                      (20,195)      (44,452)    (16,117)          -   
  Increase in loan costs                             -            (599,443)       -              -   
  Increase (decrease) in accounts payable and
    accrued expenses                                 162,415       208,472     (75,824)      (209,446)
  Increase in deferred income                        237,645       210,450     560,082      2,151,727
  Increase (decrease) in accrued interest           (133,354)      259,808        -          (101,938)
  Increase (decrease) in tenant deposits              13,604        13,324      12,023        (77,035)
                                                  ----------   ------------ ------------- -------------
  Total adjustments                                1,351,243     2,299,692   1,641,191      1,113,000
                                                  ----------   ------------ ------------- -------------
  Net cash provided by operating activities        1,998,993     1,685,702   1,849,952      1,436,732
                                                  ----------   ------------ ------------- -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of furniture, fixtures, and equipment    (241,594)       (5,687)    (11,315)       (45,966)
  Purchase of building and improvements           (1,462,526)      (83,815)       -        (1,268,460)
  Increase in mall renovations and improvements     (187,951)   (1,260,979)   (624,457)    (1,032,326)
  Decrease (increase) in software                     33,350       (66,473)    (84,100)        33,350
                                                  ----------   ------------ ------------- -------------
  Net cash used in investing activities           (1,858,721)   (1,416,954)   (719,872)    (2,313,402)
                                                  ----------   ------------ ------------- -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Contributions, net                                    -        1,216,622        -            27,061
  Repayment of notes payable                        (787,500)  (19,814,116)       -          (562,500)
  Proceeds from notes payable                      1,000,000    20,074,927        -         1,000,000
  Distributions, net                                 (77,378)        -        (983,398)          -   
                                                  ----------   ------------ ------------- -------------
       Net cash provided by (used in) financing
         activities                                  135,122     1,477,433    (983,398)       464,561
                                                  ----------   ------------ ------------- -------------

       Net cash provided by (used in) operating,
         investing, and financing activities         275,394     1,746,181     146,682       (412,109)
                                                  ----------   ------------ ------------- -------------


CASH AND CASH EQUIVALENTS, beginning of year       2,403,348       657,167     510,485      2,403,348
                                                  ----------   ------------ ------------- -------------
CASH AND CASH EQUIVALENTS, end of year           $ 2,678,742   $ 2,403,348 $   657,167    $ 1,991,239
                                                  ==========   ============ ============= =============
SUPPLEMENTAL DISCLOSURE OF
  CASH FLOW INFORMATION:
  Cash paid for interest expense                 $ 1,599,910   $ 1,256,836 $ 1,022,679    $ 1,076,106
                                                  ==========   ============ ============= =============

</TABLE>

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


                                 DOBIE CENTER
                                 ------------

                        NOTES TO FINANCIAL STATEMENTS
                        -----------------------------

                      DECEMBER 31, 1996, 1995, AND 1994
                      ---------------------------------


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND OPERATIONS

Located immediately adjacent to The University of Texas at Austin, Dobie
Center ("Dobie" or the "Project") consists of Dobie Tower, a 932-bed,
27-story student residence hall that sits on top of Dobie Mall, a
96,000-square foot retail mall.  The mall includes student-oriented tenants
such as a copy/printing shop, student bookstore, movie theater, video store,
tanning salon, hair salon, video arcade, and a 500-seat food court.  The
student-residence tower includes a full service cafeteria, state-of-the-art
computer center, fitness center, junior Olympic swimming pool, Jacuzzi,
volleyball court, basketball court, mini-theater, study rooms, meeting rooms,
and a 24-hour service desk.  The facility also includes a 644-car commercial
parking garage.

Dobie is wholly owned by AustInvest I, Ltd. ("AustInvest"), which was formed
on March 30, 1992, under the laws of the state of Texas.  AustInvest is a
limited partnership formed for the purpose of owning, operating, and managing 
Dobie.

Leasing figures for the student residence hall for the fall 1996 semester
showed that the maximum capacity of 932 spaces, or beds, were occupied by
888 students (95%) with the remaining 44 spaces primarily occupied by
resident advisors (5%).  Leasing figures for the student residence halls for
the Spring 1996 semester show that the maximum capacity of 932 spaces, or
beds, will be attained.  This figure reflects spaces primarily occupied by
students (95%) with their supporting resident advisors (5%).  At December 31,
1996, the retail mall occupancy rate was approximately 82%.  The commercial
parking garage generates revenues from both contract parking (68%) and daily
parking (32%) fees.

The facility is staffed with nearly 100 employees responsible for all areas
of operation including business administration, residence life/student
development, food service, maintenance, housekeeping, and accounting. 
Student services are administered by a professional management team in
conjunction with a paraprofessional staff consisting of a resident director
and 20 student resident assistants.

BASIS OF ACCOUNTING

The accompanying financial statements have been prepared from the records of
the Project and include its assets, liabilities, revenues and expenses.  The
accompanying financial statements do not include assets, liabilities, reve-
nues, or expenses pertaining solely to AustInvest.

Dobie uses the accrual method of accounting for financial reporting in
conformity with generally accepted accounting principles (GAAP).  Therefore,
revenue is recorded as earned and costs and expenses are recorded as
incurred.

The allocation of income and expenses between the tower and mall are based on
actual results and estimates made by management.  The income and expenses of
the garage are included with the income and expenses of the tower.

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

CASH AND CASH EQUIVALENTS

For purposes of preparing the statement of cash flows, unrestricted currency,
certificates of deposit, and money market accounts are considered cash, and
investments with an original maturity of one year or less are considered cash
equivalents.

Dobie maintains cash balances at two banks.  Cash accounts at banks are
insured by the FDIC up to $100,000.  Amounts in excess of insured limits were
approximately $2,633,741, $2,203,348, and $357,166, at December 31, 1996,
1995, and 1994, respectively.

ACCOUNTS RECEIVABLE

Accounts receivable include $553,433 of deferred student revenues.  Upon
completion of dormitory contracts with students, Dobie records a receivable
for the full value of the contract with an off-setting increase to deferred
revenue.  Income is then recognized over the life of the contracts from the
deferred revenue account.

Dobie generally considers all accounts receivable to be fully collectible. 
Accordingly, no allowance for doubtful accounts has been recorded.

FIXED ASSETS AND DEPRECIATION

Fixed assets are recorded at cost.  Repairs and maintenance of fixed assets
are charged to operations.  Major improvements are capitalized.  The
estimated useful lives of the assets are as follows:

                         Years
                         -----
     Furniture, fixtures & equipment    5-10
     Building & improvements              40
     Mall renovation and improvements   5-40

Depreciation is computed using the straight-line method for financial report-
ing purposes.  Depreciation expense was $955,457, $760,150, and $504,457 for
the years ended December 31, 1996, 1995, and 1994, respectively.  Upon
retirement, sale, or other disposition of property and equipment, the cost
and related accumulated depreciation are removed from the related accounts
and the resulting gains or losses are included in operations.  There were no
gains or losses for the years ended December 31, 1996, 1995, and 1994.

OTHER ASSETS AND AMORTIZATION

Lease commissions are being amortized over the life of the lease on a
straight-line basis.  Organization costs and software are being amortized
over 60 and 36 months on a straight-line basis.  Amortization expense was
$126,208, $71,793, and $58,852 for the years ended December 31, 1996, 1995,
and 1994, respectively.

FEDERAL INCOME TAXES

No income tax provision has been included in the financial statements since
profit or loss of Dobie Center is required to be reported by the respective
partners of AustInvest on their income tax returns.

2.  LONG-TERM LIABILITIES

<TABLE>
<CAPTION>
                                                  1996                1995                 1994
                                              ------------        ------------         ------------
<S>                                           <C>                 <C>                  <C>
Note payable to Landesbank Hessen-
Thuringen Girozentrale, stated interest at
7.25% and 7.625% at December 31, 1996 and
1995, respectively, maturing August 30,
2002                                            $8,605,000         $8,498,750            $    -    

Note payable to Bayerische Landesbank
Girozentrale, stated interest at 7.25% and
7.625% at December 31, 1996 and 1995, re-
spectively, maturing August 30, 2002.            8,605,000          8,498,750                  -   

Note payable to Proeller Brothers, stated
interest at 7.5%, maturing August 30,
2002.                                            2,900,000          2,900,000                  -   

Note payable to partner, stated interest
at 10.0%, pay rate at 7.5% (at December
31, 1994), maturing May 1999                          -                  -                2,067,231

Note payable to Lincoln National Life
Insurance Company, non-interest bearing,
maturing May 1999.                                    -                  -                3,937,655
                  
Note payable to partner, non-interest
bearing, maturing May 1999                            -                  -                1,850,000

Note payable to Lincoln National Life
Insurance Company, stated interest at 10%,
pay rate of 7.5% (at December 31, 1994),
maturing May 1999                                     -                  -               11,771,730
                                              ------------        ------------         ------------
Total debt                                      20,110,000         19,897,500            19,626,616
                                              ------------        ------------         ------------
Less-
   Discounts                                          -                  -               (1,485,605)
   Current portion                                (925,000)          (787,500)                -    
                                              ------------        ------------         ------------
Net long-term debt                             $19,185,000        $19,110,000           $18,141,011
                                              ============        ============         ============
</TABLE>

The following is a schedule of future maturities of long-term debt at

December 31, 1996:

               1997           $   925,000
               1998             1,000,000
               1999             1,000,000
               2000             1,000,000
               2001             1,000,000
               Thereafter      15,185,000

On September 1, 1995, two mortgage payable balances were paid to Lincoln
National Life Insurance Company and AustInvest I Partners, Ltd., in the
amounts of $15,709,385 and $3,917,231, respectively.  These two mortgage
payable balances, comprised of four promissory notes secured by Dobie, were
executed and delivered on March 25, 1992.  A portion of the mortgage payable
to AustInvest I Partners, Ltd., in the amount of $2,067,231 was made in
connection with the restructuring of the notes.  The one additional note to
AustInvest I Partners, Ltd., of $1,850,000 and the two notes to Lincoln
National Life Insurance Company of $15,709,385 were given in renewal and
extension of the outstanding balance of principal left owing and unpaid by
AustInvest I, Ltd.  These three additional notes were assigned to AustInvest.

Two of the four notes were noninterest bearing and were held by Lincoln
National Life Insurance Company and AustInvest I Partners, Ltd., in the
amounts of $3,937,655 and $1,850,000, respectively.  The noninterest bearing
note held by Lincoln National Life Insurance Company was being discounted at
7.5%.  The noninterest bearing note held by AustInvest I Partners, Ltd., was
being discounted at 7.0%.  Interest expense in 1995 includes $1,280,696 of
unamortized discount on notes payable written-off in conjunction with the
refinancing of the company's notes payable.

The notes described above were all paid off on September 1, 1995, via a
refinancing transaction.  The total refinancing transaction costs of $599,443
have been capitalized over the seven-year note term.  At the option of
Landesbank Hessen-Thuringen Girozentrale and Bayerische Landesbank
Girozentrale, the holders of the new notes, totaling $17,210,000 and
$16,997,500 at December 31, 1996 and 1995, respectively, the entire principal
balance and accrued and unpaid interest thereon shall become due and payable
in full upon the occurrence of any of the following events:

1.   default in the payment of the principal balance on the maturity date of
     August 30, 2002,

2.   the occurrence of any other default, as defined, which has occurred and
     has continued for more than five (5) business days after written notice
     from the holder of such default, or

3.   the occurrence of any other default or event by which, under the terms
     of the other Loan documents, shall have occurred and have continued
     after the expiration of any applicable grace and/or notice period set
     forth in such other Loan documents.

An additional capital improvement reserve is available on the Landesbank
Hessen and Bayerische Landesbank loans.  Dobie exercised its option to draw
the advance of $1,000,000 in 1996.  No funds had been drawn on this reserve
as of December 31, 1995 and 1994.  An additional $2,325,073 can be drawn by
Dobie prior to September 1, 1997, after which time no additional advances are
provided for in the note agreements.  This reserve is not reflected on the
corresponding Balance Sheet. 

At December 31, 1996 and 1995, the interest rate on the loan is fixed at the
applicable LIBOR rate selected by Dobie in accordance with the provisions of
the notes defining the option interest period elections.  Interest is payable
in arrears on each quarterly roll over date with the stated principal repay-
ment as set forth in the note agreements.  A portion of the principal balance
of the notes are to be repaid in twenty-eight (28) consecutive quarterly
installment payments before the maturity date of the notes.  The interest
rate on this note in effect at December 31, 1996 and 1995, was 7.25% and
7.625%, respectively.

A loan of $2,900,000 was also obtained from Hubert Proeller, Arthur Proeller,
Hermann Proeller, and Manfred Proeller on September 1, 1995.  The loan is due
on August 30, 2002, and is collateralized by a second mortgage on Dobie.  The
interest rate is fixed at 7.5% per annum.  Interest payments are to be made
quarterly, with the entire principal balance due at the maturity date.

The total cash paid for interest expense on all loans during 1996, 1995, and
1994 was $1,599,910, $1,256,836 and $1,022,679, respectively.

3.  RELATED PARTIES

Management fees paid to an affiliated company were $395,677, $414,874, and
$332,707 for 1996, 1995, and 1994, respectively.

4.  FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, "Disclosures About Fair
Value of Financial Instruments," requires Dobie to disclose the estimated
fair values of its financial instrument assets and liabilities.  The carrying
amounts approximate fair value for cash and cash equivalents and the improve-
ment reserve because of the short maturity of those instruments.  For Dobie's
mortgage payable and note payable (Proeller) it is presumed that estimated
fair value approximates the recorded book balance due to the recent refinanc-
ing.

5.  ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of."  This state-
ment 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.  Dobie has adopted the principles of this statement in
1996.  Its adoption did not have a material effect on the financial position
of Dobie.

                               SCHEDULE III
    REAL ESTATE INVESTMENTS, ACCUMULATED DEPRECIATION AND AMORTIZATION
                            DECEMBER 31, 1996

<TABLE>
<CAPTION>
                                                                                             Gross Amount at Which
                                 Initial Cost                      Costs                   Carried at Close of Period
                    ---------------------------------------     Capitalized      --------------------------------------------
                      Related                   Building &      Subsequent                        Buildings &
  Description       Encumbrance      Land      Improvements   to Acquisition        Land         Improvements        Totals
- ------------------  ------------  ----------   ------------   --------------     ----------      ------------     -----------
<S>                 <C>           <C>          <C>            <C>                <C>             <C>              <C>
 Dobie Center       $20,110,000   $2,263,599    $10,286,964     $ 6,978,425      $2,263,599       $17,265,389     $19,528,988


</TABLE>

(table continued)

<TABLE>
<CAPTION>


                       Accumulated
                       Depreciation                 Date of                   Date                 Depreciable
  Description         & Amortization              Construction              Acquired              Lives(years)
- ---------------       --------------              ------------              --------
<S>                   <C>                         <C>                       <C>
 Dobie Center         $ (2,131,214)                   1969                   4/23/92                   5-40

</TABLE>

                    See accompanying notes to Schedule III

                             Notes To Schedule III

       Real Estate Investments, Accumulated Depreciation and Amortization

   A summary of activity for the Partnership's real estate investments and
         accumulated depreciation and amortization is as follows:

<TABLE>
<CAPTION>
                                                                                        For Year Ended
Real estate investments:                                                                     1996
- ------------------------                                                               ----------------
<S>                                                                                    <C>
Balance at beginning of year                                                             $ 17,878,511
Improvements                                                                                1,650,477
                                                                                       ----------------
Balance at end of year                                                                   $ 19,528,988
                                                                                       ================

Accumulated depreciation and amortization:
- -----------------------------------------
Balance at beginning of year                                                             $ (1,444,221)
Depreciation                                                                                 (686,993)
                                                                                       ----------------
Balance at end of year                                                                   $ (2,131,214)
                                                                                       ================

</TABLE>


                              Report of Independent Auditors


To the Management of
Dobie Center


We have audited the accompanying balance sheet of Dobie Center (the
"Project") as of December 31, 1997, and the related statements of income for
the year then ended, and for the periods from January 1, 1997 through June
26, 1997 and June 27, 1997 through December 31, 1997 and the related
statements of project equity (deficit) and cash flows for the year ended
December 31, 1997.  These financial statements and the schedules referred to
below are the responsibility of the Projects' management.  Our responsibility
is to express an opinion on these financial statements and the schedules
based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Dobie Center as of
December 31, 1997, and the results of its operations for the year then ended
and for the period from January 1, 1997 through June 26, 1997 and June 27
through December 31,1997 and its cash flows for the year ended December 31,
1997 in conformity with generally accepted accounting principles.

Our audit was conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The supplemental statement of income
for the period  July 15, 1997 through December 31, 1997 is presented for
purposes of additional analysis and the Schedule III attached to the
financial statements is provided for purpose of complying with the Securities
and Exchange Commission's rules.  The supplemental statement of income and
Schedule III are not a required part of the basic financial statements.  Such
information has been subjected to the auditing procedures applied in the
audit of the basic financial statements and, in our opinion, fairly states in
all material respects the financial data required to be set forth therein in
relation to the basic financial statements taken as a whole.

                                                          Ernst & Young LLP

New York, New York
February 23, 1998


                                  Dobie Center

                                 Balance Sheet

                               December 31, 1997

<TABLE>
<CAPTION>
<S>                                                                                    <C>
ASSETS
Current assets:
     Cash and cash equivalents                                                         $ 4,849,614
     Accounts receivable - students                                                        305,719
     Accounts receivable - AustInvest                                                      594,883
     Accounts receivable - other                                                            52,060
     Other current assets                                                                    7,668
                                                                                       -------------
Total current assets                                                                     5,809,944
Fixed assets:
     Land, building and equipment                                                       35,716,430
     Accumulated depreciation                                                             (406,417)
                                                                                       -------------
Total fixed assets                                                                      35,310,013
Intangible assets:
     Organizational costs                                                                  152,482
     Accumulated amortization                                                              (15,248)
                                                                                       -------------
Total intangible assets                                                                    137,234
                                                                                       -------------
Total assets                                                                           $41,257,191
                                                                                       =============

LIABILITIES AND PROJECT EQUITY

Current liabilities:
     Accounts payable and accrued expenses                                                $856,777
     Tenant security deposits                                                              224,942
     Deferred income - students                                                          3,508,099
     Other deferred income                                                                   2,000
     Current portion mortgage notes payable                                              1,000,000
                                                                                       -------------
Total current liabilities                                                                5,591,818
                                                                                       -------------
Non-current liabilities:

     Mortgage notes payable                                                             19,280,500
                                                                                       -------------
Total liabilities                                                                       24,872,318
Project equity                                                                          16,384,873
                                                                                       -------------
Total liabilities and project equity                                                   $41,257,191
                                                                                       =============
</TABLE>

See accompanying notes.


                               Dobie Center

                           Statement of Income

<TABLE>
<CAPTION>
                                                                   
                                                                      FOR THE PERIOD     FOR THE PERIOD
                                                          YEAR        JANUARY 1, 1997     JUNE 27, 1997
                                                     ENDED DECEMBER  THROUGH JUNE 26,   THROUGH DECEMBER
                                                        31, 1997           1997             31, 1997
                                                     ---------------------------------------------------
<S>                                                  <C>             <C>                <C>
Revenues:
     Tower rental revenue                                $7,137,515       $3,399,817       $3,737,698
     Mall rental revenue                                  1,377,878          657,490          720,388
     Garage revenue                                         504,527          245,379          259,148
     Other revenue                                           96,186           65,938           30,248
     Interest and other revenue                             160,802           46,928          113,874
                                                     ---------------------------------------------------
Total revenues                                            9,276,908        4,415,552        4,861,356

Operating expenses:
     Tower expenses:
     Wages                                               1,231,907           630,551          601,356
     Food costs                                            628,418           302,952          325,466
     Administrative/other                                  928,423           460,260          468,163
     Utilities                                             569,268           279,547          289,721
     Management fee                                        267,991           169,390           98,601
     Maintenance                                           146,089            61,773           84,316
     Property taxes                                        344,677           162,434          182,243
                                                     ---------------------------------------------------
     Total tower expenses                                4,116,773         2,066,907        2,049,866

 Mall expenses:
     Wages                                                 116,741            46,958           69,783
     Administrative/other                                  370,521           187,375          183,146
     Utilities                                             237,002           116,756          120,246
     Management fee                                         64,488            42,606           21,882
     Maintenance                                            58,899            27,023           31,876
     Property taxes                                         86,167            40,607           45,560
                                                     ---------------------------------------------------
     Total mall expenses                                   933,818           461,325          472,493
                                                     ---------------------------------------------------
Total operating expenses                                 5,050,591         2,528,232        2,522,359

Operating income                                         4,226,317         1,887,320        2,338,997

Non-operating expense:
     Depreciation/amortization - tower                     650,517           350,629          299,888
     Depreciation/amortization - mall                      238,259           116,482          121,777
     Interest expense                                    1,543,186           730,372          812,814
     Nonrecurring expenses                                 363,972           119,327          244,645
                                                     ---------------------------------------------------
Total non-operating expense                              2,795,934         1,316,810        1,479,124
                                                     ---------------------------------------------------
Net income                                               $1,430,383       $  570,510       $  859,873
                                                     ===================================================
</TABLE>

See accompanying notes.


                                    Dobie Center

                   Statement of Changes in Project Equity (Deficit)

<TABLE>
<CAPTION>
<S>                                                                                       <C>
Project deficit, December 31, 1996                                                        $(2,193,424)

Net income for the period January 1, 1997 through June 26, 1997                               570,510

Elimination of deficit - purchase transaction                                               1,622,914

Contributions - June 26, 1997                                                              15,525,000

Net income for the period June 27, 1997 through December 31, 1997                             859,873
                                                                                          -------------
Project equity, December 31, 1997                                                         $16,384,873
                                                                                          =============

</TABLE>

See accompanying notes.

                                     Dobie Center

                               Statement of Cash Flows

                        For the Year Ended December 31, 1997

<TABLE>
<CAPTION>
<S>                                                                                        <C>
OPERATING ACTIVITIES
Net income                                                                                 $1,430,383
Adjustments to reconcile net income to net cash provided by operating
  activities:
Depreciation and amortization                                                                 888,776
Changes in operating assets and liabilities:
  Accounts receivable-students                                                                247,714
  Accounts receivable - AustInvest                                                           (594,883)
  Other accounts receivables                                                                  165,179
  Other current assets                                                                         51,828
  Accounts payable                                                                           (178,112)
  Tenant security deposits payable                                                             (9,667)
  Deferred income-students                                                                    267,546
  Deferred parking income                                                                       2,000
                                                                                          -------------
  Net cash provided by operating activities                                                 2,270,764
                                                                                          -------------

Investing activities
Increase in organizational costs                                                             (142,287)
Purchase of fixed assets                                                                  (15,653,105)
                                                                                          -------------
Net cash used in investing activities                                                     (15,795,392)
                                                                                          -------------

Financing activities
Repayment of notes payable                                                                   (925,000)
Contributions                                                                              15,525,000
Net proceeds from notes payable                                                             1,095,500
                                                                                          -------------
Net cash provided by financing activities                                                  15,695,500
                                                                                          -------------

Net increase in cash and cash equivalents                                                   2,170,872
Cash and cash equivalents at beginning of period                                            2,678,742
                                                                                          -------------
Cash and cash equivalents at end of period                                                 $4,849,614
                                                                                          =============

SUPPLEMENTAL CASH FLOW DISCLOSURE
Non-cash activities:
  Net decrease in fixed assets                                                              1,233,715
  Decrease in accumulated depreciation and amortization                                    (3,719,250)
  Elimination of Project deficit - purchase transaction                                     1,622,914
  Elimination of Intangible assets - purchase transaction                                     951,838

</TABLE>

See accompanying notes.


                              Dobie Center

                  Notes to Financial Statements (continued)

                            December 31, 1997


1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND OPERATIONS

Dobie Center ("Dobie" or the "Project") which is located immediately adjacent
to the University of Texas at Austin, consists of the Dobie tower, a 932-bed,
27-story student residence hall that is situated on top of the Dobie mall, a
96,000-square foot retail mall.  The mall includes student-oriented tenants
such as a copy/printing shop, student bookstore, movie theater, video store,
tanning salon, hair salon, video arcade, and a 500-seat food court.  The
student-residence tower includes a full service cafeteria, state-of-the-art
computer center, fitness center, junior olympic swimming pool, Jacuzzi,
volleyball court, basketball court, mini-theater, study rooms, meeting rooms,
and a 24-hour service desk.  The facility also includes a 644-car commercial
parking garage.

On June 26, 1997, AustInvest I, Ltd. ("AustInvest") sold 70% of Dobie Center
to Reckson Opportunity Partners, L.P. ("ROP").  Simultaneously, ROP and
AustInvest contributed their interest in Dobie Center to a new entity, Dobie
Center Properties, Ltd.

BASIS OF ACCOUNTING

The accompanying financial statements include the assets, liabilities,
revenues and expenses directly related to the Project.  These financial
statements do not include accounts of AustInvest or Dobie Center Properties,
Ltd.  

Dobie uses the accrual method of accounting for financial reporting in
conformity with generally accepted accounting principles (GAAP).  Therefore,
revenue is recorded as earned and costs and expenses are recorded as
incurred.

The allocation of income and expenses between the tower and mall are based on
historical results and estimates made by management.  The expenses of the
garage are included with the expenses of the tower.

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

                              Dobie Center

                  Notes to Financial Statements (continued)


1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

CASH AND CASH EQUIVALENTS

For purposes of preparing the statement of cash flows, unrestricted currency,
certificates of deposit, and money market accounts are considered cash, and
investments with an original maturity of three months or less are considered
cash equivalents.

Dobie maintains cash balances at three banks.  Cash accounts at banks are
insured by the FDIC up to $100,000.  Amounts in excess of insured limits were
approximately $4,639,368 at December 31, 1997.

FIXED ASSETS AND DEPRECIATION

Fixed assets are recorded at cost.  Repairs and maintenance of fixed assets
are charged to operations.  Major improvements are capitalized.  The
estimated useful lives of the assets are as follows:

                                                               YEARS
                                                          ---------------
Furniture, fixtures & equipment                                5-10
Building & improvements                                          40
Mall renovation and improvements                               5-40

Depreciation is computed using the straight-line method for financial
reporting purposes. Depreciation expense was $873,528 for the year ended
December 31, 1997.  Upon retirement, sale, or other disposition of property
and equipment, the cost and related accumulated depreciation are removed from
the related accounts and the resulting gains or losses are included in
operations.  

Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of"
requires that long-lived assets to be held and used be reviewed for
impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. SFAS 121 has not had an
impact on the financial position of Dobie.


                              Dobie Center

                  Notes to Financial Statements (continued)

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

OTHER ASSETS AND AMORTIZATION

Organization costs are being amortized over 60 months on a straight-line
basis.  Amortization expense was $15,248 for the year ended December 31,
1997.

REVENUE RECOGNITION

STUDENT HOUSING

Upon execution of student dormitory contracts, Dobie records a receivable for
the full value of the contract with an off-setting increase to deferred
revenue.  Income is then recognized on a straight-line basis over the
remaining life of the contracts.

MALL TENANTS

Minimum rental revenue is recognized on a straight-line basis over the term
of the lease.  The excess of rents recognized over amounts contractually due
are included in accounts receivable - other on the accompanying balance
sheet.

GARAGE REVENUES

Upon execution of semester garage contracts, Dobie records the cash received
pursuant to each contract as deferred revenue.  Income is then recognized on
a straight-line basis over the life of the contracts.  Daily parking revenues
are recognized as received.

FEDERAL INCOME TAXES

No income tax provision has been included in the financial statements since
profit and loss of Dobie is required to be reported by the respective
partners of AustInvest and Dobie Center Properties, Ltd. on their respective
income tax returns.

                              Dobie Center

                  Notes to Financial Statements (continued)


2.  LONG-TERM LIABILITIES

<TABLE>
<CAPTION>
                                                                                      DECEMBER 31, 1997
                                                                                   ------------------------
<S>                                                                                <C>
First Mortgage Notes Payable - collateralized by the Project:

   Note payable to Landesbank Hessen-Thuringen Girozentrale, ("LH-TG") stated
        interest at 7.25% at December 31, 1997 maturing August 30, 2002                    $8,690,250

Note payable to Bayerische Landesbank Girozentrale,("BLG") stated interest at
        7.25% at December 31, 1997, maturing August 30, 2002                                8,690,250

Second Mortgage Note Payable - collateralized by the Project:

Note payable to Proeller Brothers, stated interest at 7.5%, maturing
         August 30, 2002                                                                    2,900,000
                                                                                         -------------

Total long term debt                                                                      $20,280,500
                                                                                         =============
</TABLE>

The following is a schedule of future maturities of long-term debt at
December 31, 1997:

1998                                                    $ 1,000,000
1999                                                      1,000,000
2000                                                      1,000,000
2001                                                      1,000,000
2002                                                     16,280,500
                                                        -----------
                                                        $20,280,500
                                                        ===========

At the option of LH-TG and BLG, the holders of the first mortgage notes,
$17,380,500, the entire principal balance and accrued and unpaid interest
thereon is due and payable in full upon the occurrence of an event of
default, as defined.

An additional capital improvement reserve of $1,219,500 is available through
September 30, 1998 on the LH-TG and BLG loans.


                              Dobie Center

                  Notes to Financial Statements (continued)


2.  LONG-TERM LIABILITIES (CONTINUED)

At December 31, 1997, the interest rate on the first mortgage notes payable
to LH-TG and BLG is fixed at the applicable LIBOR rate selected by Dobie in
accordance with the provisions of the notes defining the option interest
period elections.  Interest is payable in arrears on each quarterly roll over
date with the stated principal repayment as set forth in the note agreements. 
A portion of the principal balance of the notes is to repaid in twenty-eight
(28) consecutive quarterly installment payments before the maturity date of
the notes.  The interest rate on this note in effect at December 31, 1997 was
7.259%.

A loan of $2,900,000 was also obtained from the Proeller Brothers on
September 1, 1995.  The loan is due on August 30, 2002.  The interest rate is
fixed at 7.5% per annum.  Interest payments are to be made quarterly, with
the entire principal balance due at the maturity date.

3.  RELATED PARTIES

Management fees paid to an affiliated company were $332,479 for the year
ended December 31, 1997.

4.  FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, "Disclosures About Fair
Value of Financial Instruments," requires Dobie to disclose the estimated
fair values of its financial instrument assets and liabilities.  The carrying
amounts approximate fair value for cash and cash equivalents and the
improvement reserve because of the short maturity of those instruments.  For
Dobie's first and second mortgage notes payable the estimated fair value
approximates the recorded balance.


                           Supplemental Information


                                 Dobie Center


                  Supplemental Statement of Income (Note 1)

         For the period from July 15, 1997 through December 31, 1997

Revenues:
   Tower rental revenue                                         $3,379,833
   Mall rental revenue                                             651,415
   Garage revenue                                                  234,336
   Other revenue                                                    27,352
   Interest and other revenue                                      102,971
                                                                -----------
Total revenues                                                   4,395,907

Operating expenses:
   Tower expenses:
     Wages                                                         543,779
     Food costs                                                    294,304
     Administrative/other                                          423,339
     Utilities                                                     261,983
     Management fee                                                 89,160
     Maintenance                                                    76,243
     Property taxes                                                164,794
                                                                -----------
     Total tower expenses                                        1,853,602

   Mall expenses:
     Wages                                                          63,102
     Administrative/other                                          165,611
     Utilities                                                     108,733
     Management fee                                                 19,787
     Maintenance                                                    28,824
     Property taxes                                                 41,198
                                                                -----------
     Total mall expenses                                           427,254
                                                                -----------
Total operating expenses                                         2,280,857

Operating income                                                 2,115,050

Non-operating expense:
   Depreciation/amortization - tower                               271,175
   Depreciation/amortization - mall                                110,118
   Interest expense                                                734,991
   Nonrecurring expenses                                           221,222
                                                                -----------
   Total non-operating expense                                   1,337,506
                                                                -----------

   Net income                                                   $  777,545
                                                                ===========
See accompanying notes.

                                 Dobie Center

                                 Schedule III

                   Real Estate and Accumulated Depreciation

                                December 31, 1997

<TABLE>
<CAPTION>
                                                                  COSTS CAPITALIZED
                                                                    SUBSEQUENT TO                   GROSS AMOUNT AT WHICH
                                  INITIAL COST                     ACQUISITION/(1)/                  CARRIED AT CLOSE OF
                 RELATED                 BUILDING &                  BUILDINGS &                      PERIOD BUILDINGS &
DESCRIPTION    ENCUMBRANCE     LAND     IMPROVEMENTS      LAND       IMPROVEMENTS         LAND           IMPROVEMENTS
- -------------------------------------------------------------------------------------------------------------------------
<S>            <C>          <C>          <C>           <C>         <C>                <C>
Dobie Center,  $20,280,500  $2,263,599   $10,286,964   $1,787,041  $20,185,360        $4,050,640          $30,472,324
Austin Texas

</TABLE>

(table continued)

<TABLE>
<CAPTION>

                                  ACCUMULATED           DATE OF         DATE       DEPRECIABLE LIFE
 DESCRIPTION       TOTALS        DEPRECIATION         CONSTRUCTION    ACQUIRED          (YEARS)
- ----------------------------------------------------------------------------------------------------
<S>              <C>             <C>                  <C>             <C>          <C>
Dobie Center,    $34,522,964      $(380,904)               1969          1992              40
Austin Texas

</TABLE>








See accompanying notes to Schedule III.

/(1)/  Reflects the step-up in basis associated with the sale of a 70%
       interest in the property to an unrelated third party.

                                   Dobie Center

                              Notes to Schedule III

                    Real Estate and Accumulated Depreciation

                                December 31, 1997


A summary of activity for the Partnership's real estate and accumulated
depreciation is as follows:
                                                     FOR THE YEAR ENDED
                                                            1997
                                                     ------------------
Real estate investments:
   Balance at beginning of year                        $  19,528,988
   Improvements/(1)/                                      14,993,976
                                                     ------------------
   Balance at end of year                              $  34,522,964
                                                     ==================

Accumulated depreciation and amortization:
   Balance at beginning of year                         $ (2,131,214)
   Depreciation                                             (873,528)
   Reduction of accumulated depreciation/(1)/              2,623,838
                                                     ------------------
Balance at end of year                                  $   (380,904)
                                                     ==================

/(1)/ Reflects the step-up in basis associated with
      the sale of a 70% interest in the property to
      an unrelated third party.
/(2)/ A reconciliation of land, building and equipment is as follows:

      Real estate investments balance at end of year    $ 34,522,964
      Furniture, fixtures and equipment                    1,193,466
                                                      ----------------
     Land, building and equipment                       $ 35,716,430
                                                      ================


                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Members of 
American Campus Lifestyles Companies, L.L.C.:


We have audited the accompanying statement of assets, liabilities, and
members' equity of American Campus Lifestyles Companies, L.L.C. (a Texas
limited liability company) and subsidiaries as of December 31, 1996 and 1995,
and the related statements of revenues and expenses, changes in members'
equity, and cash flows for the years then ended.  These financial statements
are the responsibility of the Company's management.  Our responsibility is to
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing stan-
dards.  Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. 

An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of American Campus Lifestyles
Companies, L.L.C. and subsidiaries as of December 31, 1995 and 1996, and the
results of their operations and their cash flows for the years then ended in
conformity with generally accepted accounting principles.



                                                      /s/ Arthur Andersen LLP


Dallas, Texas,
March 28, 1997



       AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C. AND SUBSIDIARIES
       -------------------------------------------------------------

      STATEMENTS OF ASSETS, LIABILITIES, AND MEMBERS' EQUITY (DEFICIT)
      ----------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                    As of December 31,
                                                          ---------------------------------------
                          ASSETS                                 1996                 1995
                          ------                          ------------------   ------------------
<S>                                                       <C>                  <C>
CURRENT ASSETS:
   Cash and cash equivalents,
   including restricted cash
   of $74,164 as of December 31, 1996                       $       619,754      $       12,306

   Deposits                                                           3,315               3,415

   Accounts receivable                                            1,153,912             141,943

   Prepaid expenses                                                    -                   -

   Contributions receivable                                            -                  1,000
                                                          ------------------   ------------------
                              Total current assets                1,776,981             158,664
                                                          ------------------   ------------------

INVESTMENTS:

   Investment in leasehold
   estate -- completed
   contract, including
   restricted cash of
   $175,800, as of December
   31, 1996                                                      10,277,687                -

   Investment in leasehold
   estate - projects under
   development                                                      929,224                -
                                                          ------------------   ------------------

                              Total investments                  11,206,911                -
                                                          ------------------   ------------------

FIXED ASSETS:

   Equipment                                                        137,140              10,377

   Less-accumulated depreciation                                    (18,456)             (2,512)
                                                          ------------------   ------------------


                              Total fixed assets                    118,684               7,865
                                                          ------------------   ------------------


                              Total assets                      $13,102,576             166,529
                                                          ==================   ==================


       AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C. AND SUBSIDIARIES
       -------------------------------------------------------------

      STATEMENTS OF ASSETS, LIABILITIES, AND MEMBERS' EQUITY (DEFICIT)
      ----------------------------------------------------------------

LIABILITIES AND MEMBERS' EQUITY (DEFICIT)
- -----------------------------------------

                                                                    As of December 31,
                                                          ---------------------------------------
CURRENT LIABILITIES:                                             1996                 1995
- -------------------                                       ------------------   ------------------
     Construction accounts
     payable - leasehold estate                             $       403,456      $       -

     Accounts payable                                               580,424              45,125

     Security deposits                                               31,074              -

     Deferred rental income                                         877,536              -
     Advances from members                                             -              1,449,184
     Distributions payable                                           50,510              -
     Notes payable - leasehold
     estates                                                         87,088              -
     Notes payable - other                                           47,669              -
                                                          ------------------   ------------------
                 Total current liabilities                        2,077,757           1,494,309
                                                          ------------------   ------------------
NONCURRENT LIABILITIES:

     Notes Payable - leasehold
     estates                                                     10,716,367              -
                                                          ------------------   ------------------
     Total noncurrent liabilities                                10,716,367              -
                                                          ------------------   ------------------
                              Total liabilities                  12,794,124           1,494,309
                                                          ------------------   ------------------
MEMBERS' EQUITY:
     Advances from members                                            -               1,404,327

     Members' equity:
          Beginning balance                                      (1,327,780)         (2,388,000)
          Contributions                                           1,490,000              68,034
          Distributions                                            (855,552)             (5,800)
          Net income (loss)                                       1,001,784            (406,341)
                                                          ------------------   ------------------
                              Total members' equity
                              (deficit)                            308,452           (1,327,780)
                                                          ------------------   ------------------
                              Total liabilities and
                              members' equity                  $13,102,576      $        166,529
                                                          ==================   ==================
</TABLE>

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



        AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C. AND SUBSIDIARIES
        -------------------------------------------------------------

                     STATEMENTS OF REVENUES AND EXPENSES
                     -----------------------------------


<TABLE>
<CAPTION>
                                                         For the Years Ended             For the Nine
                                                            December 31,                 Months Ended
                                                      ------------------------------    September 30,
                                                         1996              1995             1996
                                                      ----------       -------------    -------------
                                                                                         (Unaudited)
<S>                                                   <C>              <C>              <C>
REVENUES:

   Development/construction fees                      $1,727,668           -               1,504,785
   Prairie View Phase I rental revenue                   776,582           -                 265,423
   Management fees                                       752,374            622,911          531,361
   Other income                                           10,383           -                   1,937
                                                      ----------       -------------    -------------
                       Total revenues                  3,267,007            622,911        2,303,506
                                                      ----------       -------------    -------------

OPERATING EXPENSES:
   Personnel                                             821,706            397,289          592,863
   Administrative                                        607,412            435,406          337,775
   Marketing                                              42,222              4,894           24,655
   Prairie View Phase I operating expenses               623,354           -                 265,423
   Depreciation                                           15,944              2,058           11,021
                                                      ----------       -------------    -------------
                       Total operating expenses        2,110,638            839,647        1,231,737
                                                      ----------       -------------    -------------
                       Net operating income (loss)     1,156,369           (216,736)       1,071,769
                                                      ----------       -------------    -------------

OTHER EXPENSE:
   Interest, including Prairie View Phase I              154,585            189,605              468
                                                      ----------       -------------    -------------

NET INCOME (LOSS)                                     $1,001,784         $ (406,341)    $  1,071,301
                                                      ==========       =============    =============
</TABLE>

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



        AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C. AND SUBSIDIARIES
        -------------------------------------------------------------

              STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)
              --------------------------------------------------

                FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995
                ----------------------------------------------


<TABLE>
<CAPTION>
                                    Campus                    Landmark 
                                  Management    JHD Campus      Campus
                                  Associates,    Ventures    Investments,      Adelie,
                                    L.L.C.         L.L.C.       L.L.C.          L.L.C.        Totals
                                  -----------   ----------   ------------   -----------   ------------
<S>                               <C>           <C>          <C>            <C>           <C>
MEMBERS' DEFICIT,
  December 31, 1994 (unaudited)   $(597,000)    $(895,500)    $      -      $ (895,500)   $(2,388,000)
Advances from members                    -      1,404,327             -         -         1,404,327
Contributions                            -         68,034             -         -            68,034
Distributions                            -         (5,800)            -         -            (5,800)
Net loss                           (101,585)     (152,378)       -            (152,378)      (406,341)
                                  -----------   ----------   ------------   -----------   ------------

MEMBERS' (DEFICIT) EQUITY,
   December 31, 1995               (698,585)      418,683             -     (1,047,878)    (1,327,780)
   Adjustments due to 
         capital restructure        707,333      (341,947)     (836,387)       471,001           -
   Contributions                         -             -        900,000        590,000      1,490,000
   Distributions                         -       (427,776)     (427,776)         -         (855,552)
   Net income (loss)                 (8,748)      505,266       518,389        (13,123)     1,001,784
                                  -----------   ----------   ------------   -----------   ------------
MEMBERS' EQUITY,
  December 31, 1996               $     -        $154,226      $154,226      $   -         $  308,452
                                  ===========   ==========   ============   ===========   ============

</TABLE>

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


        AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C. AND SUBSIDIARIES
        -------------------------------------------------------------

                           STATEMENTS OF CASH FLOWS
                           ------------------------


<TABLE>
<CAPTION>
                                                     For the Years Ended               For the Nine
                                                        December 31,                   Months Ended
                                                ----------------------------------    September 30,
                                                      1996               1995              1996
                                                ---------------    ---------------   ---------------
                                                                                       (Unaudited)
<S>                                             <C>                <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)                            $     1,001,784    $     (406,341)      $1,071,301
     Adjustments to reconcile net income
     (loss) to net cash provided by
     (used in) operating activities-
       Depreciation                                      15,944             2,058           11,020
       Decrease in deposits                                 100            11,586         -       
       Increase in accounts receivable               (1,011,969)         (102,289)      (1,075,423)
       Decrease (increase) in prepaid
       expenses                                               -             4,500           (5,808)
       Decrease in contributions
       receivable                                         1,000           -                -      
       Increase (decrease) in accounts
       payable                                          535,299          (222,923)         315,664
       Increase in construction accounts
       payable -leasehold estate                        403,456           -              1,352,950
       Increase in security deposits                     31,074           -               -       
       Increase in deferred rental
       income                                           877,536           -                 87,754
       Increase in accrued interest                     -                  91,956         -       
       Increase in restricted cash                      (74,164)          -               -       
       Increase (decrease) in advances
       from members                                    (189,184)          483,087         (189,184)
                                                ---------------    ---------------   ---------------

           Total adjustments                            589,092           267,975          496,973
                                                ---------------    ---------------   ---------------

           Net cash provided by (used
           in) operating activities                   1,590,876          (138,366)       1,568,274
                                                ---------------    ---------------   ---------------

CASH FLOWS USED IN INVESTING ACTIVITIES:
   Investment in leasehold estate -
   completed contract                               (10,277,687)          -            (10,277,687)

   Investment in leasehold estate -
   projects under development                          (929,224)          -               -       
   Purchase of equipment                               (126,763)           (6,577)         (95,111)
                                                ---------------    ---------------   ---------------

           Net cash used in investing
           activities                               (11,333,674)           (6,577)     (10,372,798)
                                                ---------------    ---------------   ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from notes payable-
   leasehold estates                                 10,803,455           -              8,924,736
   Proceeds from notes payable                           51,643           -                -      
   Repayment of notes payable - computer
   equipment                                             (3,974)          -                -      
   Contributions                                        900,000            68,034          900,000
   Distributions                                       (805,042)           (5,800)        (205,226)
   Capital restructure - cash paid to
   Adelie, L.L.C.                                      (670,000)          -               (670,000)
                                                ---------------    ---------------   ---------------

           Net cash provided by
           financing activities                      10,276,082            62,234        8,949,510
                                                ---------------    ---------------   ---------------

           Net cash provided by (used
           in) operating, investing, and
           financing activities                         533,284           (82,709)         144,986

CASH AND CASH EQUIVALENTS, beginning of
 year                                                    12,306            95,015           12,306
                                                ---------------    ---------------   ---------------

CASH AND CASH EQUIVALENTS, end of year,
 net                                              $     545,590   $        12,306     $    157,292
                                                ---------------    ---------------   ---------------
NONCASH TRANSACTIONS:
   Contribution of Adelie, L.L.C.
   advances to capital                            $     590,000 $         -           $    590,000
                                                ===============    ===============   ===============

</TABLE>

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

        AMERICAN CAMPUS LIFESTYLES COMPANIES, L.L.C. AND SUBSIDIARIES
        -------------------------------------------------------------

                        NOTES TO FINANCIAL STATEMENTS
                        -----------------------------

                          DECEMBER 31, 1996 AND 1995
                          --------------------------


1.  ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND OPERATIONS

American Campus Lifestyles Companies, L.L.C. ("the Company"), a Texas private
limited liability company, was formed on October 8, 1993.  The Company is
committed to providing colleges, universities, and other educational institu-
tions with private sector assistance in financing, developing, constructing,
refurbishing, and managing on-campus and off-campus student housing.

The Company generates monthly management fees from two on-campus (one of
which was added during 1996) and two off-campus student housing projects
located in Texas, Oklahoma, and Florida.  In addition, the Company generates
monthly development and construction management fees from two on-campus
student housing development projects located in Texas.  Upon the scheduled
completion of these two projects in August 1997, the Company will generate
monthly management fees for the property management of these facilities.

The Company's principal owners as of December 31, 1996, are J.H. Domberger
Campus Ventures, L.L.C. ("Domberger"), Campus Management Associates, L.L.C.
("CMA"), and Landmark Campus Investments, L.L.C. ("Landmark"), an affiliate
of the Austin-based Landmark Companies.

At the end of 1995, CMA negotiated a redemption of the interest of Adelie,
L.L.C. ("Adelie"), a former owner, for the amount of $670,000 cash from the
Company to Adelie and the admission of Landmark as a member of the Company
together with a cash capital contribution from Landmark of $900,000.  This
redemption, with the creation of Landmark's member interest, led to the
restructuring as of January 31, 1996, resulting in ownership of 25% by CMA,
37.5% by Domberger and 37.5% by Landmark.

Per the Second Amended and Restated Limited Liability Company Agreement (the
"Agreement"), dated January 31, 1996, net income of the Company is allocated
equally to Landmark and Domberger until the net income allocated to Landmark
and Domberger equals the sum of current and prior year distributions to
Landmark and Domberger.  Additionally, the next $1,100,000 in net income is
allocated equally to Landmark and Domberger.  Subsequent net income is then
allocated 25% to CMA, 37.5% to Domberger, and 37.5% to Landmark.

Net losses of the Company are allocated equally to Domberger and Landmark to
the extent that cumulative net losses of the Company do not exceed
$1,800,000.  Net losses are then allocated equally to Domberger and Landmark
to the extent of previously allocated net income.  Subsequent net losses are
allocated 25% to CMA, 37.5% to Domberger, and 37.5% to Landmark.

Net losses of the Company incurred prior to January 31, 1996, were allocated
under the First Amended and Restated Limited Liability Company Agreement
dated January 1, 1994.  Such losses were allocated by the members' Shared
Ratios, as defined.

Excess cash flows, as defined by the Agreement, are payable equally to
Domberger and Landmark until such time as they have received $1,450,000 plus
interest at 5% per annum ("Preferred Return"), compounded annually, in
cumulative distributions.  Subsequent excess cash flows will be paid 25% to
CMA, 37.5% to Domberger, and 37.5% to Landmark.  As of December 31, 1996, the
cumulative Preferred Return for Domberger and Landmark was $60,119 each.

Distribution payments are computed and paid, if available, every quarter in
accordance with the allocation of excess cash flows.  Distributions of
$805,042 and $5,800 were paid during the years ended December 31, 1996 and
1995.  An additional $50,510 in distributions were declared in 1996 but not
yet paid at year-end.

BASIS OF ACCOUNTING

The accompanying financial statements have been prepared on the accrual basis
of accounting in conformity with generally accepted accounting principles
("GAAP").  Therefore, revenue is recorded as earned and costs and expenses
are recorded as incurred.

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

The consolidated financial statements include the accounts of the Company and
its subsidiaries.  Intercompany balances and transactions have been
eliminated in consolidation.

CASH AND CASH EQUIVALENTS

For purposes of the statement of cash flows, the Company considers all
highly-liquid investments with a maturity of three months or less to be cash
equivalents.

As of December 31, 1996, the Company maintained its cash balance of $619,754
at two banks.  Cash accounts at banks are insured by the FDIC up to $100,000.

RESTRICTED CASH

Restricted cash represents tenant security deposits included in cash and cash
equivalents and debt service and operating reserves held by Texas Commerce
Bank ("the Lender"), which is included in "Investment in leasehold estate -
completed" (see Note 3).

ACCOUNTS RECEIVABLE

Accounts receivable includes $877,536 of deferred student revenues.  At the
inception of the school year, the Company records a receivable for the
respective academic year's total rent receivable with a credit to Deferred
Revenue.  Income is then recognized over the course of the academic year from
the Deferred Revenue account.

FIXED ASSETS AND DEPRECIATION

Fixed assets are recorded at historical cost.  Repairs and maintenance of
fixed assets are charged to operations, but major improvements are capital-
ized.  The estimated useful lives of the assets are as follows:

                                                        Years
                                                        -----
           Equipment                                    5-10

Depreciation is computed using the straight-line method for financial report-
ing purposes.  Depreciation expense was $15,944 and $2,058 for the years
ended December 31, 1996 and 1995.  Upon retirement, sale, or other
dispositions of the equipment, the cost and related accumulated depreciation
are removed from the related accounts and the resulting gains or losses are
included in operations.  There were no gains or losses for the years ended
December 31, 1996 and 1995.

INVESTMENTS IN LEASEHOLD ESTATE

Investments in leasehold estate reflects the project costs incurred to date,
including development and construction fees, on the three student housing
development projects located in Texas.  These investments in leasehold
estates are subject to ground leases (See Note 2).  The investments are
reduced by an amount equal to the principal reduction of the notes payable-
leasehold estate, as payments are submitted to the Lender.

FEDERAL INCOME TAXES

No provision for income taxes has been recorded in the financial statements
as the owners are required to report their share of the Company's earnings in
their respective income tax returns.  The Company's tax returns and the
amounts of the allocable income or loss are subject to examination by federal
and state taxing authorities.  If such examinations result in changes to
income or loss, the tax liability of the members could be changed
accordingly.

2.  INVESTMENTS IN LEASEHOLD ESTATE

The Company leases from the Texas A&M University System ("TAMUS") a tract of
land at Prairie View A&M University under a ground lease (the "Lease")
effective February 1, 1996, at a cost of $100 per year ($4,000) paid upon
inception of the Lease. The Company entered into this Lease for the purpose
of developing, constructing and maintaining a student housing project
("Prairie View Phase I" or the "Project").  Subsequent to the execution of
and in accordance with the provisions of the Lease, the Company obtained
financing (See Note 3) and constructed the Project for a total cost of
$10,277,687, including debt service and operating cash reserves.  Under the
provisions of the Lease, all improvements to the land are owned fee simple by
TAMUS.  The Lease expires on August 31, 2035.  However, the Lease will
terminate upon repayment of all indebtedness related to the Project.  The
Lease requires that all indebtedness be repaid prior to August 31, 2021.

Under the Lease, TAMUS has the option to purchase the leasehold estate at the
close of each calendar year.  The purchase price is defined in the Lease as
the lesser of (1) the sum of the present cash value of the Company's
leasehold estate in Prairie View Phase I discounted at 9.5%, the Company's
leasehold estate in the equipment of Prairie View Phase I, and the amount
required to repay the debt secured by the Prairie View Phase I loan,
including principal, accrued interest, prepayment fees and any additional
obligations; or (2) the sum of the fair market value, as defined in the
Lease, of Prairie View Phase I and the equipment of Prairie View Phase I.  In
no event shall the purchase price be less than the amount required to repay
the Prairie View Phase I loan.

In the event the Company were to receive a bona fide offer, acceptable to the
Company (the "Offer"), to purchase the Company's leasehold estate in Prairie
View Phase I, TAMUS has the right of first refusal to purchase the leasehold
estate under the terms of the Offer.

A development fee and a construction fee were earned by the Company for the
services it provided during construction of the Project.  Additionally, the
Company manages the Project for a fee of 5% of gross receipts as defined in
the management agreement, plus 50% of net cash flow of the Project, as
defined in the Lease.  No income with respect to the net cash flow has been
recognized in 1996 as the net cash flow calculation is based on year-end cash
flow which is defined by the management agreement as ending with the academic
year.

For the year ended December 31, 1996, the Company was paid a total of
$2,346,566 in development, construction and management fees.  

The Company is involved in two additional projects, one each at Prairie View
A&M University ("Prairie View Phase II") and Texas A&M International
University ("Laredo"), under substantially the same terms as the original
ground lease.

3.  DEVELOPMENT/CONSTRUCTION FEES

The Company receives management fees on the development and construction
("Development") of properties included in the "Investments in leasehold
estate" and on Development of properties managed in which the Company does
not hold a leasehold estate.  The Development fees are paid via construction
loan proceeds by the projects during the construction and development phase
to development and construction companies affiliated with the Company.

4.  NOTES PAYABLE - LEASEHOLD ESTATE

Notes payable - leasehold estate (collectively, "the Loans")  reflects the
project costs incurred to date on the three student housing development
projects located in Texas.  A construction loan ("the Prairie View Phase I
loan") of $10,277,687 was obtained from the Lender in March 1996 to finance
the construction of Prairie View Phase I.  Upon maturity of the Prairie View
Phase I loan in February 1997, it will convert to a three-year mini-perm loan
with a balloon payment due and payable at the end of the three-year period.  

Two additional construction credit facilities ("the Facilities") were
obtained from the Lender in December 1996 to finance the development and
construction of Prairie View Phase II and Laredo.  The total credit available
under the Facilities is approximately $10,700,000 and $5,100,000 for Prairie
View Phase II and Laredo, respectively.  No principal payments are due under
the Facilities until January 1998.  Upon maturity of the Facilities in
January 1998, both will convert to three-year mini-perm loans with payments,
based on a 25 year amortization, of principal and interest due monthly.  As
of December 31, 1996, the total borrowings outstanding under the Prairie View
Phase II and Laredo loans were $525,768.

The interest rate on the Loans is defined as LIBOR plus 250 basis points. 
Interest is due monthly depending upon the rate and length of time offered by
the bank.  Interest was capitalized for the Prairie View Phase I loan as
"Investment in leasehold estate - completed" and was 8.093% at December 31,
1996.  Interest was capitalized for the Prairie View Phase II and Laredo
Facilities as the "Investments in leasehold estate - projects under develop-
ment" and was 8.125% at December 31, 1996.  Capitalized interest on the Loans
for the year ended December 31, 1996 was $102,777.

The Company entered into an interest rate cap agreement ("the Cap") with the
Lender effective September 3, 1996, to hedge the floating rate cost of the
Prairie View Phase I loan.  The Cap calls for a principal amount of
$10,000,000 from September 3, 1996, through September 30, 1996, and
$10,277,687 from October 1, 1996 through October 1, 1997, which is the
termination date.  Under the agreement, the Company has the right to receive
payments based on the principal amount of the Cap to the extent that LIBOR
exceeds 5.5%. The Company paid a premium of $90,500 in connection with this
transaction, which is included in "Investment in leasehold estate -
completed" on the accompanying balance sheet.

Aggregate maturities of the Loans for five years subsequent to December 31,
1996, and thereafter are as follows:

Year Ending
December 31,
- ------------
   1997                                                $     117,270
   1998                                                      140,724
   1999                                                      140,724
   2000                                                    9,878,969
                                                       -------------
                                                          10,277,687

   Prairie View Phase II                                     309,709
   Laredo                                                    216,059
                                                       -------------
 Total Notes Payable - leasehold estate                $  10,803,455
                                                       =============

5.  ADVANCES FROM MEMBERS

During 1994, Domberger and Adelie each advanced the Company funds to cover
operating expenses during the first year of operations, bearing interest at
the rate of 15% per annum.  The Adelie advance became noninterest bearing
effective January 1, 1995.  During the January 31, 1996 restructuring, the
Company negotiated the extinguishment of both advances.  (See Note 1).

6.  FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, "Disclosure about Fair
Value of Financial Instruments," requires the Company to disclose the
estimated fair values of its financial instrument assets and liabilities. 
The carrying amount of cash and cash equivalents approximate fair value
because of the short maturity of those instruments.  The carrying amount of
the Company's notes payable - leasehold estate approximates fair value.

7.  ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS

In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." This
statement 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.  The Company adopted the principles of
this statement in 1996.  Its adoption did not have a material effect on the
carrying value of the Company's long-lived assets.

8.  RELATED-PARTY TRANSACTIONS

The Company receives monthly management fees from the management,
development, and construction companies affiliated with the Company (see
Notes 1 and 3).


                        Report of Independent Auditors


Members of 
American Campus Lifestyles Companies, L.L.C. and Subsidiaries

We have audited the accompanying consolidated balance sheet of American
Campus Lifestyles Companies, L.L.C. and subsidiaries (the "Company") as of
December 31, 1997, and the related consolidated statements of income for the
year then ended, and for the periods from January 1, 1997 through May 31,1997
and June 1, 1997 through December 31, 1997 and the related consolidated
statements of members' equity and cash flows for the year ended December 31,
1997.  These financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these financial
statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of the Company as
of December 31, 1997, and the results of their operations for the year then
ended and for the periods from January 1, 1997 through May 31, 1997 and June
1, 1997 through December 31, 1997 and their cash flows for the year ended
December 31, 1997 in conformity with generally accepted accounting
principles.

Our audit was conducted for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The supplemental statement of income
for the period October 17, 1997 through December 31, 1997 is presented for
purpose of additional analysis and is not a required part of the basic
financial statements.  Such information has been subjected to the auditing
procedures applied in the audit of the basic financial statements and, in our
opinion, is fairly stated in all material respects in relation to the basic
financial statements taken as a whole.



New York, New York                              Ernst & Young LLP
February 23, 1998




          American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                           Consolidated Balance Sheet

                                December 31, 1997

<TABLE>
<CAPTION>
<S>                                                                                     <C>         
ASSETS
Current assets:
  Cash and cash equivalents                                                             $ 1,642,357
  Deposits                                                                                  161,549
  Accounts receivable                                                                     2,115,355
  Other assets                                                                                3,916
                                                                                        ------------
Total current assets                                                                      3,923,177

Investments:
  Investment in leasehold estate - PVAMU-I                                               11,867,752
  Investment in leasehold estate - PVAMU-II                                              12,335,104
  Investment in leasehold estate - PVAMU-III                                                332,749
  Investment in leasehold estate - Laredo                                                 5,879,673
  Accumulated depreciation on leasehold estates                                            (373,177)
                                                                                        ------------
Total investments                                                                        30,042,101

Fixed assets:
  Equipment                                                                                 147,702
  Accumulated depreciation                                                                  (35,309)
                                                                                        ------------
Total fixed assets                                                                          112,393
                                                                                        ------------
Total assets                                                                            $34,077,671
                                                                                        ============

LIABILITIES AND MEMBERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses                                                    $606,450
  Security deposits                                                                         161,549
  Deferred rental income                                                                  1,662,948
  Construction note payable - PVAMU-III                                                     332,749
  Note payable - related parties                                                            522,500
  Current portion of long-term debt                                                         318,000
                                                                                        ------------
Total current liabilities                                                                 3,604,196

Non-current liabilities:
  Notes payable - PVAMU-I                                                                10,022,421
  Notes payable - PVAMU-II                                                               10,560,806
  Notes payable - Laredo                                                                  5,051,981
  Note payable - other                                                                       29,279
                                                                                        ------------
Total non-current liabilities                                                            25,664,487
                                                                                        ------------
Total liabilities                                                                        29,268,683
                                                                                        ------------
Comments and contingencies                                                                        -
Members' equity                                                                           4,808,988
                                                                                        ------------
Total liabilities and members' equity                                                   $34,077,671
                                                                                        ============
</TABLE>

See accompanying notes.

        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                      Consolidated Statements of Income

<TABLE>
<CAPTION>
                                                                                         FOR THE
                                                                   FOR THE               PERIOD
                                                               PERIOD JUNE 1,        JANUARY 1, 1997
                                       YEAR ENDED DECEMBER      1997 THROUGH             THROUGH
                                            31, 1997          DECEMBER 31, 1997       MAY 31, 1997
                                       ----------------------------------------------------------------
<S>                                    <C>                    <C>                    <C>
Revenues:
Development and construction fees              $ 1,025,508               $ 564,075           $ 461,433
Prairie View Phase I and II revenue              3,093,983               2,346,418             747,565
  Laredo revenue                                   183,107                 183,107                   -
  Management fees                                  797,926                 456,301             341,625
  Other income                                     313,530                 280,582              32,948
                                       ----------------------------------------------------------------
Total revenues                                   5,414,054               3,830,483           1,583,571

Expenses:
  Personnel                                      1,234,123                 859,703             374,420
  Administrative                                   622,981                 370,702             252,279
  Marketing                                         51,990                  32,126              19,864
Prairie View Phase I and II expense                942,645                 647,858             294,787
  Laredo expense                                    73,656                  73,656                   -
                                       ----------------------------------------------------------------
Operating expenses                               2,925,395               1,984,045             941,350

Operating income                                 2,488,659               1,846,438             642,221

Non-operating expenses:
Interest (including leasehold
expense)                                         1,162,518                 833,716             328,802
  Depreciation                                     390,032                 264,752             125,280
  Ground lessor participation                       70,000                  70,000                   -
  Professional fees                                377,663                 254,063             123,600
                                       ----------------------------------------------------------------
Total non-operating expenses                     2,000,213               1,422,531             577,682
                                       ----------------------------------------------------------------
Net income                                   $     488,446           $     423,907           $  64,539
                                       ================================================================

</TABLE>

See accompanying notes.

        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

             Consolidated Statement of Changes in Members' Equity

<TABLE>
<CAPTION>
                                                J.H.
                                RFG          Domberger        Landmark
                              Capital          Campus          Campus
                             Management      Ventures,      Investments,      William
                           Partners, L.P.      L.L.C.          L.L.C.         Bayless         Total
                           ---------------------------------------------------------------------------
<S>                        <C>               <C>             <C>              <C>          <C>
Members' equity,
   December 31,
   1996                             $  -         $154,226         $154,226       $  -         $308,452

Adjustments due to
   purchase price              4,012,090              -                -            -        4,012,090

Net income                       371,644         26,546           53,092       37,164          488,446
                           ---------------------------------------------------------------------------
MEMBERS' EQUITY,
   DECEMBER 31,
   1997                       $4,383,734       $180,772         $207,318      $37,164       $4,808,988
                           ===========================================================================
</TABLE>

See accompanying notes.

        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                     Consolidated Statement of Cash Flows

                     For the Year ended December 31, 1997

<TABLE>
<CAPTION>
<S>                                                                                   <C>
OPERATING ACTIVITIES
Net income                                                                            $ 488,446
Adjustments to reconcile net income to net cash used in operating activities:
  Depreciation                                                                          390,032
  Changes in operating assets and liabilities:
    Deposits                                                                              1,267
    Accounts receivable                                                                (961,409)
    Restricted cash                                                                     (87,385)
    Other assets                                                                         (1,868)
    Accounts payable and accrued expenses                                               (24,487)
    Security deposits payable                                                           130,475
    Deferred rental income                                                              785,412
    Note payable - related party                                                        522,500
    Note payable - other                                                                (18,388)
                                                                                   --------------
Net cash provided by operating activities                                             1,224,595
                                                                                   --------------

INVESTING ACTIVITIES
Investment in leasehold estate - PVAMU-I                                             (1,265,655)
Investment in leasehold estate - PVAMU-II                                            (9,369,903)
Investment in leasehold estate - PVAMU-III                                             (332,749)
Investment in leasehold estate - Laredo                                              (4,298,711)
Purchase of equipment                                                                   (10,562)
                                                                                   --------------
Net cash used in investing activities                                               (15,277,580)
                                                                                   --------------

FINANCING ACTIVITIES
Repayment of current notes payable - leasehold estates                                 (122,269)
Repayment of long term notes payable - leasehold estates                            (10,716,367)
Proceeds from construction note payable - PVAMU-III                                     332,749
Proceeds from notes payable - PVAMU-I                                                10,195,601
Proceeds from notes payable - PVAMU-II                                               10,360,057
Proceeds from notes payable - Laredo                                                  5,099,981
                                                                                   --------------
Net cash provided by financing activities                                            15,149,752
                                                                                   --------------

Net increase in cash and cash equivalents                                             1,096,767
Cash and cash equivalents at beginning of period                                        545,590
                                                                                   --------------
Cash and cash equivalents at end of period                                          $ 1,642,357
                                                                                   ==============

</TABLE>

See accompanying notes




        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                  Notes to Consolidated Financial Statements

                     For the Year ended December 31, 1997


1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION AND OPERATIONS

American Campus Lifestyles Companies, L.L.C., a Texas limited liability
company formed on October 8, 1993, and subsidiaries  (the "Company"),
provides colleges, universities, and other educational institutions with
private sector assistance in financing, developing, constructing,
refurbishing, and managing on-campus and off-campus student housing.

The Company is a private, limited liability company whose principal owners
are RFG Capital Management Partners, L.P. ("RFG Capital"), Landmark Campus
Investments, L.L.C. ("Landmark"), William Bayless and J.H. Domberger Campus
Ventures, L.L.C. ("Domberger").

The Company currently generates monthly management fees from four on-campus
and two off-campus student housing projects located in Texas, Oklahoma, and
Florida.  In addition, the Company generated monthly development and
construction management fees in 1997 from three on-campus student housing
development projects located in Texas, of which two were completed in August
1997 and the third began construction in December 1997.

On May 31, 1997, RFG Capital acquired an interest in American Campus
Lifestyles Companies, L.L.C. by purchasing certain common units, senior
preferred units and junior preferred units from the existing members for
$4,012,090. This transaction resulted in the following ownership of the
common units: 76.09% by RFG Capital, 10.87% by Landmark, 7.61% by William
Bayless and 5.43% by Domberger.

In accordance with the purchase agreement, net income and loss of the Company
is allocated to the partners based on their individual ownership of common
unit interest.

The capital structure of American Campus Lifestyles Companies, L.L.C.
consists of common units, senior preferred units and junior preferred units. 
The senior preferred units and junior preferred units have a liquidation
preference of $1,000 per unit.  RFG Capital holds 700 common units, 50 senior
preferred units and 2,900 junior preferred units, Domberger holds 50 common
units and 1,000 senior preferred units, Landmark holds 100 common units and
846.154 senior preferred units and William Bayless holds 70 common units and
42.308 senior preferred units.  Annual distributions of cash flow, as defined
agreement, are payable first to the senior preferred holders in the amount of
$100 per unit per year and second to the junior preferred holders in the
amount of $100 per unit per year.  The Company pays a 2% of debt guarantee
per annum to a related party of RFG Capital for the guarantee of $5.0 million
of the Company's Notes Payable - Leasehold Estate (See Note 3).  Excess cash
flow is then distributed to the common unit holders based on their individual
ownership interest.


        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                  Notes to Consolidated Financial Statements


1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

BASIS OF ACCOUNTING

The accompanying financial statements have been prepared on the accrual basis
of accounting in conformity with generally accepted accounting principles
("GAAP").  Therefore, revenue is recorded as earned and costs and expenses
are recorded as incurred.

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

The consolidated financial statements include the accounts of the Company and
its subsidiaries. Significant intercompany balances and transactions have
been eliminated in consolidation.

CASH AND CASH EQUIVALENTS

For purposes of the statement of cash flows, the Company considers all
highly-liquid investments with a maturity of three months or less to be cash
equivalents.

As of December 31, 1997, the Company maintained its cash balance of
$1,642,357 at two banks.  Cash accounts at banks are insured by the FDIC up
to $100,000.

RESTRICTED CASH

Restricted cash represents debt service and operating reserves held by Texas
Commerce Bank ("the Lender"), which is included in "Investment in leasehold
estate" (see Notes 2 and 3),and tenant security deposits.

FIXED ASSETS AND DEPRECIATION

Fixed assets are recorded at historical cost.  Repairs and maintenance of
fixed assets are charged to operations, but major improvements are
capitalized.  The estimated useful lives of the assets are as follows:

                                                        Years
                                                     ----------
Equipment                                                5-10

Depreciation is computed using the straight-line method for financial
reporting purposes. Depreciation expense was $390,032 for year ended December
31, 1997.  Upon retirement, sale, or other dispositions of the equipment, the
cost and related accumulated depreciation are removed from the related
accounts and the resulting gains or losses are included in operations.  


        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                  Notes to Consolidated Financial Statements


1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

FIXED ASSETS AND DEPRECIATION (CONTINUED)

Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed of"
requires that long-lived assets and certain identifiable intangibles to be
held and used be reviewed for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be
recoverable.  SFAS 121 has not had an impact on the financial position of the
Company.

OPTIONS

The Company has issued to William Bayless options to purchase 20 common units
from the Company at an initial purchase price of $3,177.30 per unit.  The
options vest in the following manner: 10 units vest May 1999, 5 units vest
May 2000 and the remaining 5 units vest May 2002. 

The Company has issued to Thomas Trubiana options to purchase 80 common units
from the Company at an initial purchase price of $1,588.65 per unit.  The
options vest in the following manner: 20 common units vest on January 1,
1998, 20 common units vest on July 1, 1998, 20 common units vest on July 1,
1999 and the remaining 20 common units vest on July 1, 2000.

The effect on proforma net income and earnings per unit of amortizing to
expense over the options vesting period the estimated fair value of the
options, is immaterial.

INVESTMENTS IN LEASEHOLD ESTATE

Investments in leasehold estate reflects the project costs incurred to date,
including development and construction fees, on the four student housing
development projects located in Texas.  These investments in leasehold
estates are subject to ground leases (see note 2).  The carrying amounts of
the investments include an amount capitalized (based on the estimated fair
value of the acquired assets, principally investments in leasehold estates)
for the capital restructure.  The investments are amortized on a straight
line method over the life of the lease.

STUDENT DORMITORY HOUSING REVENUES

Upon execution of student dormitory contracts, the Company records a
receivable for the full value of the contract with an offsetting increase to
deferred revenue.  Income is then recognized on a straight-line basis over
the life of the contract.

DEVELOPMENT/CONSTRUCTION FEES

The Company receives management fees on the development and construction
("Development Fees") of properties included in the "Investments in leasehold
estate" and on development of properties managed in which the Company does
not hold a leasehold estate. Development Fees are paid from construction loan
proceeds related to the projects during the construction and development
phase to development and construction companies affiliated with the Company. 
Development Fees income is recognized monthly as costs are incurred.


        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                  Notes to Consolidated Financial Statements


1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

FEDERAL INCOME TAXES

No provision for income taxes has been recorded in the financial statements
as the owners are required to report their share of the Company's earnings in
their respective income tax returns.

2. INVESTMENTS IN LEASEHOLD ESTATE

The Company leases from the Texas A&M University System ("TAMUS") tracts of
land at both Prairie View A&M University and Texas A&M International
University under a ground lease (the "Lease") effective February 1, 1996, at
a cost of $100 per year ($4,000) paid upon inception of the Lease.  The
Company entered into this Lease for the purpose of developing, constructing
and maintaining student housing projects (Prairie View Phase I, Prairie View
Phase II, and Texas A&M International - Laredo) or the ("Projects"). 
Subsequent to the execution of and in accordance with the provisions of the
Lease, the Company obtained financing (see Note 3) and constructed the
Projects for a total cost of $25,953,208, including debt service and
operating cash reserves.  Under the provisions of the Lease, all improvements
to the land are owned by TAMUS.  The Lease expires on August 31, 2035.
However, the lease will terminate upon repayment of all indebtedness related
to the Projects. The Lease requires that all indebtedness be repaid prior to
August 31, 2021.  In December 1997 the Company began construction on the
fourth student housing project Prairie View Phase III. Prairie View Phase III
is subject to the same terms and conditions as Prairie View Phase I and II.

The Lease provides that in the event the Company were to receive a bona fide
offer, acceptable to the Company (the "Offer"), to purchase the Company's
leasehold estate in Prairie View Phase I, Prairie View Phase II, Prairie View
Phase III and Texas A&M International - Laredo, TAMUS has the right of first
refusal to purchase the leasehold estate under the terms of the Offer.

Additionally the Lease provides that TAMUS has the option to purchase the
leasehold estate at the close of each calendar year.  The purchase price is
defined in the Lease as the lesser of (1) the sum of the present cash value
of the Company's leasehold estate in Prairie View Phase I, Prairie View Phase
II, Prairie View Phase III and Texas A&M International - Laredo, and the
amount required to repay the debt secured by the Prairie View Phase I,
Prairie View Phase II, Prairie View Phase III and Texas A&M International -
Laredo loans, including principal, accrued interest, prepayment fees and any
additional obligations; or (2) the sum of the fair market value, as defined
in the Lease of Prairie View Phase I, Prairie View Phase II, Prairie View
Phase III and Texas A&M International - Laredo and the equipment of Prairie
View Phase I, Prairie View Phase II, Prairie View Phase III and Texas A&M
International - Laredo.

A development fee and construction fee was earned by the Company for the
services it provided during construction of each project.  Additionally, the
Company manages each project for a fee of 5% of gross receipts as defined in
the management agreement, and 50% of net cash flow of the Project, as defined
in the Lease.

For the year ended December 31, 1997, the Company was paid a total of
$1,823,434 in development, construction and management fees.


        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                  Notes to Consolidated Financial Statements


3. NOTES PAYABLE - LEASEHOLD ESTATE

Notes payable - Prairie View Phase I reflects the project costs incurred to
date on a student housing development project located in Texas.  The
construction loan which was in place in 1996 converted to a three year mini-
perm in February 1997 with a balloon payment due and payable at the end of
the three-year period.

Notes payable - Prairie View Phase II reflects the project costs incurred to
date on a student housing development project located in Texas.  A
construction loan of $10,615,308 was obtained from the Lender in December
1996 to finance the construction of Prairie View Phase II.  In December 1997
the Prairie View Phase II construction loan was converted into a three year
mini-perm loan with payments, based on a 25 year amortization of principal
and interest, due monthly, with a balloon payment due and payable at the end
of the three-year period.

Note payable - Texas A&M International - Laredo reflects the project costs
incurred to date on a student housing development project located in Texas. 
A construction loan of $5,037,236 was obtained in December 1996 to finance
the construction of Texas A&M International - Laredo.  In December 1997 the
construction loan was converted into a three-year mini-perm loan with
payments, based on a 25 year amortization of principal and interest, due
monthly, with a balloon payment due and payable at the end of the three-year
period.

The interest rate on the Notes Payable is defined as LIBOR plus 250 basis
points.  Each Note Payable is collateralized by a lien on the leasehold
estates of each respective Project.  Prairie View Phase II and Texas A&M
International - Laredo have a floating interest rate which calls for LIBOR
plus 250 basis points in the first year, LIBOR plus 275 basis points in the
second year and LIBOR plus 300 basis points in the third year.

The Company entered into an interest rate cap agreement ("the Cap") effective
September 3, 1996, to hedge the floating rate cost of the Prairie View Phase
I loan.  The Cap provided for a principal amount of $10,000,000 from
September 3, 1996, through September 30, 1996, and $10,277,687 from October
1, 1996 through October 1, 1997, which was the termination date.  Under the
agreement, the Company had the right to receive payments based on the
principal amount of the Cap to the extent that LIBOR exceeds 5.5%. 

Aggregate maturities of the Notes Payable for three years subsequent to
December 31, 1997 are as follows:


        Year ending December 31,
        1998                                $   318,000
        1999                                    359,570
        2000                                 25,275,638
                                            ------------
        Total                               $25,953,208
                                            ============
4. CONSTRUCTION NOTE PAYABLE

Construction note payable - Prairie View Phase III reflects the project costs
incurred to date on a student housing development project located in Texas. 
The construction loan currently bears interest at a rate of 8.5%, when
cumulative advances exceed $1,000,000 the interest rate will be set at LIBOR
plus 2.5%.  The construction loan is convertible into a three year mini-perm
upon completion of the development.


        American Campus Lifestyles Companies, L.L.C. and Subsidiaries

                  Notes to Consolidated Financial Statements


5. FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting standards No. 107, "Disclosure about Fair
Value of Financial Instruments," requires the Company to disclose the
estimated fair values of its financial instrument assets and liabilities. 
The carrying amount of cash and cash equivalents approximate fair value
because of the short maturity of those instruments.  The carrying amount of
the Company's notes payable - leasehold estate approximates fair value.

6. RELATED-PARTY TRANSACTIONS

At December 31, 1997 the Company has loans outstanding with affiliates as
follows, RFG Capital $469,400, Domberger $17,700, and Landmark $35,400. 
These loans bear interest at 10% per annum and mature on December 1, 1998.

The Company receives monthly fees from the management, development, and
construction of affiliates of the Company (see Notes 1 and 3).



                           Supplemental Information


         American Campus Lifestyle Companies, L.L.C. and Subsidiaries

            Supplemental Consolidated Statement of Income (Note 1)

        For the period from October 17, 1997 through December 31, 1997


Revenues:              
  Development and construction fees                   $    55,679
  Prairie View Phase I and II revenue                     875,673
  Laredo revenue                                          104,729
  Management fees                                         215,372
  Other income                                            233,201
                                                     ------------
Total revenues                                          1,484,654

Expenses:
  Personnel                                               333,393
  Administrative                                          167,754
  Marketing                                                12,193
  Prairie View Phase I and II expense                     301,959
  Laredo expense                                           51,953
                                                     ------------
Operating expenses                                        867,252

Operating income                                          617,402

Non-operating expenses:
  Interest (including leasehold expense)                  452,864
  Depreciation                                            152,550
  Ground lessor participation                              41,522
  Professional fees                                        57,820
                                                      ------------
Total non-operating expenses                              704,756
                                                      ------------
Net income                                            $   (87,354)
                                                      ============


                        Report of Independent Auditors

To the Board of Members of
Veritech Ventures LLC

We have audited the accompanying consolidated balance sheets of Veritech
Ventures LLC (the "Company") as of December 31, 1997 and 1996, and the
related consolidated statements of operations and members' equity and cash
flows for the year ended December 31, 1997 and for the period from July 5,
1996 (date of inception) to December 31, 1996. These financial statements are
the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our 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 Veritech
Ventures LLC at December 31, 1997 and 1996, and the consolidated results of
its operations and its cash flows for the year ended December 31, 1997 and
for the period from July 5, 1996 (date of inception) to December 31, 1996 in
conformity with generally accepted accounting principles.




February 5, 1998, except for                          Ernst & Young LLP
   Note 9, as to which the date
   is February 20, 1998




                            Veritech Ventures LLC

                         Consolidated Balance Sheets



<TABLE>
<CAPTION>
                                                                      December 31
                                                                 1997              1996
                                                               ----------------------------
<S>                                                             <C>               <C>

ASSETS
Current assets:                                            
  Cash                                                          $121,830           $      -
  Accounts receivable                                              8,779             11,994
  Prepaid expenses and other current assets                       49,019                  -
                                                                ----------------------------
Total current assets                                             179,628             11,994

Property and equipment, net                                      568,451              2,956
Deposits                                                         154,729                  -
Organization costs, net of accumulated 
  amortization 
  of $1,542 ($514 in 1996)                                         3,597              4,625
                                                                ---------------------------
Total assets                                                    $906,405            $19,575
                                                                ===========================

LIABILITIES AND MEMBERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses                         $310,400             $5,256
  Current portion of capital lease obligation                     50,945                  -
                                                                ---------------------------
Total current liabilities                                        361,345              5,256

Deferred rent                                                     40,175                  -
Capital lease obligation                                         118,782                  -
RSI loan                                                         325,000                  -

Commitments

Members' equity:
  Members' capital                                             1,179,065             75,739
  Accumulated deficit                                         (1,117,962)           (61,420)
                                                              ------------------------------
Total liabilities and members' equity                         $  906,405          $  19,575
                                                              ==============================

</TABLE>


See accompanying notes.


                            Veritech Ventures LLC

                    Consolidated Statements of Operations

<TABLE>
<CAPTION>                                                                             PERIOD FROM
                                                                                      JULY 5, 1996
                                                                                        (DATE OF 
                                                                 YEAR ENDED           INCEPTION)
                                                                 DECEMBER             TO DECEMBER
                                                                  31, 1997              31, 1996
                                                        -------------------------------------------
<S>                                                       <C>                      <C>

Consulting revenue                                         $  335,126               $ 20,109
Telecommunications and Internet Services                       12,682                      -
                                                        -------------------------------------------
Total revenue                                                 347,808                 20,109

Costs of revenue                                              127,214                      -
General and administrative                                    689,577                 76,504
Sales and marketing                                           344,541                  1,034
Operations and development                                    155,713                      -
Depreciation and amortization                                  23,345                    991
                                                        --------------------------------------------
                                                            1,340,390                 78,529
                                                        --------------------------------------------
Loss from operations                                         (992,582)               (58,420)

Other income (expenses):
  Interest expense                                            (2,833)                      -
  Interest income                                                843                       -
  Preferred return                                           (61,970)                 (3,000)
                                                        --------------------------------------------
Net loss                                                 $(1,056,542)               $(61,420)
                                                        ============================================

</TABLE>

See accompanying notes.







                            Veritech Ventures LLC

                  Consolidated Statements of Members' Equity

                   Year ended December 31, 1997 and period 
          from July 5, 1996 (date of inception) to December 31, 1996


<TABLE>
<CAPTION>  
                                         MANAGING       NON-MANAGING      ACCUMULATED
                                          MEMBER           MEMBERS          DEFICIT          TOTAL
                                 -------------------------------------------------------------------
<S>                                  <C>               <C>                <C>            <C>

Capital contributed                  $72,739            $     -            $    -         $  72,739
Preferred return                       3,000                  -                 -             3,000
Net loss for the period 
  July 5, 1997  (date of
  inception) to December
  31, 1996                                 -                  -              (61,420)       (61,420)
                                ---------------------------------------------------------------------
Balance as of December 31, 1996       75,739                  -              (61,420)        14,319

Capital contributed                  774,760                266,596             -          1,041,356
Preferred return                      60,945                  1,025             -             61,970
Net loss for the year ended 
  December 31, 1997                       -                   -           (1,056,542)     (1,056,542)
                                ----------------------------------------------------------------------
Balance as of December 31, 1997     $911,444               $267,621      $(1,117,962)     $   61,103
                                ======================================================================

</TABLE>

See accompanying notes.





                            Veritech Ventures LLC

                    Consolidated Statements of Cash Flows

<TABLE>
<CAPTION>                                                                               PERIOD FROM
                                                                                        JULY 5, 1996
                                                                                    (DATE OF INCEPTION) 
                                                            YEAR ENDED DECEMBER          TO DECEMBER
                                                                 31, 1997                 31, 1996
                                                            --------------------------------------------
<S>                                                        <C>                          <C>

OPERATING ACTIVITIES
Net loss                                                   $   (1,056,542)              $  (61,420)
Adjustments to reconcile net loss to net cash used in
  operating activities:
    Depreciation and amortization                                  23,345                      991
    Deferred rent                                                  40,175                        -
    Preferred return                                               61,970                    3,000
    Changes in operating assets and liabilities:
      Accounts receivable                                           3,215                  (11,994)
      Prepaid expenses                                            (49,019)                       -
      Deposits                                                   (154,729)                       -
      Accounts payable and accrued expenses                       204,840                    5,256
                                                             --------------------------------------------
Net cash used in operating activities                            (890,745)                 (64,167)

CASH USED IN INVESTING ACTIVITIES
Organization costs                                                      -                   (5,139)
Acquisition of property and equipment                            (349,850)                  (3,433)
                                                             --------------------------------------------
Net cash used in investing activities                            (349,850)                  (8,572)

CASH FROM FINANCING ACTIVITIES
Payment of capital lease obligation                                (3,931)                       -
RSI loan                                                          325,000                        -
Members' contributions                                          1,041,356                   72,739
                                                             -------------------------------------------
Net cash provided by financing activities                       1,362,425                   72,739
                                                             -------------------------------------------

Increase in cash                                                  121,830                        -
Cash at beginning of period                                             -                        -
                                                             -------------------------------------------
Cash at end of period                                         $   121,830                   $    -
                                                             ===========================================

</TABLE>

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION AND
                              NONCASH INVESTING AND
                              FINANCING ACTIVITIES


Included in property and equipment at December 31, 1997 is $173,658 of
equipment acquired under a capital lease and $64,303 of equipment included in
accounts payable and accrued expenses.


See accompanying notes.



                          VERITECH VENTURES LLC
          
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                             DECEMBER 31, 1997

1. SUMMARY OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Veritech Ventures, LLC (the "Company") was formed on July 5, 1996, as a New
York Limited Liability Company, pursuant to an operating agreement (the
"Members' Agreement") which will terminate on July 5, 2016 unless terminated
earlier by certain events, as defined, in such Members' Agreement.

The Company has been organized for the purpose of developing and implementing
concepts related to the integration of modern technology applications within
commercial and residential real estate operations.

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of the Company and
its subsidiaries. All significant intercompany accounts and transactions have
been eliminated in consolidation.

EQUIPMENT

Equipment is recorded at cost and is depreciated on the straight-line method
over its estimated useful life.

INCOME TAXES

The Company is taxed as a limited liability Company and, accordingly, no
provision for federal, state or local income taxes has been made in the
accompanying financial statements.

ORGANIZATION COSTS

Organization costs are being amortized on a straight-line basis over five
years.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid financial instruments purchased with
a maturity of three months or less to be cash equivalents. At December 31,
1997, the Company's cash is maintained at one financial institution.



                          VERITECH VENTURES LLC
          
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


1. SUMMARY OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

CONCENTRATION

For the year ended December 31, 1997, approximately 89% of revenue was
derived from one customer.

ADVERTISING COSTS

The Company's policy is to expense advertising costs as incurred. For the
year ended December 31, 1997, the Company incurred approximately $19,000 of
advertising expenses which are included in sales and marketing expenses.

USE OF ESTIMATES

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

2. MEMBERS' EQUITY

The Members' Agreement provides that the Company shall have two classes of
membership interest, managing and non-managing, with both classes voting
equally. The Agreement further provides governance for the maintenance of
individual member capital accounts, the allocation of profit and loss to such
capital accounts, the accretion of a preferred return to certain outstanding
member capital balances, and the return of such capital from available cash
flow.

3. RSI LOAN

In December 1997 and January 1998 the Company received loans from Reckson
Service Industries, Inc. ("RSI") in the amounts of $325,000 and $300,000,
respectively. The loans bear interest at 12% per annum and were contributed
to the joint venture formed by the Company and RSI in February 1998 (See Note
9).

                          VERITECH VENTURES LLC
          
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


4. PROPERTY AND EQUIPMENT

Property and equipment consist of the following:

                                                  DECEMBER 31
                                          1997                    1996
                                       -----------------------------------
Wiring                                 $ 138,486                $    -
Computer hardware, software 
and equipment                            378,319                   3,433
Leasehold improvement                     69,330                     -
Furniture and fixtures                     5,109                     -
                                        -----------------------------------
                                         591,244                   3,433

Less accumulated depreciation             22,794                     477
                                        ------------------------------------
                                        $568,450                  $2,956
                                        ====================================

5. CAPITAL LEASE

In December 1997, the Company executed a long-term lease agreement for
equipment. The lease bears interest at 13.4% per annum and provides the
Company with a bargain purchase option. For financial reporting purposes, the
lease has been classified as a capital lease; accordingly, an asset of
$173,658 (included in property and equipment at December 31, 1997) has been
recorded.

The future minimum lease payments under the capital lease at December 31,
1997 is as follows:


          1998                                        $70,632
          1999                                         70,617
          2000                                         64,732
                                                    -----------
          Total minimum lease payment                 205,981

          Amounts representing interest               (36,253)
          Present value of net
                                                    -----------
          Minimum lease payments (including
              current portion of $50,945)            $169,727
                                                    ===========

                          VERITECH VENTURES LLC
          
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


6. COMMITMENTS

LEASES

The Company has lease commitments for office rentals which expire through
July 30, 2002. These operating leases provide for basic annual rents plus
escalation charges. Minimum commitments through the life of such lease are
approximately as follows:

                1998                     $102,000
                1999                      105,000
                2000                      115,000
                2001                      119,000
                2002                       71,000
                                        ---------
                Total                    $512,000
                                        =========

In accordance with the provisions of Statement of Financial Accounting
Standards No. 13, Accounting for Leases, the aggregate of the total minimum
lease payments is amortized on the straight-line method over the term of the
lease. The difference between the straight-line rent expense and the amounts
paid in accordance with the terms of the lease has been included in "Deferred
Rent". Rent expense was approximately $63,800 and $0 for the year ended
December 31, 1997 and for the period from July 5, 1996 (date of inception) to
December 31, 1996, respectively.

EMPLOYMENT AGREEMENTS

On January 6, 1997, the Company entered into a three-year employment
agreement which obligates the Company to a minimum of $100,000 per year in
guaranteed payments.

7. RELATED PARTY TRANSACTIONS

During the year ended December 31, 1997, the Company rented temporary office
space from its managing member whereby the Company paid approximately $5,250
to such managing member.

During the year ended December 31, 1997, the Company purchased $56,000 of
construction services from a related party of which $26,000 is included in
accounts payable at December 31, 1997.

8. ORGANIZATION

On February 7, 1997, the Company formed two wholly-owned subsidiaries, OnSite
Access, LLC and OnSite Access Local, LLC for purposes of implementing
distinct elements of its business intentions (i.e., providing Internet access
and local phone service, respectively).


                          VERITECH VENTURES LLC
          
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


9. SUBSEQUENT EVENT

On February 20, 1998, the Company entered into an agreement (the "RSI
Agreement") with RSI and other third parties whereby the parties agreed to
form a new company, OnSite Ventures, LLC ("OSV"). Pursuant to the RSI
Agreement, the Company has agreed to contribute to OSV all of its assets and
liabilities in consideration for approximately a 26% interest in OSV and RSI
has agreed to contribute $6.5 million in consideration for its approximate
59% interest in OSV.


NO DEALER,  SALESPERSON  OR OTHER  INDIVIDUAL  HAS BEEN  AUTHORIZED  TO GIVE ANY
INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE  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.  NEITHER THE DELIVERY OF
THIS  PROSPECTUS NOR ANY  DISTRIBUTION  OR OFFERING MADE PURSUANT  HERETO SHALL,
UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN
THE FACTS SET FORTH IN THIS  PROSPECTUS  OR IN AFFAIRS OF THE COMPANY  SINCE THE
DATE HEREOF.



                                TABLE OF CONTENTS

                                                                          Page

Summary...................................................................  6
Risk Factors.............................................................. 20
The Distribution.......................................................... 30
The Rights Offering....................................................... 37
Dividend Policy........................................................... 40
Selected Financial Data................................................... 41
Management's Discussion and Analysis
  and Financial Condition and Results
  of Operations........................................................... 42
Business.................................................................. 46
Management................................................................ 58
Beneficial Ownership of RSI
  Common Stock............................................................ 62
Certain Transactions...................................................... 66
Description of RSI Capital Stock.......................................... 68
Certain Antitakeover Provisions........................................... 73
Experts................................................................... 80
Legal Matters............................................................. 80
Index to Financial Statements..............................................F-1



UNTIL JULY 24, 1998 (25 DAYS AFTER THE EXPIRATION DATE OF THE RIGHTS  OFFERING),
ALL DEALERS  EFFECTING  TRANSACTIONS  IN THE COMMON STOCK  DISTRIBUTED  PURSUANT
HERETO,  WHETHER OR NOT PARTICIPATING IN THIS  DISTRIBUTION,  MAY BE REQUIRED TO
DELIVER A PROSPECTUS.



                        RECKSON SERVICE INDUSTRIES, INC.





                                  COMMON STOCK






                               RIGHTS TO SUBSCRIBE
                                FOR COMMON STOCK









                                   PROSPECTUS









                                  JUNE 5, 1998







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