GARMENT CAPITOL ASSOCIATES
PRE 14A, 1996-06-17
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: FORD MOTOR CREDIT CO, 424B3, 1996-06-17
Next: GENERAL ELECTRIC CAPITAL CORP, SC 14D1/A, 1996-06-17









                    SCHEDULE 14A INFORMATION

  Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act 
                 of 1934 (Amendment No.  )

  Filed by the Registrant [x]

  Filed by a Party other than the Registrant [ ]

  Check the appropriate box:

      [x]  Preliminary Proxy Statement
      [ ]  Confidential, for Use of the Commission Only (as permitted by 
           Rule 14a-6(e)(2))
      [ ]  Definitive Proxy Statement 
      [ ]  Definitive Additional Materials
      [ ]  Soliciting Material Pursuant to   240.14a-11(c) or   240.14a-12

  ..............................................................................
                 (Name of Registrant as Specified In Its Charter)

                    Garment Capitol Associates
  ..............................................................................

                 (Name of Person(s) Filing Proxy Statement if 
                     other than the Registrant)

  Payment of Filing Fee (Check the appropriate box):

  [ ]  $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1), 14a-6(i)(2) or 
       Item 22(a)(2) of Schedule 14A.
  [ ]  $500 per each party to the controversy pursuant to Exchange Act 
       Rule 14a-6(i)(3).
  [ ]  Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

      1)   Title of each class of securities to which transaction applies:  
           Participations

      2)   Aggregate number of securities to which transaction applies:  [____]

      3)   Per unit price or other underlying value of transaction computed 
           pursuant to Exchange Act Rule 0-11 (Set forth the amount on which
           the filing fee is calculated and state how it was determined):  
           The fee is equal to 1/50th of 1% of the assumed fair market value
           of the Property, which is presumed to be the aggregate of the cash
           to be received by the Registrant.

      4)   Proposed maximum aggregate value of transaction:  [$_____]

      5)   Total fee paid:  $4,000
<PAGE>




                         -2-





  [X] Fee paid previously with preliminary materials.

  [ ] Check box if any part of the fee is offset as provided by Exchange Act 
      Rule 0-11(a)(2) and identify the filing for which the offsetting fee was 
      paid previously.  Identify the previous filing by registration statement
      number, or the Form or Schedule and the date of its filing.

      1) Amount Previously Paid:

      2) Form, Schedule as Registration Statement No.:

      3) Filing Party:

      4) Date Filed:







<PAGE>








                                    PRELIMINARY COPY

                               GARMENT CAPITOL ASSOCIATES

                 STATEMENT ISSUED BY THE AGENTS IN CONNECTION WITH THE
                            SOLICITATION OF CONSENTS OF THE
                                      PARTICIPANTS

                
                                 Dated _________, 1996                         |


                   This Statement is issued in connection with the
         solicitation of Consents of the Participants in Garment Capitol
         Associates ("Associates") by Peter L. Malkin, Stanley Katzman and
         John L. Loehr, as Agents ("Agents") for the Participants   ,     in   |
         connection with the "Sale Program" described below.

                   It is anticipated that this Statement and the accompanying
         form of Consent will be mailed to the Participants on        
            ________    , 1996.  The solicitation of Consents will terminate   |
         on            ________    , 1996 unless subsequently extended, but in |
         no event later than            ________    , 1996.  The Agents will   |
         advise all the Participants of the results of the solicitation as
         soon as may be practicable, but in no event later than 90 days after
         the termination date noted above or any extension thereof.

         Sale of 498 Seventh Avenue

                   Associates was formed to acquire and own The Garment
         Capitol Building and the underlying land (collectively, the
         "Property") located at 498 Seventh Avenue, New York, New York.  From
         the time Associates acquired the Property through December 29, 1995,
         Associates leased the Property to 498 Seventh Avenue Associates (the
         "Original Lessee") pursuant to a long-term operating lease (the
         "Operating Lease").

                   The Original Lessee operated the Property at a substantial
         cash loss during 1994 and 1995.  During this period, capital calls
         were made upon the then partners in the Original Lessee.  Because
         several of the partners were unable or unwilling to meet the capital
         calls, Peter L. Malkin personally assumed their interests, totalling
         40% of the Original Lessee, and advanced the capital calls for those
         acquired interests as well as for his own original 5% share, so as to
         preserve the leasehold and to permit the Original Lessee to continue
         to insulate Associates from liability relating to operation of the
         Property.  At the end of 1995, Peter L. Malkin again assumed
         partnership interests equal to an additional 6.25%.     See Section   |
         IV.D. - Potential Conflicts of Interest.                              |

                   Despite these new capital infusions, however, the Original
         Lessee concluded that to return the Property to profitability would<PAGE>






         require a very large additional capital investment, estimated by the
         Original Lessee to be as high as $16,000,000.  Therefore, on
         December 29, 1995, in accordance with the terms of the Operating
         Lease, the Original Lessee assigned the Operating Lease to 4987
         Corporation (the "New Lessee"), thereby effectively terminating the
         liability of the Original Lessee and its remaining partners under the
         Operating Lease.  The shares in the New Lessee are owned by the
            then     partners in the Original Lessee.                          |

                   The New Lessee has paid basic rent under the Operating
         Lease due    on the first day of each month for the period            |
         January 1,         1996    through (     and            including)    |
         ____________,      1996.  Associates applied or reserved these rents  |
         to cover (1) its monthly mortgage payments to the Apple Bank for
         Savings (the "Fee Mortgagee") on Associates' fee mortgage on the
         Property (the "Fee Mortgage"), (2) its monthly            payment     |
         for supervisory services and (3) its distributions to the
         Participants in Associates.  The New Lessee did not pay the New York
         City real estate taxes and Business Improvement District ("BID")
         assessments in the amounts of $936,180.00 and $29,695.14,
         respectively, and certain other minor assessments and charges
         aggregating less than $1,500, all of which were due on January 1,
         1996 or shortly thereafter (collectively, the "1/1/96 Real Estate
         Taxes").  As a result, although payment of the 1/1/96 Real Estate
         Taxes has been made as described below, the New Lessee is in default
         of the Operating Lease as of that date.  

                   The New Lessee has requested that Associates forbear from
         exercising its rights and remedies under the Operating Lease,
         including termination of the Operating Lease, by reason of the
         failure to pay the 1/1/96 Real Estate Taxes, while Associates
         solicits the consent of the Participants to a sale of the Property on
         the terms described in this Statement.  If Associates does forbear,
         the New Lessee has agreed to cooperate fully with Associates in
         connection with the sale of the Property and to continue to perform
         its other obligations under the Operating Lease, including payment of
         basic rent, to enable Associates to continue its monthly
         distributions to the Participants, pay its supervisory        
            expense     and pay its monthly mortgage obligation.  The          |
         continuation of the Operating Lease will also serve to insulate
         Associates from third party liabilities attendant on property
         operations.  Because the program for Associates outlined in this
         Statement includes the continuation of the Operating Lease with the
         New Lessee, Associates has not yet sent a notice of default under the
         Operating Lease based on the failure of the New Lessee to pay the
         1/1/96 Real Estate Taxes but the Agents have been advised that
         Associates' right to send such a notice has not been affected by this
         delay or by the acceptance of rent since the default.  

                   Although the failure to pay the 1/1/96 Real Estate Taxes
         also constitutes a breach of Associates' obligations under the Fee
         Mortgage, the Fee Mortgagee has agreed to forbear from exercising its
         rights and remedies during the pendency of this solicitation through


                                          -2-<PAGE>






         a sale of the Property based on arrangements made between the
         shareholders of the New Lessee (or designees on their behalf) and the
         Fee Mortgagee to fund the 1/1/96 Real Estate Taxes and certain future
         real estate taxes and BID assessments on the Property (together with
         the 1/1/96 Real Estate Taxes, the "Real Estate Taxes") through
         protective advances under the Fee Mortgage.  The shareholders of the
         New Lessee (or designees on their behalf) have    personally          |
         borrowed from the Fee Mortgagee the sum of $1,012,545.49, equal to
         the 1/1/96 Real Estate Taxes and interest thereon to the date of the
         borrowing.  This sum was used to fund a protective advance by the Fee
         Mortgagee to pay the 1/1/96 Real Estate Taxes and interest thereon
         through the purchase of a subordinate participating interest in the
         Fee Mortgage in such amount.  Interest on the protective advance will
         be paid by the New Lessee so long as the Operating Lease continues in
         effect.  

                   As to future Real Estate Taxes, the Fee Mortgagee has
         agreed to make additional    personal     loans to such individual    |
         shareholders (or their designees) to fund further protective advances
         to cover the Real Estate Taxes due July 1, 1996 (covering the period
         to December 31, 1996) and January 1, 1997 (covering the period to
         June 30, 1997).  Those individual borrowers intend to borrow the
         funds from the Fee Mortgagee and fund the protective advances as
         required to pay the July 1, 1996 and January 1, 1997 Real Estate
         Taxes if the Sale Program described below is approved by the
         Participants and so long as the Operating Lease continues in effect.
         Once the Property is sold, no additional Real Estate Taxes will need
         to be paid.

                   For the reasons described in this Statement, the Agents
         believe that it is in the best interests of the Participants to
         approve a sale of the Property and, pending a sale of the Property,
         to forbear from exercising rights and remedies under the Operating
         Lease so long as    shareholders in     the    New Lessee (or         |
         designees on their behalf) arrange that the     Fee Mortgagee         |
            advance     the Real Estate Taxes and            forbear from      |
         foreclosing (see Section II.                - Sale Program).          |
         Also     described below is a recommended allocation of               |
            sale     proceeds between the New Lessee and Associates       .    |
            This Agents' proposed allocation     is based on the opinions of   |
         independent experts    but, as described below (see Section II    .   |
                    B.3. - Distribution of Sale Proceeds), varies from those   |
         opinions in ways which the     Agents            believe benefit      |
         Associates.  Finally,     the            Agents recommend the         |
         liquidation     of    Associates upon     the    consummation of the  |
         sale, the distribution to the     Participants    of net sale         |
         proceeds paid     to            Associates and the winding up of its  |
         affairs.                                                              |

                      The Agents have arrived at these recommendations         |
         following due consideration of alternatives, including discussions    |
         with representatives of the Original Lessee and of the New Lessee and |



                                          -3-<PAGE>






         review of legal documents with members of Wien, Malkin & Bettex,      |
         supervisors of Associates' partnership agreement.  See Section        |
         II.C. - Consideration of Alternatives.                                |

                   THE AGENTS RECOMMEND THAT THE PARTICIPANTS CONSENT
                        TO THE SALE PROGRAM (as herein defined)

                   The Agents recommend that the Participants consent to the
         following (collectively herein referred to as the "Sale Program"):

                   (a)  Authorizing the Agents to sell the Property to a third
         party at a price, and on such other terms and conditions, as
         determined by the Agents,    and     to allocate the sale proceeds    |
         pursuant to the distribution formula proposed herein by the
         Agents       ; and

                   (b)  Permitting the New Lessee to continue to operate the
         Property in accordance with the terms of the Operating Lease,
         described below, while the sale is pursued, subject to (i) continued
         compliance by the New Lessee with the terms of the Operating Lease
         other than    the     requirement to pay the Real Estate Taxes and    |
         (ii) the continuation of forbearance by the Fee Mortgagee based on
         the funding of Real Estate Taxes through protective advances under
         the Fee Mortgage through borrowings by individual shareholders of the
         New Lessee (or designees on their behalf).

                   The Agents believe that the Property requires significant
         capital improvements to be competitive.  The Sale Program will permit
         Associates to liquidate its investment in an orderly fashion, give
         priority to Associates in the allocation of net sale proceeds, and
         avoid the necessity of raising additional capital from the
         Participants and others to support and renovate the Property, while
         avoiding litigation costs and the risk of loss of the Property
         through a Fee Mortgage foreclosure. 

                      The Agents also recommend that the Participants consent  |
         to the liquidation of Associates upon the consummation of the sale    |
         (assuming it is approved), the distribution to the Participants of    |
         net sale proceeds paid to Associates and the winding up of its        |
         affairs.  See Section VII. - Terms of Solicitations of Consents.      |

         I.   Background

                   A.   Organization of Associates

                   Associates, a New York partnership, was organized on
         January 10, 1957 for the purpose of acquiring the Property subject to
         the Operating Lease.  The late Mr. Lawrence A. Wien and two of his
         then law partners (one of whom is now deceased) were the original
         partners in Associates and joined in a public offering to the
         Participants of the economic interests in Associates.  Peter L.
         Malkin, Stanley Katzman and John L. Loehr are the current partners in
         Associates and serve as Agents on behalf of the Participants.


                                          -4-<PAGE>






            Mr. Katzman and Mr. Loehr become Agents during 1996 (see Section   |
         IV.A. - Supervisory Services).      Under the Participating           |
         Agreements of the original offering, the Participants have the right
         to approve or disapprove certain decisions, including sale of the
         Property            and     modification of the Operating Lease.      |
            The percentage of Participants required to approve the             |
         recommendations of the Agents as described in this Statement and the  |
         related Participation Purchase Arrangement are described in Section   |
         VII. - Terms of Solicitations of Consents.                            |

                   B.   Provisions of the Operating Lease

                   The Operating Lease provides that the lessee will pay all
         operating and maintenance expenses       , will make necessary
         repairs and replacements and will keep the Property adequately
         insured against fire and accident.  The    Agents believe the         |
         insurance maintained by the New Lessee is adequate.  The              |
         Operating Lease    also requires that the lessee pay real estate      |
         taxes.  These taxes for the 1995/96 tax year (July 1, 1995-June 30,   |
         1996) were $1,872,360, based on an assessed value for the Property of |
         $18,000,000 and a tax rate of $10.402 per $100.  In addition, BID     |
         taxes of $59,390 were paid.  The Operating Lease     does not require |
         the lessee to make new capital improvements to the Property.

                   Under the Operating Lease, the lessee must pay to
         Associates (i) annual basic rent of $1,090,000 (the "Basic Rent") in
         monthly installments of $90,833.33 and (ii) annually for each lease
         year ending April 30, additional rent equal to 50% of the lessee's
         net income in excess of $200,000 for such lease year (the "Additional
         Rent").  No Additional Rent was payable  for the lease years ended
         April 30,    1996, April 30,     1995 and April 30, 1994.  Additional |
         rent of $1,010,196 was paid for the lease year ended April 30, 1993.
                 See Section I.E. - Financial Information.

                   The current term of the Operating Lease expires on
         April 30, 2007.  The Operating Lease includes a renewal option to
         extend the term through April 30, 2032.  Pursuant to the Operating
         Lease, the lessee has the right to assign the Operating Lease,
         without Associates' consent, so long as the assignee assumes, in
         writing, all of the obligations of the Operating Lease.  The Original
         Lessee exercised such assignment right on December 29, 1995, and the
         New Lessee assumed all lessee obligations under the Operating Lease
         as of that date.  

                   C.   The Property

                   498 Seventh Avenue is located in the heart of New York
         City's "Garment District", occupying a plot of approximately 39,000
         square feet.  Located on the southwest corner of Seventh Avenue and
         37th Street, the building has frontages of 98'9" and 225' on these
         two streets, respectively.  There is additional frontage of 170'8" on
         36th Street.  The building is readily accessible to all New York City
         subways and is a few blocks from Penn Station and The Port Authority


                                          -5-<PAGE>






         Bus Terminal on 40th-42nd Streets.  Erected in 1921, the building is
         of fireproof construction and contains 24 floors, a penthouse and
         basement.  It has a rentable floor area of approximately 800,000
         square feet.

                   The building contains office, showroom and loft space,
         which historically was used by manufacturers of ladies apparel.

                   D.   Competition

                   Currently, tenant space leases at the Property are offered
         at an average annual base rental of approximately $18.00 per square
         foot (exclusive of electricity charges and escalation).  Space
         tenants provide their own cleaning.  The average asking rental rate
         and other financial terms for space leases at the Property appear to
         be competitive with the average rental rates charged by similar
         buildings currently offering comparable space in the immediate
         vicinity.  

                   Based on market information believed to be accurate, the
         Agents offer the following information regarding near-by properties:

                   *  A neighboring office building located at 485 Seventh
                      Avenue (at 36th Street), which offers small showrooms
                      and has upgraded interior features, is offering tenant
                      space at rental rates between $18.00 and $25.00 per
                      square foot.  

                   *  Two similar buildings approximately the same age as the
                      Property, which are located across 39th Street from each
                      other at 530 Seventh Avenue and 550 Seventh Avenue and
                      have traditionally been the headquarters for
                      manufacturers of higher price women's apparel, currently
                      offer tenant space at rental rates between the mid $20's
                      to high $30's per square foot.  

                   *  At 1407 Broadway and 1411 Broadway, buildings which
                      offer more modern, upgraded amenities than the Property,
                      current rental rates are in the high $30's per square
                      foot.  

                      The percentage occupancy rate for these buildings has    |
         varied over the past several years from as low as 55% (for 485        |
         Seventh Avenue before the internal make-over) to as high as 90% to    |
         95%.  The overall occupancy level in the Garment Center generally,    |
         for buildings generally identified as buildings for garment industry  |
         users, has been in the range of ____% to ______% over the past        |
         several years, but unrenovated buildings tend to have lower           |
         occupancies than the renovated or more modern structures.             |

                   The Agents are not aware of any recent sales of buildings
         in similar condition in the area of the Property which would provide
         useful guidance            as to     an appropriate sale price    for |


                                          -6-<PAGE>






         the Property    .  The Agents will seek what they perceive to be the  |
         best possible sale price on the best possible terms if the
         Participants approve the Sale Program.  

                   E.   Financial Information

                   Associates acquired fee title to the Property on May 1,
         1957 for $10,500,000, all cash.  On November 1, 1957, Associates
         closed a $5,250,000 first mortgage loan on the Property    (the "Fee  |
         Mortgage")     and distributed the proceeds to the Participants,      |
         reducing their cash investment to $5,250,000.  The    Fee Mortgage    |
         has been refinanced a number of times since 1957, most recently on    |
         December 1, 1992, but the     principal balance    has not been       |
         increased as a result.  The principal balance     of         the Fee  |
         Mortgage       , after the            ________    ,    _______,       |
         1996 payment, has been reduced to            $___________ (excluding  |
         the amount of any protective advance made under the Fee Mortgage to   |
         pay certain Real Estate Taxes -- see Section II.A.2. below -          |
         Forbearance to the New Lessee).      The Fee Mortgage is currently    |
         held by Apple Bank for Savings and matures on December 1, 1997.
         Payments are current on the Fee Mortgage through        
            ________    ,  1996.                                               |

                   Each monthly installment of Basic Rent received by
         Associates is applied to pay monthly debt service on the Mortgage,
         supervisory            compensation     to    of     Wien, Malkin &   |
         Bettex ("WM&B") and distributions to the Participants.  Additional
         rent is used by Associates to pay Additional Supervisory        
            Compensation     to WM&B (           see     Section IV.A.         |
            - Supervisory Services    ) and make additional distributions to   |
         the Participants.

                   For the years 1995, 1994 and 1993, the Participants
         received total distributions representing an annual return on their
         remaining original cash investment at the rates of approximately
         11.7%, 11.7% and 26.8%, respectively.     These percentages were      |
         calculated by dividing the cash payments to Participants in the year  |
         in question by the remaining original cash investment in the Property |
         by the Participants ($5,250,000).      Certain current Participants   |
         may have purchased their interests for amounts in excess of the
            remaining     original    cash     investment amount and their     |
         rates of return on investment will thus be lower.

                   During 1994 and 1995, the Property operated at a
         substantial loss.  During that period, Peter L. Malkin individually
                 assumed the interests of various partners    in the Original  |
         Lessee     who could not or would not make the required capital       |
         investment in the Original Lessee    and who agreed     to            |
            transfer their interests to Mr. Malkin,     so as to    protect    |
         the Participants by preserving the leasehold and thus to continue     |
         to     insulate Associates against third party liabilities that might |
         result if it operated the Property directly and to assure Associates'
         continued ability to meet its monthly obligations and make its


                                          -7-<PAGE>






         monthly distributions to the Participants.  Of the total recent
         investment in the Original Lessee by its partners of $1,300,000
         during this period, Mr. Malkin would have been obliged to invest 5%
         and his wife 2 %, or an aggregate of $97,500, had he not assumed the
         additional partnership interests.  Instead, by acquiring an
         additional 40% of the partnership interests in the Original Lessee,
         Mr. Malkin            invested     an additional $520,000.  At the    |
         end of 1995, Mr. Malkin assumed interests aggregating an additional
         6.25% and now owns 51.25 % individually, in addition to the 2.5%
         owned by his wife.

                   The Agents have been advised that, if the Sale Program is
         approved by the Participants, the New Lessee intends to pay Basic
         Rent until the sale is consummated.  There is no expectation that
         there will be Additional Rent payable in the near future.  

                   Attached are audited balance sheets of Associates as of
         December 31, 1995 and December 31, 1994, and the related statements
         of income, partners' capital deficit and cash flows for each of the
         three years in the period ended December 31, 1995, and a Schedule of
         Real Estate and Accumulated Depreciation as of December 31, 1995.
                    Also attached is a table showing selected financial data   |
         for the five most recent, completed fiscal years of Associates        |
         ("Financial Statements").  In addition, unaudited condensed balance   |
         sheets as of March 31, 1996 and December 31, 1995  and the related    |
         condensed statements of income and cash flows for each of the periods |
         ended March 31, 1996 and March 31, 1995 are also enclosed ("Quarterly |
         Financial Statements").  See Section VI. -     Management's           |
         Discussion and Analysis of Financial Condition and Results of
         Operations       .  

                   Jacobs Evall & Blumenfeld LLP ("JEB") has for more than ten
         years served as Associates' independent certified public accountants
         in connection with Securities and Exchange Commission ("SEC") filings
         only.  JEB provides no services to Associates other than such
         services in connection with SEC filings, which include the
         examination of financial statements and consultations relating to
         professional and regulatory accounting matters.  

         II.  Sale Program

                   A.   Grant of Discretionary Authorization
                        to Sell the Property                

                   The Agents seek discretionary authority from the
         Participants to sell the Property.             The Agents will seek   |
         the best price and terms but there     is no minimum                  |
            sale     price   ,     and the Property will be sold for an        |
         amount, and on other terms, as the Agents may determine.  The
         approval of the New Lessee to the terms of sale, including the price,
         has been obtained and is conditioned only upon the approval of the




                                          -8-<PAGE>






         Participants to the Sale Program outlined in this Statement.  The
         Agents will act by unanimous agreement among themselves in
         determining the price and other terms of sale.  

                   Over the last two years, the remaining partners in the
         Original Lessee contributed substantial capital in an attempt to
         reverse the Property's lack of profitability and to preserve the
         leasehold so as to insulate Associates from third party liability
         that might result if Associates operated the Property.  Other
         partners in the Original Lessee who were unable or unwilling to
         provide their shares of the additional investment transferred their
         interests in the Original Lessee to Peter L. Malkin, who invested all
         the funds representing his original interest in the Original Lease
         and the interests more recently acquired.             See Section     |
         IV. - Supervisory Services; Potential Conflicts of Interest.          |

                      Despite the costly effort by the Original Lessee to turn |
         the Property around, operating losses have continued.                 |

                      As the Agents are aware based on information distributed |
         from time to time by the Fashion Center Business Improvement District |
         (of which Mr. Malkin is a director) and the Real Estate Board of New  |
         York (of which Mr. Malkin is a member of the Board of Governors), and |
         from other information available generally, the space needs of the    |
         garment industry in Manhattan have changed dramatically since         |
         Associates acquired the Property in 1957.  The design of 498 Seventh  |
         Avenue features very large, deep floors.  Large showrooms and         |
         manufacturing space, once the hallmark of garment firms operating in  |
         New York City and for which the building is well-suited, generally    |
         are no longer required.  Many U.S. garment manufacturers failed in    |
         the face of foreign competition, and others moved operations to lower |
         cost locations.  Fashion firms which remain in Manhattan typically    |
         maintain only small showrooms and limited offices in the City.        |
         Because of the large size and deep dimensions of its floors, adapting |
         498 Seventh Avenue to these new market conditions will require a very |
         expensive conversion of space to use for smaller showrooms or, as an  |
         alternative, general offices.                                         |

                      The Property's occupancy has declined as the garment     |
         industry has contracted, and the Property's operating cash flow       |
         during the last several years has not been sufficient to fund the     |
         major renovations needed to be competitive in the market.  Even with  |
         substantial investment recently made by the Original Lessee for new   |
         showrooms, entrance/facade, safety and security systems, elevator     |
         cabs and lobbies, and handicap access features, the building is now   |
         approximately 50% vacant.                                             |

                           Without    materially     reconfiguring the         |
         internal space in the building to reflect these changes in the
         garment industry or for an alternative use, the Agents believe it is
         likely that the Property will operate at increasing deficits.     To  |
         redesign the building and thus make the Property competitive,         |
         additional, significant capital infusions would be required.          |


                                          -9-<PAGE>






         Additional capital investment by the Participants cannot be compelled |
         and would be inconvenient or impossible for many Participants.        |
         The risks of investing substantial new capital and of determining
         which use would be profitable are not alternatives that the Agents
         recommend to the Participants.  

                   Accordingly, the Agents recommend that the Property be sold
         and request authority to do so on the terms described below.     See  |
         Section IV. - Supervisory Services; Potential Conflicts of Interest.  |
         The Agents also recommend the liquidation of Associates once the sale |
         is consummated, net sale proceeds paid to Associates are distributed  |
         to the Participants and Associates' affairs are wound up.             |

                   B.   Recommendations

                   1.   Sale

                   An original Participant who initially invested $10,000 in
         1957 received aggregate cash distributions of $59,443 through
         December 31, 1995 (including $5,000 of mortgage proceeds returned in
         the first year of the investment).  The Participants in Associates
         have enjoyed a very successful venture for the last 39 years.  The
         Agents now recommend that it be concluded for the reasons outlined in
         this Statement and that a sale of the Property on the terms of this
         Statement be authorized.  

                      The Agents do not believe that it is beneficial to set a |
         minimum price for the sale of the Property.  The setting of a minimum |
         price may tend to inhibit buyers from bidding aggressively.  The      |
         Agents believe that not setting a minimum or target price, coupled    |
         with a thorough marketing effort, should likely yield the best        |
         possible result in a reasonable time.  To assure an effective         |
         marketing campaign and so as not to lose momentum pending approval of |
         the Sale Program pursuant to this Statement, the Agents and the New   |
         Lessee have engaged Cushman & Wakefield Inc. ("C&W") to prepare       |
         marketing materials for the possible sale of the Property.  C&W will  |
         also distribute the marketing materials and will assist in the        |
         preparation of ads for placement in appropriate newspapers and other  |
         periodicals and journals.  All of the marketing materials,            |
         distribution lists, ads and any other marketing activities to be      |
         proposed by C&W are subject to prior review and approval by the       |
         Agents on behalf of Associates and the officers of the New Lessee.    |
             

                      In consideration of its services as marketing            |
         representative, C&W will receive a fee of $100,000 plus               |
         disbursements.  This fee will be an expense of sale.  A portion of    |
         the fee has been advanced by the New Lessee, and any additional       |
         amounts owing to C&W for their work prior to the sale will also be    |
         advanced by the New Lessee.                                           |

                      C&W is not a broker on behalf of Associates or the New   |
         Lessee.  All marketing materials regarding the sale will indicate     |


                                          -10-<PAGE>






         that neither Associates nor the New Lessee will agree to pay or be    |
         liable for any brokerage commission in connection with the sale, and  |
         that any purchaser must make independent arrangements to compensate   |
         brokers acting on behalf of the purchaser.                            |

                   2.   Forbearance to the New Lessee

                   While the Property is being marketed for sale, the Agents
         recommend that the New Lessee be permitted to continue operating the
         Property.     See Section II.C. - Consideration of Alternatives.      |
         To induce Associates to forbear from exercising its right to
         terminate the Operating Lease based on the failure by the New Lessee
         to pay the 1/1/96 Real Estate Taxes timely, the New Lessee will
         continue to perform all of its obligations under the Operating Lease
         other than paying Real Estate Taxes and, as described below,        
            has     arranged for payment of the 1/1/96 and certain future Real |
         Estate Taxes.  Monthly payments of Basic Rent will continue, enabling
         Associates to make required mortgage payments to the Fee Mortgagee,
         pay supervisory costs and make monthly distributions to the
         Participants.  

                   The shareholders of the New Lessee (or their designees)
         have borrowed from the Fee Mortgagee an amount equal to the 1/1/96
         Real Estate Taxes and interest thereon.  This borrowing was used to
         fund a protective advance under the Fee Mortgage to pay the 1/1/96
         Real Estate Taxes and interest thereon to the date of payment.  As a
         result, the borrowers acquired a subordinate participating interest
         in the Fee Mortgage in the amount of the loan used to fund the
         protective advance.  A similar arrangement will be used to fund the
         Real Estate Taxes due July 1, 1996 and, if the Property has not been
         sold by that date, the Real Estate Taxes due January 1, 1997, so long
         as the Operating Lease has not been terminated.  The New Lessee will
         pay the interest which accrues under the Fee Mortgage on each
         protective advance.  

                   As a result of these arrangements regarding the 1/1/96 Real
         Estate Taxes and so long as future protective advances are similarly
         funded to pay Real Estate Taxes, the Fee Mortgagee will forbear from
         exercising rights and remedies under the Fee Mortgage based on the
         failure to pay Real Estate Taxes.  If the Participants reject the
         Sale Program (which includes forbearance by Associates under the
         Operating Lease in favor of the New Lessee), the shareholders of the
         New Lessee (or their designees) will not continue the arrangement
         with the Fee Mortgagee for the payment of future Real Estate Taxes,
         and the Agents may not be able to arrange for an alternative method
         for funding future Real Estate Taxes.  If future Real Estate Taxes
         are unpaid, the Fee Mortgagee will then likely elect to commence a
         foreclosure proceeding against the Property.  In that event, the
         Agents believe that the Property would be viewed by potential buyers
         as a distressed situation, which could significantly lower the
         potential sale price.  If Real Estate Taxes are unpaid, the City of




                                          -11-<PAGE>






         New York could ultimately acquire title to the Property, but the
         process is slow and can take years to complete.  There is also a
         redemption period after title is acquired by the City. 

                
                   3.              Distribution of Sale Proceeds               |

                   The determination of the proper allocation of net        
            sale     proceeds between Associates, as fee owner, and the lessee |
         of the Property depends upon the respective values of their interests
         in the Property.  To assure an appropriate allocation,        
         opinions were sought from two prominent, independent real estate
         appraisal concerns, Brown Harris Stevens Appraisal and Consulting,
         LLC ("Brown Harris") and Edward S. Gordon, Inc. ("ESG").     These    |
         firms were selected, by the Agents in consultation with               |
         representatives of the New Lessee other than Mr. Malkin, because of   |
         their stature and because they were independent of both the Agents    |
         and the New Lessee.      The two firms then consulted and reached a   |
         consensus which is embodied in a report (the "Consensus Report")
         addressed to Associates, the New Lessee and WM&B.  

                   The proposed allocation of            sale     proceeds     |
         between the fee and leasehold interests was based primarily upon (a)
         assumptions of potential sales prices, (b) the determination of the
         projected net income required to justify the assumed sales prices,
         reflecting as well appropriate capitalization rates and capital
         costs, and (c) the apportioning of the Property's total estimated
         income between the fee interest and the leasehold in accordance with
         the Operating Lease.  The only special instruction provided to the
         two consulting firms in seeking their consensus was that they assume
         that the Property would be sold as a unified whole rather than as
         separate interests.  Their methodology required that they assume a
         minimum sales price of $20,000,000 for the Property.  The Consensus
         Report is available for inspection and copying at the offices of WM&B
         (on behalf of Associates), 60 East 42nd Street, New York, New York,
         during regular business hours by any Participant or his
         representative who has been so designated in writing.  Appointments
         to inspect and copy the Consensus Report may be made by contacting
         Stanley Katzman, Esq., at (212) 687-8700.

                   The formula in the Consensus Report allocates        
            sale     proceeds, after closing expenses, between Associates and  |
         the lessee as follows:












                                          -12-<PAGE>






              Amount of         
                 Sale     Proceeds          Percentage     Percentage          |
              after Expenses of Sale        to Lessee      to Associates

              Up to first $25,000,000 
              of            sale     proceeds  20%            80%              |

              Next $5,000,000 of sales         25%            75%
              proceeds ($25,000,001
              to $30,000,000)

              Next $10,000,000 of sales        30%            70%
              proceeds ($30,000,001
              to $40,000,000)

              Next $10,000,000 of sales        35%            65%
              proceeds ($40,000,001
              to $50,000,000)

                         Sale proceeds                                         |
              in Excess of $50,000,000         40%            60%

                   The Agents propose a slightly different allocation formula
         than    that     set forth in the Consensus Report       .            |
            The     Agents believe            the differences benefit          |
         Associates.             As described in the next paragraph, the       |
         Agents accord priorities to certain items   , which consist of        |
         obligations of or payments to Associates, and then follow the         |
         Consensus Report formula as to the balance of            sale         |
         proceeds.  The New Lessee has agreed to this application of        
            sale     proceeds.                                                 |

                   The Agents propose the allocation of net         
            sale     proceeds (after expenses) as follows:                     |

                   First Priority:  To pay the principal balance of the Fee
                   Mortgage, interest thereon for the month in which the
                   closing occurs and the principal amount of the protective
                   advance(s) for Real Estate Taxes made under the Fee
                   Mortgage.

                   Second Priority:  To return to the Participants the sum of
                   $5,250,000, representing the remaining balance of the
                   original cash investment in Associates.

                   Third Priority:  To distribute 80% to Associates and 20% to
                   the New Lessee an amount of            sale     proceeds    |
                   equal to the lesser of (a) the remaining unapplied balance
                   of            sale     proceeds and (b) the remainder of    |
                   the first $25,000,000 of            sale     proceeds after |
                   deducting the amounts of            sale     proceeds       |
                   applied as First Priority and Second Priority above.  



                                          -13-<PAGE>






                   Fourth Priority:  To distribute the balance of the        
                      sale     proceeds in excess of $25,000,000 (if any) in   |
                   accordance with the Consensus Report, as follows:

                   Amount of                 Percentage     Percentage
                     Sale Proceeds          to New Lessee  to Associates       |

              The first $5,000,000 of net        25%            75%
                         sale     proceeds                                     |
              above $25,000,000 (i.e., 
                         sale     proceeds                                     |
              in excess of $25,000,000 
              and up to $30,000,000)

              Next $10,000,000 of net sales      30%            70%
              proceeds (i.e.,         
                 sale     proceeds                                             |
              in excess of $30,000,000 and
              up to $40,000,000)

              Next $10,000,000 of net sales      35%            65%
              proceeds (i.e.,         
                 sale     proceeds                                             |
              in excess of $40,000,000 and
              up to $50,000,000)


                         Sale     Proceeds       40%            60%            |
              in excess of $50,000,000

         The allocations within the Fourth Priority are referred to as the
         "Fourth Priority Allocations."

                   The following chart shows four examples of the distribution
         of            sale     proceeds between Associates and the New Lessee |
         using the Agents' proposed allocation formula.  The assumed net 
                    sale     proceeds, after expenses, are shown at the top of |
         each column.  These examples also assume that (i) the fee mortgage
         balance, together with accrued interest from the beginning of the
         month in which the closing occurs until the date of closing, is 
                    $3,000,000     (ii) the amount of the initial protective   |
         advance was    $1,000,000, (iii) an additional protective advance in  |
         the same amount of     $1,000,000    is required prior to the closing |
         of the sale     and (           iv    ) no            further         |
         protective advance was made.  The actual amounts of these various
         items will depend on the actual date of sale and whether additional
         protective advances will be made.  








                                          -14-<PAGE>






           
       Net sale proceeds  | $20,000,000  $30,000,000  $40,000,000  $50,000,000
                            -----------  -----------  -----------  -----------
    Allocation:

    First Priority:
    Mortgage, protective
    advances                $ 5,000,000| $ 5,000,000| $ 5,000,000| $ 5,000,000|
                            -----------  -----------  -----------  -----------

    Associates:
      Second Priority       $ 5,250,000  $ 5,250,000  $ 5,250,000  $ 5,250,000
      Third Priority          7,800,000|  11,800,000|  11,800,000|  11,800,000|
      Fourth Priority               -0-    3,750,000   10,750,000   17,250,000
                            -----------  -----------  -----------  -----------
                            $13,050,000| $20,800,000| $27,800,000| $34,300,000|
                            -----------  -----------  -----------  -----------

    New Lessee:
      Second Priority       $       -0-  $      -0-   $       -0-  $       -0-
      Third Priority          1,950,000|   2,950,000|   2,950,000|   2,950,000|
      Fourth Priority               -0-    1,250,000    4,250,000    7,750,000
                            -----------  -----------  -----------  -----------
                            $ 1,950,000| $ 4,200,000| $ 7,200,000| $10,700,000|
                            -----------  -----------  -----------  -----------
    Distribution to each
    participant in
    Associates holding an
    original $10,000 unit
    (as reduced to
    $5,000):                $12,428.57 | $19,809.52 | $26,476.19 | $32,666.67 |
         




            There can be no assurance that the sale results described in these
         examples will be achieved.    

                   4.   Liquidation                                            |

                   The Agents recommend that, once the Property is sold, the   |
         net sale proceeds paid to Associates are distributed to the           |
         Participants and Associates' business affairs are wound up (which     |
         would occur promptly thereafter), Associates should be liquidated.    |
         Associates' only business, the ownership of the fee interest in the   |
         Property subject to the Net Lease, will have ended and there would be |
         no reason to continue Associates' existence.                          |






                                          -15-<PAGE>






                   C.   Consideration of Alternatives                          |

                   The Agents considered various alternatives to the Sale      |
         Program described in this Statement:  (a) direct operation of the     |
         Property by Associates; (b) creation of a controlled affiliate of     |
         Associates to operate the Property; and (c) Property redevelopment by |
         Associates.  Each has been rejected by the Agents in favor of the     |
         Sale Program.                                                         |

                   The initial alternative for Associates, once the New Lessee |
         had defaulted in its obligation to pay the 1/1/96 Real Estate Taxes,  |
         was to seek to terminate the Operating Lease and take direct control  |
         of operations at the Property.  A related alternative was to create a |
         controlled entity affiliated with Associates to operate the Property  |
         once the Operating Lease had been terminated.  The Agents rejected    |
         these alternatives.  The Agents were concerned that the Participants  |
         retain insulation from operating liability to the maximum extent      |
         feasible.  Accordingly, direct operation of the Property by           |
         Associates was unacceptable.  The use of an entity affiliated with    |
         Associates may be subject to question in this regard as well.  In     |
         either event, the Agents would have been compelled to suspend monthly |
         distributions to the Participants to provide an operating reserve, a  |
         step not required so long as the Operating Lease continues in effect.  
|

                   Another reason for rejecting either direct operation by     |
         Associates or use of a controlled, affiliated entity was the          |
         administrative difficulties that would ensue if Associates were to be |
         involved in day-to-day operation of the Property.  Because it was     |
         intended from inception that Associates would hold a passive          |
         investment, Associates was not organized in a manner which would      |
         facilitate ease of management or decision-making for the Property.    |
         To thus reorganize Associates would be subject to unanimous approval  |
         of the Participants, and it is not clear whether the Participation    |
         Purchase Arrangement -- see Section VII. - Terms of Solicitations of  |
         Consents -- would be applicable.                                      |

                   Even if Associates, or an affiliate, had taken control of   |
         Property operations, the prospects for the Property were not          |
         considered by the Agents to be beneficial to the Participants.        |
         Substantial capital infusions would be required to make the Property  |
         more competitive.  See Section I.E. - Financial Information.  The     |
         concerns of the Agents reflected the continuing downward trend of     |
         occupancy and space needs in the garment industry, especially for     |
         buildings which had not been modernized.  See Section I.D. -          |
         Competition.                                                          |

                   The alternative to operating the Property in its current    |
         condition -- substantial redevelopment -- would require significant   |
         capital investment, either through capital calls upon the             |
         Participants or the finding of alternative funding sources.  The      |
         Agents could not envision that the requisite percentage of the        |
         Participants would be amenable to investing significant additional    |
         capital beyond their initial investment in a new, speculative venture |


                                          -16-<PAGE>






         when the Participants had initially invested with the intention of    |
         passive receipt of distributions from property operations conducted   |
         by others.  As the Agents had had difficulty in refinancing the       |
         modest mortgage which fell due in 1992, the Agents believed it        |
         unlikely that significant capital could be found from alternative     |
         sources on acceptable terms.                                          |

                   The Agents also believed that, with deteriorating Property  |
         operations and with little prospect for new capital, and in the face  |
         of the default under the Fee Mortgage by reason of the failure to pay |
         the 1/1/96 Real Estate Taxes, Associates risked a foreclosure of the  |
         existing Fee Mortgage and loss of its entire investment.  The fact    |
         that the shareholders of the New Lessee (or their designees) were     |
         able to forestall that result was another important factor in the     |
         assessment made by the Agents in reaching their recommendation of the |
         Sale Program.                                                         |

                   The Agents thus concluded that the Sale Program was in the  |
         present circumstances the best alternative to realize the optimum     |
         result for the Participants.  See Section II.B. - Provisions of the   |
         Operating Lease.  The Agents recognize that there are costs to the    |
         Participants attendant on this alternative, including the sharing of  |
         sale proceeds with the New Lessee.  See Section IV.C. - Certain       |
         Ownership of Interests in the New Operating Lessee.  Nevertheless the |
         Agents concluded that the Sale Program was a preferred alternative to |
         any of those discussed above in the face of the perceived             |
         expectations of the Participants and risks related to any of the      |
         other alternatives.                                                   |

                   The Agents considered alternative programs for the Property |
         during mid to late 1995 as the Agents became aware that operating     |
         results of the Original Lessee were continuing to weaken.  See        |
         Section I.E. - Financial Information.  During this period, however,   |
         there were no defaults under the Operating Lease so that there was no |
         formal step which could have been taken by Associates under the       |
         Operating Lease to implement any of the alternatives then being       |
         formulated by the Agents.  As part of the deliberations in late 1995, |
         the Agents engaged Brown, Harris to initiate its consideration of the |
         allocation of sale proceeds between Associates, as fee owner, and its |
         lessee.  This action was initiated prior to the occurrence of a       |
         default under the Operating Lease to ascertain whether a sale of the  |
         Property by Associates together with the Original Lessee, one of the  |
         alternatives then under informal consideration by the Agents, would   |
         be beneficial to Associates.                                          |

                   The Agents were aware that major decisions among the        |
         partners in the Original Lessee required an affirmative vote of 75%   |
         in interest of the partnership interests in the Original Lessee.      |
         Thus, when the Partners in the Original Lessee contributed funds in   |
         1994 and 1995 to cover operating losses, more than 75% in interest of |
         the partners agreed to make the contributions in their respective     |
         percentage interests in the Original Lessee after Peter Malkin        |



                                          -17-<PAGE>






         purchased and assumed the interests of those partners who initially   |
         declined to participate in funding their shares.  See Section I.E. -  |
         Financial Information.  In late fall 1995, Peter Malkin was advised   |
         by representatives of certain other remaining partners in the         |
         Original Lessee owning in excess of 25% of the partnership interests  |
         that those partners were considering voting their interests in the    |
         Original Lessee to terminate the Operating Lease in accordance with   |
         the provisions thereof permitting the lessee thereunder to terminate  |
         the Operating Lease on sixty (60) days notice.  Mr. Malkin so advised |
         the other Agents of Associates.  The Agents recognized that these     |
         partners in the Original Lessee could not themselves cause the        |
         Original Lessee to terminate the Operating Lease as they did not      |
         control the required 75% in interest of partnership interests to      |
         approve such an action.  The Agents also recognized, however, the     |
         risks to Associates if the Operating Lease were terminated and the    |
         1/1/96 Real Estate Taxes were unpaid -- a default would occur under   |
         the Fee Mortgage and Associates would not be in a position to cure    |
         the default.  Accordingly, Mr. Malkin on behalf of the Agents         |
         contacted the Fee Mortgagee and proposed the arrangements whereby     |
         partners in the Original Lessee would guarantee the proposed          |
         protective advance under the Fee Mortgage to pay the 1/1/96 Real      |
         Estate Taxes, the Fee Mortgagee would forebear from declaring a       |
         default and Associates would similarly forbear from declaring a       |
         default under the Operating Lease solely based on the failure to pay  |
         the 1/1/96 Real Estate Taxes so long as other obligations under the   |
         Operating Lease were timely performed.                                |

                   Subsequent discussions of these proposals among Mr. Malkin  |
         and representatives of these other partners in the Original Lessee    |
         yielded the Sale Program described in this Statement:  (a)            |
         forbearance under the Fee Mortgage so long as protective advances     |
         were arranged to pay the Real Estate Taxes; (b) forbearance under the |
         Operating Lease so long as (i) arrangements were made to cause the    |
         Fee Mortgagee to forbear and (ii) other obligations under the         |
         Operating Lease were timely performed; and (c) a sale of the Property |
         (subject to approval of the Participants), with the proceeds to be    |
         allocated between the lessee and Associates based on the formula set  |
         forth in this Statement. See Section II.B.3. - Distribution of Sale   |
         Proceeds.  It was not until the very last days of December 1995 that  |
         these partners in the Original Lessee agreed to these proposals and   |
         also agreed that the interest of the Original Lessee in the Operating |
         Lease should be assigned to the New Lessee so that they could not be  |
         personally called upon purusant to the Operating Lease to fund Real   |
         Estate Taxes if they agreed to guaranty the protective advances to be |
         made by the Fee Mortgagee.  The actual structure for the protective   |
         advances was ultimately dictated by the Fee Mortgagee, but in all     |
         essential respects comports with the initial proposals comprising the |
         basis for the Sale Program.                                           |







                                          -18-<PAGE>






                   III.  Certain Tax Consequences of the Sale Program    and   |
         Liquidation                                                           |

                   When the Property is sold, an original Participant will
         report long-term capital gain in an amount equal to the sum of (a)
         the            sale     proceeds received by such Participant and (b) |
         the negative book value of such Participant's participation as of the
         date of sale.  As of December 31, 1995, the book value of each
         original $10,000 participation (subsequently reduced by the
         distribution of mortgage financing proceeds to $5,000) was a negative
         $410.         The maximum federal income tax rate on long-term
         capital gains for individual investors is currently 28%.  

                   Whether or not a Participant is a New York State resident,
         any gain resulting from sale of the Property will be subject to New
         York State income taxes.  The gain also may be subject to taxation by
         the state in which a Participant resides.  Most states will allow a
         credit for all or a portion of the tax paid to New York State.  If
         the Participant is a New York City resident, the gain also will be
         subject to the New York City income tax.

                      There is no additional tax consequence to an original    |
         Participant resulting from the liquidation of Associates following    |
         the sale and the distribution to Participants of net sale proceeds    |
         paid to Associates.  A non-original Participant will recognize        |
         additional gain or loss depending upon the tax basis of his or her    |
         interest in Associates on the date of acquisition.                    |

         IV.  Supervisory Services; Potential Conflicts of Interest

                   A.   Supervisory Services

                   No remuneration is paid by Associates to any of the Agents
         as such.  Associates pays supervisory            compensation     to  |
         WM&B for legal, administrative and financial services.  The legal and
         administrative services include acting as general counsel to
         Associates, maintaining its partnership records, performing physical
         inspections of the Property, reviewing insurance coverage and
         conducting annual partnership meetings.  Financial services include
         monthly receipt of rent from the lessee, payment of monthly mortgage
         obligations, payment of monthly and additional distributions to the
         Participants, payment of all other disbursements, confirmation of the
         payment of real estate taxes, review of financial statements
         submitted to Associates by the lessee and financial statements
         audited by and tax information prepared by Associates' independent
         certified public accountants, and distribution of such materials to
         the Participants.  WM&B also prepares quarterly, annual and other
         periodic filings with the Securities and Exchange Commission and
         applicable state authorities.  The Agents are        members of WM&B.  

                   The            payment by Associates     to WM&B is $42,500 |
         per annum plus Additional Supervisory            Compensation         |
         equal to the sum of (i) the first $37,500 of Additional Rent received


                                          -19-<PAGE>






         by Associates in any lease year and (ii) 10% of all amounts available
         for distribution to the Participants in any year in excess of the
         amount representing an aggregate return at the rate of 18% per annum
         (including monthly distributions from Basic Rent) on the remaining
         original cash investment.  Associates paid WM&B $42,500 during
            each of     the fiscal            years     ended December 31,     |
            1994 and December 31,     1995.                                    |

                   WM&B represents Associates and formerly represented the
         Original Lessee.  WM&B does not represent the New Lessee generally
         but will represent the New Lessee in connection with a sale    of the |
         Property and in certain leasing and other matters pending the         |
         sale.                                                                 |

                   B.   Certain Ownership of Participants

                   As of January 2, 1996, the Agents beneficially owned,
         directly or indirectly, the following Participations (expressed as
         remaining cash investment):


                             Name & Address         Amount of
                             of Beneficial          Beneficial    Percent 
         Title of Class          Owners             Ownership     of Class

         Participations       Peter L. Malkin       $ 47,500       .9048%
         in Partnership       21 Bobolink Lane
         Interests            Greenwich, CT  06830

                              Stanley Katzman        $ 2,500       .0476%
                              75-18 193rd Street
                              Flushing, NY 11366

                              John L. Loehr          $ 5,000       .0952%
                              286 Alpine Circle
                              River Vale, NJ 07675

                   At such date, Peter L. Malkin owned of record as trustee,
         but not beneficially, a $5,000 Participation and his wife owned
         $16,250 of Participations.  Mr. Malkin disclaims any beneficial
         ownership of such Participations.

                   Other members of WM&B, their wives and minor children, or
         trusts and estates in which they have beneficial interests, own an
         aggregate of $15,625 of participations, or approximately .2976% of
         the outstanding participations.  An affiliate of WM&B, Agency
         Holdings Associates, owns an aggregate of $5,000 of participations,
         or approximately .0952% of the outstanding participations.







                                          -20-<PAGE>






                   C.   Certain Ownership of Interests in the New Operating
                        Lessee

                   Peter L. Malkin and Isabel W. Malkin own, respectively,
         51.25% and 2.5% of the issued and outstanding shares of the New
         Lessee.  Harry B. Helmsley owns 36.25% of the issued and outstanding
         shares of New Lessee, and adult children of Helmsley Spear, Inc.
         executives own 10% of the issued and outstanding shares of the New
         Lessee.     All major actions by the New Lessee, such as its          |
         agreement to the allocation of sale proceeds from the sale of the     |
         Property recommended by the Agents (see Section II.B.3. -             |
         Distribution of Sale Proceeds), require an affirmative vote of 75% of |
         the shares of the New Lessee.                                         |

                   D.   Potential Conflicts of Interest

                   The Agents will only share in the proceeds of sale of the
         Property received by Associates to the extent that they beneficially
         hold participations in Associates.  The Agents thus receive no extra
         or special benefit for their service as such. Each Agent, as a member
         in WM&B, will share in fees received by that firm for its service to
         Associates as counsel in connection with the sale.  Neither the
         Agents, as such, nor WM&B will share in the proceeds of a sale.

                   The sale proceeds from the Property will be distributed as
         described above    (see Section II.B.3. - Distribution of Sale        |
         Proceeds),     based            on the priorities accorded by the     |
         Agents for the benefit of Associates and then based     upon the      |
         Consensus Formula reached by Brown, Harris and ESG.  If Associates
         terminated the Operating Lease and operated the Property itself, it
         would not be obligated to pay the New Lessee any portion of the sale
         proceeds.  However, the Agents believe it is in the interest of
         Associates that the New Lessee continue to operate the Property under
         the Operating Lease.    See Section II - Sale Program.      Based on  |
         their ownership interest in New Lessee, Mr. Malkin and his wife will
         receive 53.75% of any net            sale     proceeds received by    |
         the New Lessee.  Mr. Malkin will share some of those proceeds with
         some of the partners in the Original Lessee from whom he assumed
         interests.  His arrangements with them allow him first to recoup any
         additional investment he made since his assumption of their
         interests           , together with     interest on such amounts.  He |
         then shares additional amounts, if any, in varying percentages.  It
         will not be clear until the sale is concluded whether he will receive
         any amount or will share any proceeds with any of them.  

                   The Agents for the Participants, WM&B and Helmsley-Spear,
         Inc., have received from the shareholders of the New Lessee (or their
         designees) indemnities (in proportion to share ownership in the New
         Lessee) to assure that, if the allocation of            sale          |
         proceeds described herein is challenged, the shareholders of the New
         Lessee (or their designees) will bear the costs and result of that
         challenge.  These indemnities simply hold those parties harmless in
         connection with            the Sale Program.                          |


                                          -21-<PAGE>






                   Both Brown Harris and ESG are independent and not
         affiliated with any party to the proposed Sale Program or this
         investment.     Each has received from Associates and the New Lessee  |
         indemnities regarding challenges to the allocation formula for sale   |
         proceeds recommended by those firms.      No other independent party  |
         has reviewed the transactions described herein.  

                      C&W is independent and not affiliated with any party to  |
         the proposed Sale Program or this investment.                         |

         V.   Fees and Expenses

                   All fees and expenses relating to    development of     the |
            recommended program and the     solicitation of Consents hereunder |
         and the fees of Brown Harris           ,     ESG    and C&W     will  |
         be treated as expenses of sale and paid from funds derived from the
         sale of the Property           .  If the Sale Program is not          |
         approved, fees and expenses of C&W will be paid by the New Lessee and |
         the other costs described above will be paid     from rents paid to   |
         Associates            under     the           Operating Lease    .    |

                   Pursuant to a Tunnel Agreement, dated May 1, 1957, between
         the Property and the property across 37th Street known as 500 Seventh
         Avenue, a tunnel for utilities was constructed under 37th Street.
         The only service to the Property which is supplied through the tunnel
         consists of the sprinkler pump for both the Property and 500 Seventh
         Avenue which is located in 500 Seventh Avenue.  A new owner of the
         Property must be acceptable to the City of New York and must assume
         the obligations under this agreement or the tunnel must be closed.
         The costs of closing the tunnel, if required, would be an expense of
         the sale but the amount thereof cannot now be estimated as the cost
         will be based on the extent of the work required by the City at the
         time.  The Agents are advised by engineers for the managing agent for
         the Property that the cost of providing a sprinkler pump for the
         Property if the tunnel is closed would be approximately $100,000.

         VI.  Management's Discussion and Analysis of Financial Condition and
              Results of Operation

                   Associates was organized solely for the purposes of
         acquiring the Property subject to the Operating Lease.  Associates is
         required to pay from Basic Rent the Fee Mortgage charges and the
         basic payment for supervisory services and disbursements, and dis-
         tributes the balance to the Participants.  Additional Rent, reduced
         by Additional Supervisory            Compensation     to WM&B, is     |
         distributed to the Participants.  Because pursuant to the Operating
         Lease the lessee assumes sole responsibility for the condition,
         operation, repair, maintenance and management of the Property, so
         long as the    Operating     Lease continues Associates does not, and |
         need not, maintain reserves to defray operating expenses of the
         Property or professional fees.     See Section II.C. - Consideration |
         of Alternatives                                                       |



                                          -22-<PAGE>






                   During the twelve months ended December 31, 1995,    and in |
         the first three months of 1996,     Associates made regular monthly   |
         distributions of $48.58 for each original $10,000, (as reduced to
         $5,000) participation (or $582.96 per annum for each remaining
         original $10,000 participation as reduced).  Because no Additional
         Rent was paid to Associates for the lease year ended April 30, 1995,
         there was no additional distribution in 1995.     See Section I.E. -  |
         Financial Information.                                                |

                   Distributions by Associates depend solely on the payment by
         the New Lessee of Basic Rent and Additional Rent in accordance with
         the terms of the Operating Lease.  Associates expects to make the
         monthly distributions so long as it receives the payments of Basic
         Rent        under the Operating Lease.  Because no Additional Rent
         will be paid for the lease year            ended     April 30, 1996,  |
         Associates will not make any Additional Distribution in 1996.  See
         Notes 4, 7 and 8 to Financial Statements.            Annually, on or  |
         about June 30 of each year, the Agents distribute to the Participants |
         information regarding the lessee's results of operations for the      |
         lease year ended April 30 and a calculation of any Additional Rent    |
         due for the lease year then expired.  The information for the lease   |
         year ended April 30, 1996 should be distributed on or about June 30,  |
         1996.                                                                 |

                   Associates' results of operations are affected primarily by
         the amount of rent payable to it under the Operating Lease.  The
         following summarizes the material factors affecting Associates'
         results of operations for the three preceding years   , and for the   |
         first three months of 1996    :                                       |

              (a)  Total income decreased for the year ended December 31, 1995
                   as compared with the year ended December 31, 1994.  Such
                   decrease is directly attributable to the reduction in
                   dividend income earned            on funds invested with    |
                   Fidelity U.S. Treasury Income Portfolio in     the year     |
                   1995.  Total income decreased for the year ended
                   December 31, 1994 as compared with the year ended December
                   31, 1993.  Such decrease is mainly attributable to the fact
                   that no Additional Rent was received by Associates in 1994.
                   See Note 4 to the Financial Statements.

              (b)  Total expenses decreased for the year ended December 31,
                   1995 as compared with the year ended December 31, 1994.
                   Such decrease was the net result of (i) a decrease in
                   interest expense on the Fee Mortgage and (ii) an increase
                   in amortization of mortgage refinancing costs.  See Notes
                   2(c) and 3 to the Financial Statements.  Total expenses
                   decreased for the year ended December 31, 1994 as compared
                   with the year ended December 31, 1993.  Such decrease was
                   the net result of (x) a decrease in the additional payment
                   for supervisory services payable in 1994, (y) an increase




                                          -23-<PAGE>






                   in interest expense on the Fee Mortgage and (z) an increase
                   in the amortization of mortgage refinancing costs.  See
                   Notes 2(c), 3, 4 and 5 to the Financial Statements.

                 (c)    Total income decreased for the three-month period      |
                        ended March 31, 1996, as compared with the three-month |
                        period ended March 31, 1995.  Such decrease resulted   |
                        from a decrease in dividend income earned on funds     |
                        invested with Fidelity U.S. Treasury Income Portfolio. |
                        Total expenses decreased for the three month period    |
                        ended March 31, 1996, as compared with the three month |
                        period ended March 31, 1995.  Such decrease resulted   |
                        from a decrease in interest expense on the mortgage.   |
                        See Note B to the Quarterly Financial Statements.      |

                   The following events and considerations, of which
         Associates is aware, have affected and will continue to affect
         Associates' operations and financial condition:

                   *  The Original Lessee operated the Property at a
                      substantial loss during the years ended December 31,
                      1995 and December 31, 1994.  In  1994 and 1995, the
                      Original Lessee made capital calls on its partners in
                      the aggregate amount of $1,300,000 to defray certain
                      operating expenses and improvement costs at the
                      Property.     In addition, shareholders in the New       |
                      Lessee (or their designees) borrowed approximately       |
                      $1,000,000 to fund the protective advance under the Fee  |
                      Mortgage to pay the 1/1/96 Real Estate Taxes.            |

                   *  The downturn and changes in methods of operations in the
                      garment industry have had and will continue to have a
                      major impact on the Property and its operations and
                      profitability.  Associates has been advised that the
                      loss of tenants at the Property and the related
                      reduction in operating income (or increase in operating
                      losses) affecting the Property are primarily due to
                      insolvencies affecting tenants in the garment business
                      and reduced demand for space.

                   *  The New Lessee has the right to abandon or assign its
                      interest in the Operating Lease.  See Section I.B. 
                                 - Provisions of the Operating Lease    .  No  |
                      assurance can be provided that the New Lessee will not
                      exercise its right to terminate the Operating Lease in
                      the future but, if the New Lessee does so, it will lose
                      its right to share in            sale     proceeds.  The |
                      Agents believe that, if the Operating Lease is
                      terminated for any reason, Associates will be able to
                      sell the Property for an amount in excess of the Fee
                      Mortgage, including any protective advances made
                      thereunder, and future Real Estate Taxes.



                                          -24-<PAGE>






                            Liquidity and Capital Resources

                
                      There has been no significant change in Associates'      |
         liquidity for the twelve-months period ended December 31, 1995, as    |
         compared with the twelve-months period ended December 31, 1994, or    |
         for the three month period ended March 31, 1996 as compared to the    |
         same period in 1995.  If the Sale Program is not approved by the      |
         Participants, then, when the Fee Mortgage falls due in November,      |
         1997, Associates would be required either to refinance the Fee        |
         Mortgage or raise new capital from the Participants to repay the      |
         balance then due.  Whether the Fee Mortgage can then be refinanced is |
         speculative but the Agents note the difficulty Associates faced in    |
         refinancing the Fee Mortgage when it last matured in 1992.  See       |
         Section II.C. - Consideration of Alternatives.                        |

                                       Inflation

                   Inflationary trends in the economy should have no material
         impact during the Sale Program.  

         VII.  Terms of Solicitations of Consents

                   Each Agent acts as agent for a group of Participants owning
         a one-third interest in Associates.  Originally, each group of
         Participants owned $3,500,000 in interests of the original
         $10,500,000 investment in Associates.  As a result of the $5,250,000
         mortgage financing during the initial year of Associates' ownership
         of the Property, each group owns $1,750,000 in interests of the
         remaining $5,250,000 originally invested by the Participants.  At
         December 31, 1995, no person held participations aggregating more
         than 5% of the total outstanding participations.

                   On December 31, 1995, there were 908 Participants holding
         participations in the three groups.  Each Participant's voting
         percentage in his group is determined by a fraction, the numerator of
         which is the face amount of the participation owned and the
         denominator of which is the group's original $3,500,000 investment in
         Associates.  There is no record date establishing the identity of the
         Participants entitled to vote for the Sale Program.  Holders of
         participations as of            June 3,     1996 will be recognized   |
         as entitled to vote.  However, if any participation is transferred
         before the consent with respect to that Participation is given, the
         transferee will be entitled to vote.  If consent to the Sale Program
            or the liquidation of Associates     has been given prior to the   |
         transfer of a Participation, however, the transferee will be bound by
         the vote of the transferor.  In addition, the Agents and their
         designees will be entitled to vote the participation of any
         non-consenting Participant whose interest is purchased by them under
         the Participation Purchase Arrangement (as defined in the following
         paragraph).




                                          -25-<PAGE>






                   The consent of all Participants is required to authorize
         the Sale Program    and to authorize liquidation    .  However, under |
         the terms of the Participating Agreement between each Agent and his
         Participants, if Participants owning 90% of the outstanding
         participations in such Agent's group consent to the Sale Program
            and to liquidation    , the Agent for that group or his designee   |
         has the right to purchase the interest of any Participant in that
         group who failed to consent (or, if the Participant is not an
         individual, has not furnished evidence of authority for giving such
         consent) within 10 days after the mailing by the Agent of a written
         request therefor, by certified or registered mail ("Participation
         Purchase Arrangement").  The purchase price is the greater of (i) the
         book value of such participation at the time of purchase, i.e., the
         original capital contribution of such Participant or such
         Participant's predecessor, less any repayment thereon to the date of
         purchase and (ii) $100.  As of December 31, 1995, the book value of
         each original $10,000 participation (subsequently reduced by mortgage
         proceeds to $5,000) was a negative            $410 (computed by       |
         dividing Associates' negative equity of $430,670 by the remaining     |
         cash investment of $5,250,000, and then multiplying the resulting     |
         amount by the remaining participation amount of $5,000).              |
         Accordingly, the purchase price would be $100 for each original
         $10,000 Participation.

                   If 90% or more of the Participants in an Agent's group
         consent to the Sale Program    and liquidation    , each Agent    (or |
         his designee)     presently intends to purchase the interest of any   |
         non-consenting Participant for $100.     Funds for the purchase of    |
         the interests of non-consenting Participants will not be provided by  |
         Associates.      Any Participant whose participation is purchased by  |
         an Agent    (    or his designee   )     will not receive any         |
         Additional Rent paid in respect of the year of purchase.  Due to the
         operating loss at the Property, there is no reasonable expectation
         that there will be Additional Rent in the near future.

                   Notwithstanding the provisions in Associates' Participating
         Agreements relating to the Participation Purchase Arrangement, no
         purchase of a participation will be effected without (i) prior
         written notice to a non-consenting Participant that Participants
         owning at least 90% of the outstanding participations in the relevant
         group have consented to the Sale Program and    liquidation and       |
         (ii) affording such non-consenting Participant an opportunity to
         consent to the Sale Program    and liquation    .                     |

                   Forms of Consent that are signed and returned without a
         choice indicated    as to any matter for which Consent is sought      |
         will be deemed to constitute a consent to the Sale Program    or to   |
         the liquidation of Associates, as the case may be,     and will be    |
         binding on each Participant as if such Participant had actually
         indicated such choice on such form.  If the Consent is returned
         undated, it will be deemed dated as of the date received by the
         Agents.  



                                          -26-<PAGE>






                   Participations are not traded on an established securities
         market, nor are they readily tradeable on a secondary market or the
         substantial equivalent thereof.  Based on Associates' transfer
         records, participations are sold by holders from time to time in
         privately negotiated transactions, and, in many instances, Associates
         is unaware of the prices at which such transactions occur (other than
         certain intra-family transfers involving participations owned by
         members of WM&B or their families).  However, Associates has been
         advised that the range of sales prices during the past two calendar
         years for an original $10,000 participation as reduced to $5,000 was
         $2,500 to $5,000.

                      There is no document not included herewith which is      |
         incorporated by reference.                                            |

                   Any document    filed by Associates with the Securities and |
         Exchange Commission, pursuant to Section 13(a), 13(c), 14 or 15(d) of |
         the Securities and Exchange Act of 1933, before the date on which the |
         consents are used to effect the proposed actions, if deemed to be     |
         incorporated        by reference    into this consent                 |
         solicitation,     shall be sent by first-class mail, at no charge to  |
         the Participant, upon the request of such person within one business
         day of receiving such request.  Any such request shall be made by
         writing to Stanley Katzman, Esq., Wien, Malkin & Bettex, 60 East 42nd
         Street, New York, NY 10165-0015 or by calling him at 212-687-8700.  
                

                   If you have any question or desire any additional
         information concerning the proposed Sale Program, please communicate
         in writing with any partner in Wien, Malkin & Bettex, 60 East 42nd
         Street, New York, NY 10165-0015 or by telephone at 212-687-8700.

                   PLEASE SIGN, DATE AND IMMEDIATELY RETURN THE COLORED COPY
         OF THE CONSENT IN THE ENCLOSED ENVELOPE.  ONCE GIVEN, THE CONSENT
                 MAY NOT BE REVOKED.




















                                          -27-<PAGE>










                         April 15, 1996


Garment Capitol Associates
New York, N.Y.



We have issued our reports dated April 10, 1996 accompanying the
financial statements and schedule of Garment Capitol Associates
appearing in the Annual Report of the Company on Form 10-K to the
Securities and Exchange Commission for the year ended December
31, 1995.  We consent to the use of the aforementioned reports in
the proxy statement of Garment Capitol Associates, which is being
filed pursuant to the rules under Regulation 14A of the
Securities Exchange Act of 1934 and included in Commission File
Number: 0-768.  Our consent relates only to the financial
statements and financial statement schedule, and we do not opine
on the adequacy or completeness of the textual disclosures
contained in the proxy material.


                       Jacobs Evall & Blumenfeld LLP 
                         Certified Public Accountants 
                         
<PAGE>



                  INDEPENDENT ACCOUNTANTS' REPORT


To the participants in Garment Capitol Associates
(a Partnership)
New York, N. Y.


We have audited the accompanying balance sheets of Garment Capitol Associates 
(the "Company") as of December 31, 1995 and 1994, and the related statements of 
income, partners' capital deficit and cash flows for each of the three years in 
the period ended December 31, 1995, and the supporting financial statement 
schedule as contained in Item 14(a)(2) of this Form 10-K.  These financial 
statements and schedule are the responsibility of the Company's management.  
Our responsibility is to express an opinion on these financial statements and 
financial statement 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 Garment Capitol Associates as 
of December 31, 1995 and 1994, and the results of its operations and its cash 
flows for each of the three years in the period ended December 31, 1995 in 
conformity with generally accepted accounting principles, and the related 
financial statement schedule, when considered in relation to the basic 
financial statements, presents fairly, in all material respects, the 
information set forth therein.

The accompanying financial statements have been prepared assuming that the 
Company will continue as a going concern.  The Company owns commercial property 
situated in New York City.  As discussed more fully in Note 11 to these 
financial statements, the original lessee of this property had sustained 
substantial operating losses during 1995 and 1994, and on December 29, 1995 
assigned the operating lease to a new lessee, thereby effectively terminating 
the liability under the operating lease of the original lessee and its 
remaining partners.  The new lessee has failed to pay the property's real 
estate taxes that fell due on January 1, 1996, which constitutes a default of 


                           <PAGE>
                                        
                         - 2 -


the operating lease as of that date, as well as a breach of the Company's 
obligations under the fee mortgage.  These events raise substantial doubt
about the Company's ability to continue as a going concern. 

Management's actions subsequent to these events, and its plans in regard to 
these matters, including the proposed solicitation of consents from the 
participants in the Company to sell the property, are also described in Note 
11.  The financial statements do not include any adjustments that might result 
from the outcome of these uncertainties.




                          Jacobs Evall & Blumenfeld LLP
                          Certified Public Accountants


New York, N. Y.
April 10, 1996
                         
                         
                         
                         
                           
<PAGE>
                                                                              
                                             EXHIBIT A
                      GARMENT CAPITOL ASSOCIATES

                         BALANCE SHEETS

                           A S S E T S
<TABLE>
<CAPTION>
 
                                                                  December 31,                 
                                                         1995                   1994         
<S>                                             <C>         <C>        <C>        <C>   
Current Assets:
  Cash and cash equivalents (Note 10):
    Morgan Guaranty Trust Company of New York               $   37,547            $   37,467
    Distribution account held by
     Wien, Malkin & Bettex...................                   49,826                51,009

    Fidelity U.S. Treasury Income
     Portfolio...............................                      826               232,847

       TOTAL CURRENT ASSETS...............                      88,199               321,323

Real Estate (Notes 2b, 3 and 11):
  Land.......................................                2,500,000             2,500,000
  Building...................................   $8,000,000             $8,000,000 

     Less: Accumulated depreciation..........    8,000,000        -     8,000,000      -


Other Assets:
  Mortgage refinancing costs, less
   accumulated amortization of $53,025
   in 1995 and $24,838 in 1994 (Note 2c).....                   54,025                44,644


       TOTAL ASSETS.......................                  $2,642,224            $2,865,967

</TABLE>

                  LIABILITIES AND PARTNERS' CAPITAL DEFICIT
<TABLE>
<S>                                             <C>         <C>        <C>        <C>

Current Liabilities:
  Principal payments of first
   mortgage payable within one
   year (Notes 3 and 11).....................               $  133,052            $3,312,692

  Accrued interest payable...................                   26,906                65,371


       TOTAL CURRENT LIABILITIES..........                     159,958             3,378,063


Long-term Liabilities:
  Bonds, mortgages and similar debt:                            
    First mortgage payable (Notes 3 and 11)..   $3,045,988                    - 
          
    Less:  Current installments shown above..      133,052   2,912,936        -         -    

       TOTAL LIABILITIES..................                   3,072,894             3,378,063

Partners' capital deficit (Exhibit C)........                 (430,670)            (512,096)

       TOTAL LIABILITIES AND PARTNERS'
        CAPITAL DEFICIT...................                  $2,642,224            $2,865,967

</TABLE>


               See accompanying notes to financial statements.
                         
                             
<PAGE>
                                                                              
                                             EXHIBIT B

                      GARMENT CAPITOL ASSOCIATES

                         STATEMENTS OF INCOME

<TABLE>
<CAPTION>                                                          
                                     Year ended December 31,          
                                                   1995               1994           1993   
<S>                                           <C>                <C>            <C>
Revenues:

  Rent income, from a related
   party (Notes 4 and 11)...................  $1,090,000         $1,090,000    $2,100,196 

  Dividend income...........................       3,027              7,994         1,683 

                                               1,093,027          1,097,994     2,101,879 

Expenses:

  Interest on mortgage (Note 3).............     328,802            348,479       324,445 

  Supervisory services, to a
   related party (Note 5)...................      42,500             42,500       135,601 

  Amortization of mortgage
   refinancing costs (Note 2c)..............      28,187             15,307         7,748 

                                                 399,489            406,286       467,794 

       NET INCOME, CARRIED TO PARTNERS'
        CAPITAL DEFICIT (NOTE 8).........     $  693,538         $  691,708    $1,634,085 



Earnings per $5,000 participation
 unit, based on 1,050 participation
 units outstanding during each year.........  $      661         $      659     $    1,556 

</TABLE>














                 See accompanying notes to financial statements.
                         
                         
<PAGE>
                                           EXHIBIT C-1
                      GARMENT CAPITOL ASSOCIATES

                   STATEMENT OF PARTNERS' CAPITAL DEFICIT
                     YEAR ENDED DECEMBER 31, 1995     

<TABLE>
<CAPTION>

                              Partners'                                    Partners'
                              capital deficit   Share of                   capital deficit
                              January 1, 1995  net income  Distributions  December 31, 1995
<S>                              <C>          <C>            <C>             <C>

Donald A. Bettex Group........    $(170,699)     $231,179     $  204,037     $(143,557)


Peter L. Malkin Group.........     (170,699)      231,179        204,037      (143,557)


Martin D. Newman Group
 (formerly Alvin
  Silverman Group)............     (170,698)      231,180        204,038      (143,556)


                                  $(512,096)     $693,538     $  612,112      $(430,670)
</TABLE>



























                 See accompanying notes to financial statements.
                         
                           
<PAGE>
                                           EXHIBIT C-2
                      GARMENT CAPITOL ASSOCIATES

                   STATEMENT OF PARTNERS' CAPITAL DEFICIT
                     YEAR ENDED DECEMBER 31, 1994     
<TABLE>
<CAPTION>


                              Partners'                                    Partners'
                              capital deficit   Share of                   capital deficit
                              January 1, 1994  net income  Distributions  December 31, 1994
<S>                              <C>          <C>            <C>             <C>



Donald A. Bettex Group......     $(197,231)    $  230,570    $  204,038     $(170,699)


Peter L. Malkin Group.......      (197,231)       230,569       204,037      (170,699)


Alvin Silverman Group.......      (197,230)       230,569       204,037      (170,698)


                                 $(591,692)    $  691,708    $  612,112      $(512,096) 


</TABLE>


























                 See accompanying notes to financial statements.
                         
                           
<PAGE>
                                                    
                                           EXHIBIT C-3
                      GARMENT CAPITOL ASSOCIATES

                   STATEMENT OF PARTNERS' CAPITAL DEFICIT
                     YEAR ENDED DECEMBER 31, 1993     
<TABLE>
<CAPTION>


                               Partners'                                    Partners'
                               capital deficit   Share of                   capital deficit
                               January 1, 1993  net income  Distributions  December 31, 1993
<S>                              <C>          <C>            <C>             <C>

Donald A. Bettex Group........    $(272,190)    $  544,695    $  469,736     $(197,231)


Peter L. Malkin Group.........     (272,190)       544,695       469,736      (197,231)


Alvin Silverman Group.........     (272,190)       544,695       469,735      (197,230)


                                  $(816,570)    $1,634,085    $1,409,207      $(591,692)  


</TABLE>




























                 See accompanying notes to financial statements.
                         
                           
<PAGE>
                                                    
                                             EXHIBIT D

                        GARMENT CAPITOL ASSOCIATES

                         STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                               Year ended December 31,       
                                                              1995        1994        1993
<S>                                                      <C>          <C>        <C>
Cash flows from operating activities:
  Net income......................................       $ 693,538    $ 691,708 $1,634,085
  Adjustments to reconcile net income to
   cash provided by operating activities:
     Amortization of mortgage refinancing
      costs (Note 2c).............................          28,187       15,307      7,748
     Changes in operating liabilities:
       Accrued interest payable...................         (38,465)      32,091      5,163
       Rent received in advance...................            -            -       (33,763)
       Mortgage refinancing costs paid............         (37,568)     (25,493)   (10,226)

          Net cash provided by
           operating activities................            645,692      713,613  1,603,007
 

Cash flows from financing activities:
  Cash distributions..............................        (612,112)    (612,112)(1,409,207)
  Principal payments on first mortgage payable....        (266,704)     (32,118)   (29,218)

          Net cash used in financing
           activities..........................           (878,816)    (644,230)(1,438,425)

          Net increase (decrease) in cash
           and cash equivalents................           (233,124)      69,383    164,582

Cash and cash equivalents, beginning of year......         321,323      251,940     87,358

          CASH AND CASH EQUIVALENTS,
           END OF YEAR.........................          $  88,199    $ 321,323   $251,940



Supplemental disclosures of cash flow information:

                                                         1995         1994        1993   

  Cash paid for:
    Interest......................................       $ 367,267    $ 316,388  $ 319,282

</TABLE>






               See accompanying notes to financial statements.
                         
                           
<PAGE>
                      GARMENT CAPITOL ASSOCIATES

                     NOTES TO FINANCIAL STATEMENTS


1.   Business Activity

     Garment Capitol Associates ("Associates") is a general partnership which
     owns commercial property situated at 498 Seventh Avenue, New York, New
     York.  Through December 28, 1995 the property was net leased to 498
     Seventh Avenue Associates (the "Original Lessee").  Effective December 29,
     1995 the operating lease was assigned to 4987 Corporation (the "New
     Lessee").  See Notes 4 and 11.


2.   Summary of Significant Accounting Policies

     a.   Cash and Cash Equivalents:

       Cash and cash equivalents include investments in money market funds
       and all highly liquid debt instruments purchased with a maturity of
       three months or less.

     b.   Real Estate and Depreciation of Building:

       Real estate, consisting of land and building (the "Property"), is
       stated at cost.  The building is fully depreciated.  Depreciation  of
       the building had been provided on the straight-line method based on a
       thirty-year life (3-1/3% per annum).

     c.   Mortgage Refinancing Costs and Amortization:

       Mortgage refinancing costs totaling $107,050 have been incurred in
       connection with the December 1, 1992 refinancing of the first
       mortgage payable (see Note 3), and are being charged to income
       ratably over the five year term of the first mortgage.  Such costs
       include payments of $49,564 to the firm of Wien, Malkin & Bettex, a
       related party (see Note 5).

     d.   Use of Estimates:

       In preparing financial statements in conformity with generally
       accepted accounting principles, management often makes 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, as well as the reported amounts
       of revenues and expenses during the reporting period.  Actual results
       could differ from those estimates.


3.   First Mortgage Payable

     On November 30, 1987, a first mortgage was placed on the Property with
     Apple Bank for Savings in the amount of $3,485,000.  Annual mortgage
     charges were $348,500, payable in equal monthly installments, applied
     first to interest at the rate of 9-1/2% per annum and the balance to
     principal.  The mortgage was scheduled to mature on December 1, 1992 with
     a balance of $3,376,341 but was extended until June 16, 1993, when the
     bank issued a commitment to extend and modify the mortgage for a five year
     
                           
<PAGE>
                      GARMENT CAPITOL ASSOCIATES

                     NOTES TO FINANCIAL STATEMENTS
                           (continued)


3.   First Mortgage Payable (continued)

     period from December 1, 1992 through December 1, 1997.  The closing, which
     had been delayed, occurred on March 23, 1995.  The terms of the extended
     mortgage provide for constant monthly payments totalling $435,388 per
     annum, including interest at the rate of 10% per annum from December 1,
     1992 through October 31, 1993; constant monthly payments totalling
     $447,316 per annum, including interest at the rate of 10 1/2% per annum
     from November 1, 1993 through November 30, 1994; and constant payments
     totalling $449,586 per annum, including interest at the rate of 10.6% per
     annum from December 1, 1994 through maturity.  The constant payments are
     based on a fifteen year amortization schedule.  Payments of principal and
     interest made subsequent to the original maturity date (December 1, 1992)
     were reapplied according to these new repayment terms and, at the closing,
     a retroactive payment of $218,081 was made to bring the payments current
     with the new mortgage schedule.  The balance of the mortgage at maturity
     will be $2,778,001.

     Principal payments required to be made on long-term debt are as follows:

       Year ending December 31,
       1996................................................ $  133,052
       Through December 1, 1997............................  2,912,936

                                          $3,045,988

     The Property is pledged as collateral for the first mortgage.  See Note
     11.


4.   Related Party Transactions - Rent Income

     Rent income for the years ended December 31, 1995, 1994 and 1993
     represents twelve  equal monthly installments of an annual net rent of
     $1,090,000 (the "Basic Rent") under a net operating lease dated May 1,
     1957 (the "Operating Lease") with the Original Lessee, plus, where
     applicable, payments of additional rent as provided under certain
     conditions with respect to the lessee's defined net income from operations
     for lease years ending April 30th.

     For the years ended December 31, 1995 and 1994, no additional rent was
     earned from the Original Lessee for its lease years ended April 30, 1995
     and 1994.  For the year ended December 31, 1993 additional rent of
     $1,010,196 was earned from the Original Lessee for its lease year ended
     April 30, 1993.

     No additional rent is accrued by Associates for the period between the end
     of the lessee's lease year and the end of Associates' fiscal year.
                         
                         
<PAGE>
                      GARMENT CAPITOL ASSOCIATES

                     NOTES TO FINANCIAL STATEMENTS
                           (continued)


4.   Related Party Transactions - Rent Income (continued)

     The current term of the Operating Lease expires on April 30, 2007.  The
     Operating Lease includes a renewal option to extend the term to April 30,
     2032.  Pursuant to the Operating Lease, the lessee has the right to
     surrender its leasehold interest at any time, upon 60 days' prior written
     notice, without further liability after the date of surrender.  The lessee
     also has the right to assign the Operating Lease, without Associates'
     consent, so long as the assignee assumes, in writing, all of the
     obligations of the Operating Lease.  The Original Lessee exercised such
     assignment right on December 29, 1995, and the New Lessee assumed all
     lessee obligations under the Operating Lease as of that date; such
     assignment effectively terminated the liability of the Original Lessee and
     its remaining partners under the Operating Lease.  The shares in the New
     Lessee are owned by the partners in the Original Lessee.  See Note 11.

     A partner in Associates is also a partner in the Original Lessee.


5.   Related Party Transactions - Supervisory Services

     Supervisory services (including disbursements and cost of regular
     accounting services) for the years ended December 31, 1995, 1994 and 1993,
     totaling $42,500, $42,500 and $135,601, respectively, were paid to the
     firm of Wien, Malkin & Bettex.  Some partners in that firm are also
     partners in Associates.  Fees for supervisory services are paid pursuant
     to an agreement, which amount is based on a rate of return of investment
     achieved by the participants in Associates each year.


6.   Number of Participants

     There were approximately 900 participants in the participating groups at
     December 31, 1995, 1994 and 1993.


7.   Determination of Distributions to Participants

     Distributions to participants represent mainly the excess of rent income
     received over the mortgage requirements, as anticipated, and expenses
     paid.


8.   Distributions and Amount of Income per $5,000 Participation Unit

     Distributions per $5,000 participation unit during the years 1995, 1994
     and 1993, based on 1,050 participation units outstanding during each year,
     totaled $583, $583 and $1,342, respectively.  All such distributions
     consisted of income only.
                         
                         
                         
<PAGE>
                    GARMENT CAPITOL ASSOCIATES

                     NOTES TO FINANCIAL STATEMENTS
                           (continued)


8.   Distributions and Amount of Income per $5,000 Participation Unit
     (continued) 

     Net income is computed without regard to income tax expense since
     Associates does not pay a tax on its income; instead, any such taxes are
     paid by the participants in their individual capacities.

     Generally, financial and income tax reporting have been the same. 
     However, for income tax purposes in 1992, the rent received in advance
     from the lessee in 1992 in excess of the overage rent earned (Note 4),
     amounting to $33,763, was treated as taxable income in 1992 and reduced
     taxable income in 1993.


9.   Economic Dependency on Operations of Building

     Associates' building is located in the heart of New York City's "Garment
     District", and its tenants are almost exclusively in the garment business. 
     The property, as well as other buildings in the district, has suffered
     significant vacancies in recent years.  As a result, the Original Lessee
     has experienced continuous decreases in
     its revenue stream, causing its net income from operations, as defined in
     the Operating Lease, in 1994 and 1995 to fall below the amount necessary
     to require payment of any additional rent for such years.  For the lease
     year ended April 30, 1995 the Original Lessee reported a net loss
     (unaudited) of $2,222,031.  See Note 11.  


10.  Concentration of Credit Risk

     Associates maintains cash balances in a bank, money market fund (Fidelity
     U.S. Treasury Income Portfolio), and a distribution account held by Wien,
     Malkin & Bettex.  The bank balance is insured by the Federal Deposit
     Insurance Corporation up to $100,000, and at December 31, 1995 was
     completely insured.  The cash in the money market fund and the
     distribution account held by Wien, Malkin & Bettex is not insured.  The
     funds held in the distribution account were paid to the participants on
     January 1, 1996.


11.  Subsequent Events Regarding Default by New Lessee of the Operating Lease,
     Breach of Associates' Obligations Under the Fee Mortgage, and Proposed
     Solicitation of Consents from the Participants to a Sale of the Property

     The New Lessee has paid Basic Rent under the Operating Lease due January
     1, 1996, February 1, 1996, March 1, 1996 and April 1, 1996.  Associates in
     turn has continued to pay (1) the monthly mortgage payments to the Apple
     Bank for Savings (the "Fee Mortgagee") on Associates' fee mortgage on the
     Property (the "Fee Mortgage") through April 1, 1996; (2) its monthly fee
     for supervisory services through April, 1996; and (3) its monthly
     distributions to the participants in Associates.   Associates holds the
     April 1, 1996 rent to cover the May 1996 mortgage payment and a May 1996
     distribution to participants.  The New Lessee failed to pay the New York
     City real estate and Business Improvement District ("BID") assessments in
     the amounts of $936,180 and $29,695, respectively, which were due on 
                         
                         
<PAGE>
                      GARMENT CAPITOL ASSOCIATES

                     NOTES TO FINANCIAL STATEMENTS
                           (continued)


11.  Subsequent Events Regarding Default by New Lessee of the Operating Lease,
     Breach of Associates' Obligations Under the Fee Mortgage, and Proposed
     Solicitation of Consents from the Participants to a Sale of the Property
     (continued)

     January 1, 1996 (collectively, the "1/1/96 Real Estate Taxes").  As a
     result, the New Lessee is in default of the Operating Lease as of that
     date.

     The New Lessee has requested that Associates forbear from exercising its
     rights and remedies under the Operating Lease, including termination of
     the Operating Lease, by reason of the failure to pay the 1/1/96 Real
     Estate Taxes, while management of Associates solicits the consent of its
     participants to a sale of the Property (the "Solicitation").  If
     Associates does forbear, the New Lessee has agreed to cooperate fully with
     Associates in connection with the sale of the Property and to continue to
     perform its other obligations under the Operating Lease, including payment
     of the Basic Rent, to enable Associates to continue its monthly
     distributions to the participants, pay its supervisory fee and pay its
     monthly mortgage obligation.

     The failure to pay the 1/1/96 Real Estate Taxes also constituted a breach
     of Associates obligations under the Fee Mortgage.  The shareholders of the
     New Lessee (or designees on their behalf) have borrowed from the Fee
     Mortgagee a sum equal to the 1/1/96 Real Estate Taxes and interest thereon
     to the date of the borrowing.  This sum was used to fund a protective
     advance by the Fee Mortgagee to pay the 1/1/96 Real Estate Taxes and
     interest thereon through the purchase of a subordinate participating
     interest in the Fee Mortgage in such amount.  As a result, the Fee
     Mortgagee has agreed to forbear from exercising rights and remedies under
     the Fee Mortgage based on Associates' failure to pay (or cause to be paid
     by the New Lessee) the 1/1/96 Real Estate Taxes.  Interest on the
     protective advance will be paid by the New Lessee so long as the Operating
     Lease continues in effect.

     As to future real estate taxes and BID assessments on the Property
     (together with the 1/1/96 Real Estate Taxes, the "Real Estate Taxes"), the
     Fee Mortgagee has agreed to make additional loans to such individual
     shareholders (or their designees) to fund further protective advances to
     cover the Real Estate Taxes due July 1, 1996 (covering the period to
     December 31, 1996) and January 1, 1997 (covering the period to June 30,
     1997).  Those individual borrowers intend to borrow the funds from the Fee
     Mortgagee and fund the protective advances as required to pay the July 1,
     1996 and January 1, 1997 Real Estate Taxes if the participants in
     Associates authorize a sale of the Property and so long as the Operating
     Lease continues in effect.

     Management advises that the Solicitation, which is scheduled to be
     completed no later than August 30, 1996, will express its belief that the
     Property cannot be operated on a profitable basis without significant
     capital improvements; it will also opine that the program to sell the
     Property will permit Associates to liquidate its investment in an orderly
     fashion and avoid the necessity of raising additional capital from the
     participants and others to support and renovate the Property while
     avoiding litigation costs and the risk of loss of the Property through a
     Fee Mortgage foreclosure.
                         
<PAGE>
     
                  GARMENT CAPITOL ASSOCIATES

                    OMITTED SCHEDULES




     The following schedules have been omitted as not applicable in the present
instance:




     SCHEDULE I  -  Condensed financial information of registrant.

     SCHEDULE II -  Valuation and qualifying accounts.

     SCHEDULE IV -  Mortgage loans on real estate.
















                         
<PAGE>
                                          SCHEDULE III
                       GARMENT CAPITOL ASSOCIATES

                   Real Estate and Accumulated Depreciation
                         December 31, 1995           
<TABLE>
<S>     <C>                                                            <C>
Column

  A     Description           Office building and land located at
                      498 Seventh Avenue, New York, N. Y.

  B     Encumbrances  - Apple Bank for Savings
       Balance at December 31, 1995.................................    $3,045,988

  C     Initial cost to company
       Land.........................................................    $2,500,000
 
       Building.....................................................    $8,000,000

  D     Cost capitalized subsequent to acquisition.....................      None    
  
  E     Gross amount at which carried at
      close of period
        Land........................................................    $2,500,000
        Building....................................................     8,000,000

        Total.......................................................   $10,500,000(a)
  
  F     Accumulated depreciation....................................... $8,000,000(b)

  G     Date of construction                                      1921

  H     Date acquired                                      May 1, 1957

  I     Life on which depreciation in latest
      income statements is computed                  Not applicable

</TABLE>

    (a)  There have been no changes in the carrying values of real estate for 
      the years ended December 31, 1995, December 31, 1994 and December 31,
      1993.  The costs for federal income tax purposes are the same as for 
      financial statement purposes.

    (b)  Accumulated depreciation
        Balance at January 1, 1993                           $8,000,000
          Depreciation:
            F/Y/E 12/31/93                                    None  
               12/31/94                                       None  
               12/31/95                                       None   

        Balance at December 31, 1995                         $8,000,000
                         
                         
<PAGE>



Item 6.

                       GARMENT CAPITOL ASSOCIATES

                         SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                    Year ended December 31,                  

                                     1995        1994        1993        1992        1991 

<S>                                  <C>         <C>         <C>         <C>         <C>

Basic rent income................    $1,090,000  $1,090,000  $1,090,000  $1,090,000  $1,090,000
Additional rent income...........          -           -      1,010,196   1,986,498   3,026,069
Dividend income..................         3,027       7,994       1,683        -           -  


   Total revenue.................    $1,093,027  $1,097,994  $2,101,879  $3,076,498  $4,116,069


Net income.......................    $  693,538  $  691,708  $1,634,085  $2,480,001  $3,414,459


Earnings per $5,000 participation
 unit, based on 1,050 participa-
 tion units outstanding during the
 year............................    $      661  $      659  $    1,556  $   2,362   $  3,252 


Total assets.....................    $2,642,224  $2,865,967  $2,786,398  $2,619,338  $2,608,657


Long-term obligations * .........    $2,912,936  $     -     $     -     $     -     $     -   




Distributions per $5,000 par-
 ticipation unit, based on 1,050
 participation units outstanding
 during the year:
   Income........................    $      583  $      583  $    1,342  $   2,360   $  3,251
   Return of capital.............          -           -           -           -           -  


   Total distributions...........    $      583  $      583  $    1,342  $   2,360   $  3,251 

</TABLE>
 
      * As described in Note 3 to the Financial Statements, the mortgage 
     modification retroactive to Decemnber 1, 1992 was closed on 
     March 23, 1995.  As of December 31, 1991 and at December 31 for 
     the succeeding three years, the mortgage debt ws deemed as current 
     while the negotiations continued.  
 <PAGE>
                PART I.  FINANCIAL INFORMATION                      

    Item 1.  Financial Statements 

                   Garment Capitol Associates
                 Condensed Statement of Income
                     (Unaudited)            


                                        For the Three Months Ended 
                                               March 31,  
                                              1996           1995       
Income:

Basic rent, from a related 
  party (Note B)                        $  272,500     $  272,500              
Dividend Income                                 11          2,846 
                                         ---------      ---------              

    Total income                           272,511        275,346              
                                         ---------      ---------              
Expenses:

Interest on mortgage                        80,156         83,385              
Supervisory services, to a 
  related party (Note C)                    10,625         10,625              
Amortization of mortgage 
  refinancing costs                          7,042          7,042              
                                         ---------       --------              

    Total expenses                          97,823        101,052              
                                         ---------     ----------              

Net income                               $ 174,688    $   174,294 
                                         =========     ==========              
Earnings per $5,000 participation
  unit, based on 1,050 participation
  units outstanding during the year      $  166.37     $   165.99              
                                         =========     ==========              

Distributions per $5,000 
  participation:

Distributions per $5,000 
  participation consisted of 
  the following:

  Income                                $   166.37     $   165.99
  Increase in capital                       (24.01)        (20.25)
                                         ---------     ----------

    Total distributions                 $   142.36      $  145.74
                                         =========     ==========

    At March 31, 1996 and 1995, there were $5,250,000 of participations
outstanding.<PAGE>
<PAGE>
                                                
                     Garment Capitol Associates
                    Condensed Balance Sheet
                         (Unaudited)          

                                             March 31, 1996   December 31, 1995
Assets
Current assets:
  Cash                                         $    88,210         $    88,199 
  Due from lessee                                1,011,053                 -0-
                                               -----------         ----------- 
  Total current assets                           1,099,263              88,199 
                                               -----------         ----------- 
Real estate
  Land                                           2,500,000           2,500,000 
  Building                                       8,000,000           8,000,000 
      Less, allowance for depreciation        (  8,000,000)       (  8,000,000)
                                               -----------         ----------- 
                                                 2,500,000           2,500,000 
                                               -----------         ----------- 
Intangible assets                              
Mortgage refinancing costs                         107,050             107,050
      Less, allowance for amortization              60,067              53,025 
                                               -----------         ----------- 
                                                    46,983              54,025 
                                               -----------         ----------- 
Total assets                                   $ 3,646,246         $ 2,642,224 
                                               ===========         =========== 
Liabilities and Capital
Current liabilities
  Accrued interest on mortgage                 $    26,624         $    26,906 
  Real estate taxes and interest payable         1,011,053                 -0-
  Principal payments of first mortgage 
    payable within one year                      3,014,029             133,052 
                                               -----------         ----------- 
      Total current liabilities                  4,051,706             159,958 
                                               -----------         ----------- 
  Long-term debt                                       -0-           2,912,936 
                                               -----------         ----------- 
  Capital
  Capital deficit, January 1,                 (    430,670)       (    512,096)
    Add, Net income:
    January 1, 1996 through March 31, 1996         174,688               
    January 1, 1995 through December 31, 1995                          693,538 
                                               -----------         ----------- 
                                              (    255,982)            181,442 
Less, Distributions:
  Monthly distributions,
    January 1, 1996 through March 31, 1996         149,478               
    January 1, 1995 through December 31, 1995                          612,112 
                                               -----------         ----------- 
  Total distributions                              149,478             612,112 
                                               -----------         ----------- 
Capital (deficit)
    March 31, 1996                            (    405,460)               
    December 31, 1995                                             (    430,670)
                                               -----------         ----------- 
  Total liabilities and capital:
     March 31, 1996                            $ 3,646,246                
     December 31, 1995                                              $ 2,642,224 
                                                ===========         =========== 
<PAGE>
<PAGE>
                                              
               Garment Capitol Associates
               Condensed Statement of Cash Flows
                      (Unaudited)            



                                             January 1, 1996     January 1, 1995
                                                  through             through   
                                              March 31, 1996      March 31, 1995


 Cash flows from operating activities:
   Net income                                   $   174,688        $   174,294 
   Adjustments to reconcile net income 
     to cash provided by operating 
     activities:
   Amortization of mortgage refinancing 
     costs                                            7,042              7,042 
   Change in accrued interest payable          (        282)      (     65,371)
   Change in real estate taxes payable            1,011,053                -0-
   Change in due from lessee                   (  1,011,053)               -0-
   Change in accrued expense                            -0-             22,957 
                                                -----------        ----------- 

   Net cash provided by operating
     activities                                     181,448            138,922 
                                                -----------        ----------- 

 Cash flows from financing activities:
   Cash distributions                          (    149,478)      (    153,028)
   Principal payments on first mortgage        (     31,959)      (    185,491)
   Mortgage refinancing costs                           -0-       (     37,516)
                                                -----------        ----------- 

   Net cash used in financing activities       (    181,437)      (    376,035)
                                                -----------        ----------- 

   Net increase (decrease) in cash                       11       (    237,113)

   Cash, beginning of period                         88,199            321,323 
                                                -----------        ----------- 
   Cash, end of period                          $    88,210        $    84,210 
                                                ===========        =========== 


                                             January 1, 1996    January 1, 1995
                                                  through            through   
                                              March 31, 1996     March 31, 1995


       Cash paid for:
       Interest                                  $   80,438        $   148,756 
                                                ===========        =========== 
<PAGE>
         
<PAGE>
      Garment Capitol Associates                                 

      March 31, 1996


      Notes to Condensed Financial Statements (Unaudited)

      Note A - Basis of Presentation

             The accompanying unaudited condensed financial
      statements have been prepared in accordance with the instructions
      to Form 10-Q and therefore do not include all information and
      footnotes necessary for a fair presentation of financial position,
      results of operations and statement of cash flows in conformity
      with generally accepted accounting principles.  The accompanying
      unaudited condensed financial statements include all adjustments
      (consisting only of normal recurring accruals) which are, in the
      opinion of the partners in Registrant, necessary for a fair
      statement of the results for such interim periods.  The partners
      in Registrant believe that the accompanying unaudited condensed
      financial statements and the notes thereto fairly disclose the
      financial condition and results of Registrant's operations for the
      periods indicated and are adequate to make the information pre-
      sented therein not misleading.


      Note B - Interim Period Reporting

             The results for the interim period are not necessarily
      indicative of the results to be expected for a full year. 

             Registrant was organized on January 10, 1957.  On May 1,
      1957, Registrant acquired fee title to the Garment Capitol
      Building (the "Building") and the land thereunder, located at 498
      Seventh Avenue, New York, New York (the "Property").  Registrant's
      partners are Stanley Katzman, John L. Loehr and Peter L. Malkin
      (collectively the "Partners"), each of whom also acts as an agent
      for holders of participations in their respective partnership
      interests in Registrant (the "Participants").

             Registrant does not operate the Property.  Registrant
      leased the Property to 498 Seventh Avenue Associates (the
      "Original Lessee") under a net operating lease (the "Lease") which
      commenced as of May 1, 1957 and currently expires on April 30,
      2007.  Lessee has one 25-year renewal option which has not been
      exercised and which, if exercised, will extend the Lease to April
      30, 2032.

             In 1994 and 1995 the Original Lessee made capital calls
      on its partners in the aggregate amount of $1,300,000 to defray
      certain  operating expenses and improvement costs at the Property.
      Despite these new capital infusions, however, the Original Lessee
      concluded that to return the Property to profitability would
      require a very large additional capital investment, estimated by
      the Original Lessee to be as high as $16,000,000.  Therefore, on
      December 29, 1995, in accordance with the terms of the Operating
      Lease, the Original Lessee assigned the Operating Lease to 4987
<PAGE>
         
<PAGE>
      Garment Capitol Associates                                

      March 31, 1996


      Corporation (the "New Lessee"), thereby effectively terminating
      the liability of the Original Lessee and its partners under the
      Lease.  The shares in the New Lessee are owned by the partners in
      the Original Lessee.

           The New Lessee has paid basic rent under the Lease through
      May 1, 1996.  Registrant applied or reserved these rents to cover
      (1) its monthly mortgage payments to the Apple Bank for Savings
      ("Apple Bank") on Registrants' fee mortgage on the Property (the
      "Mortgage Loan"), (2) its monthly fee for supervisory services and
      (3) its distributions to the Participants in Registrant.  The New
      Lessee did not pay the New York City real estate taxes and
      Business Improvement District ("BID") assessments in the amounts
      of $936,180.00 and $29,695.14, respectively, which were due on
      January 1, 1996.  As a result, although payment of the January 1,
      1996 real estate taxes and BID assessments has been made as
      described below, the New Lessee is in default of the Operating
      Lease as of that date.

           The New Lessee has requested that Registrant forbear from
      exercising its rights and remedies under the Lease, including
      termination of the Lease, by reason of the failure to pay the
      January 1, 1996 real estate taxes and BID assessments, while
      Registrant solicits the consent of the Participants to a sale of
      the Property.  The Partners have submitted a draft of a
      solicitation of consents to authorize a sale of the Property,
      which includes forbearance in favor of the New Lessee, to the
      Securities and Exchange Commission for their review.  The details
      of the Partners' proposal will be provided in the statement to be
      issued by the Partners in connection with the solicitation.  If
      Registrant does forbear, the New Lessee has agreed to cooperate
      fully with Registrant in connection with the sale of the Property
      and to continue to perform its other obligations under the Lease,
      including payment of basic rent, to enable Registrant to continue
      its monthly distributions to the Participants, pay its supervisory
      fee and pay its monthly mortgage obligation.  The continuation of
      the Lease will also serve to insulate Registrant from third party
      liabilities attendant on property operations.  Because the consent
      solicitation program to be made by the Partners for approval of a
      sale of the property includes the continuation of the Lease with
      the New Lessee, Registrant has not yet sent a notice of default
      under the Lease based on the failure of the New Lessee to pay the
      January 1, 1996 real estate taxes and BID assessments but the
      Agents have been advised that Registrant's right to send such a
      notice has not been affected by this delay or by the acceptance of
      rent since the default.

             Although the failure to pay the January 1, 1996 real
      estate taxes and BID assessments also constitutes a breach of
      Registrant's obligations under the Mortgage Loan, Apple Bank has
      agreed to forbear from exercising its rights and remedies during
      the period of the solicitation of consents through a sale of the
<PAGE>
         
<PAGE>
      Garment Capitol Associates                                

      March 31, 1996


      Property based on arrangements made between the shareholders of
      the New Lessee (or designees on their behalf) and Apple Bank to
      fund the January 1, 1996 real estate taxes and BID assessments and
      certain future real estate taxes and BID assessments on the
      Property (together with the January 1, 1996 real estate taxes, the
      "Real Estate Taxes") through protective advances under the
      Mortgage Loan.  The shareholders of the New Lessee (or designees
      on their behalf) have borrowed from Apple Bank the sum of
      $1,012,274.18, equal to the January 1, 1996 real estate taxes and
      BID assessments, interest thereon to the date of the borrowing,
      and certain other minor city charges and interest aggregating less
      than $1,500.  This sum was used to fund a protective advance by
      Apple Bank to pay the January 1, 1996 real estate taxes and BID
      assessments, interest thereon and such minor charges, through the
      purchase of a subordinate participating interest in the Mortgage
      Loan in such amount.  Interest on the protective advance will be
      paid by the New Lessee so long as the Lease continues in effect.

             As to future Real Estate Taxes, Apple Bank has agreed to
      make additional loans to such individual shareholders (or their
      designees) to fund further protective advances to cover the Real
      Estate Taxes due July 1, 1996 (covering the period to December 31,
      1996) and January 1, 1997 (covering the period to June 30, 1997).
      Those individual borrowers intend to borrow the funds from Apple
      Bank and fund the protective advances as required to pay the July
      1, 1996 and January 1, 1997 Real Estate Taxes if the Participants
      approve a program to sell the Property and so long as the Lease
      continues in effect.

             The Original Lessee was a partnership in which Peter L.
      Malkin was amoung the partners.  The stockholders in the New
      Lessee are the partners in the Original Lessee.  The Partners in
      Registrant are also members of the law firm of Wien, Malkin &
      Bettex, 60 East 42nd Street, New York, New York, counsel to
      Registrant and to Original Lessee (the "Counsel").  

             Under the Lease, New Lessee must pay (i) annual basic
      rent of $1,090,000 (the "Basic Rent") to Registrant and (ii)
      additional rent equal to 50% of New Lessee's net operating profit
      in excess of $200,000 for each Lease year (the "Additional Rent").  

             Additional Rent income is recognized when earned from
      the New Lessee, at the close of the lease years ending April 30.
      Such income, if any, is not determinable until the New Lessee,
      pursuant to the Lease, renders to Registrant a certified report on
      the operation of the Property.  The Lease does not provide for the
      New Lessee to render interim reports to Registrant, so no
      Additional Rent income is reflected for the period between the end
      of the lease year and the end of Registrant's fiscal year.  <PAGE>
         
<PAGE>
      Garment Capitol Associates                                 

      March 31, 1996


             The current term of the Lease expires on April 30, 2007,
      and the Lease is subject to the renewal option described above.
      Pursuant to the Lease, the Lessee has the option of surrendering
      its leasehold interest, at any time, upon 60 days' prior written
      notice without further liability after the date of surrender.  In
      addition, the New Lessee has the right to assign the Lease,
      without Registrant's consent, so long as the assignee assumes, in
      writing, all of the obligations of the Lease. 

             On March 23, 1995, Registrant entered into a
      Modification and Extension Agreement (the "Modification"), as of
      December 1, 1992, with Apple Bank the Mortgage Loan, which was
      originally made on November 30, 1987 in the principal amount of
      $3,485,000.  The Mortgage Loan is secured by a first mortgage on
      the Property.  

             Lessee reported net loss of $2,222,031 for the lease
      year ended April 30, 1995; therefore, there was no additional rent
      payable for such lease year.  Consequently, no additional payments
      for supervisory services were payable to Counsel for the lease
      year ended April 30, 1995.  


      Note C - Supervisory Services

             Registrant pays Counsel for supervisory services and
      disbursements (i) the basic payment of $42,500 per annum ("Basic
      Payment"); (ii) an additional annual basic payment of the first
      $37,500 of Additional Rent paid by Lessee in any lease year
      ("Additional Basic Payment"); and (iii) an additional payment of
      10% of all distributions to Participants in any year in excess of
      the amount representing a return at the rate of 18% per annum on
      their remaining cash investment in any year (the "Additional
      Payment").  The Additional Basic Payment will be payable in each
      year only from Additional Rent received by Registrant from New
      Lessee.  If Additional Rent in any year is inadequate to cover the
      Additional Basic Payment, such deficiency shall be payable in the
      following year in which Additional Rent is sufficient.

             No remuneration was paid during the three month period
      ended March 31, 1996 by Registrant to any of the Partners as such.
      Pursuant to the fee arrangements described herein, Registrant paid
      Counsel $42,500 during the fiscal year ended December 31, 1995.
      Registrant also paid Counsel $10,625 of the Basic Payment for
      supervisory services for the three month period ended March 31,
      1996.  

             The supervisory services provided to Registrant by
      Counsel include legal, administrative services and financial
      services.  The legal and administrative services include acting as
      general counsel to Registrant, maintaining all of its partnership
      records, performing physical inspections of the Building,<PAGE>
         
<PAGE>
      Garment Capitol Associates                                

      March 31, 1996


      reviewing insurance coverage and conducting annual partnership
      meetings.  Financial services include monthly receipt of rent from
      the New Lessee, payment of monthly and additional distributions to
      the Participants, payment of all other disbursements, confirmation
      of the payment of real estate taxes, and active review of
      financial statements submitted to Registrant by the Lessee and
      financial statements audited by and tax information prepared by
      Registrants' independent certified public accountant, and
      distribution of such materials to the Participants.  Counsel also
      prepares quarterly, annual and other periodic filings with the
      Securities and Exchange Commission and applicable state
      authorities.

             Reference is made to Note B for a description of the
      terms of the Lease between Registrant and New Lessee.  As of March
      31, 1996, Mr. and Mrs. Peter L. Malkin own shares in the New
      Lessee.  Mr. Malkin disclaims any beneficial ownership of Mrs.
      Malkin's interests in the New Lessee.  

             The respective interests of Messrs. Katzman, Loehr and
      Malkin, if any, in Registrant arise solely from the ownership of
      their respective participations in Registrant and Mr. Malkin's
      interests in the New Lessee.  The Partners receive no extra or
      special benefit not shared on a pro rata basis with all other
      Participants in Registrant or partners in the New Lessee.
      However, each of the Partners, by reason of his respective
      interest in Counsel, is entitled to receive his pro rata share of
      any legal fees or other remuneration paid to Counsel for legal
      services rendered to Registrant and the New Lessee.

             As of March 31, 1996, the Partners owned of record and
      beneficially an aggregate $50,000 of Participations, representing
      less than 1% of the currently outstanding Participations in
      Registrant.

             In addition, as of March 31, 1996, certain of the
      Partners in Registrant (or their respective spouses) held
      additional Participations in Registrant as follows:

             Peter L. Malkin owned of record as trustee, but not
             beneficially, $5,000 of Participations.  Mr. Malkin
             disclaims any beneficial ownership of such
             Participations.

             Isabel Malkin, the wife of Peter L. Malkin, owned of
             record and beneficially, $21,250 of Participations.
             Mr. Malkin disclaims any beneficial ownership of such
             Participations.  <PAGE>
         


                                              












                                     July 21, 1995





      TO PARTICIPANTS IN GARMENT CAPITOL ASSOCIATES:

           We enclose the comparative operating report of the lessee,
      498 Seventh Avenue Associates, for the lease years ended April
      30, 1995 and April 30, 1994.  Additional rent is payable to
      Garment Capitol Associates equal to 50% of net profit in excess
      of $200,000 per annum.  The lessee incurred a loss of $2,222,031
      for the lease year ended April 30, 1995; therefore, there was no
      additional rent.  

           On April 27, 1995, we advised participants that we had
      concluded the refinancing and extension of the first mortgage on
      March 31, 1995.  Our letter reported that the building was expe-
      riencing serious difficulties in a depressed garment district
      market and that occupancy in the building was approximately 55%.
      Neither occupancy in the building nor general market conditions
      have improved.  The lessee has prepaid real estate taxes through
      December 31, 1995.  However, a very substantial cash infusion is
      required to improve the competitive position of the building.
      We expect that the lessee will soon be submitting a program that
      will seek cooperation from Garment Capitol Associates.  Until
      then, we expect that regular monthly distributions will continue
      at the current rate of about 11.7% per annum on the cash invest-
      ment of $5,250,000.

           If you have any question on the above, please communicate
      with us at our New York office or, if it is more convenient, at
      our branch office in Palm Beach, Florida.

                                    Cordially yours,

                                    WIEN, MALKIN & BETTEX

                                    BY:  Stanley Katzman
      SK:mg
      Encs.
<PAGE>



















      498 Seventh Avenue Associates
      60 East 42nd Street
      New York, New York 10165

      Gentlemen:

            In accordance with our engagement, we have reviewed the
      special-purpose comparative statement of income and expense, as
      defined, of 498 Seventh Avenue Associates for the lease years
      ended April 30, 1995 and 1994.

            Our engagement included the examination of statements of
      receipts and disbursements, together with supporting records,
      submitted by Helsmley-Spear, Inc., the managing agent for the
      property, but did not include the verification by direct
      communication of the income from tenants or liabilities and
      disbursements to vendors.

            In our opinion, subject to the above, the accompanying
      special-purpose comparative statement of income and expense
      presents fairly the net operating profit (loss), as defined, of
      498 Seventh Avenue Associates for the lease years ended April 30,
      1995 and 1994.

                                         Respectfully submitted,




                                         Kaufman Goldstein

      New York, New York
      May 25, 1995
<PAGE>

                        498 Seventh Avenue Associates
                 Comparative Statement of Income and Expense
                                  (Unaudited)



 
                                        May l, 1994     May l, 1993
                                          through         through     Increase
                                     April 30, 1995   April 30, 1994 (Decrease)

 Income:
     Rent                                $6,395,782    $8,097,433   ($1,701,651)
     Electricity - net                  (    32,770)   (   22,674)  (    10,096)
     Real estate tax refund                 470,454            -        470,454
     Miscellaneous                          105,293       121,529   (    16,236)

     Total Income                         6,938,759     8,196,288   ( 1,257,529)

 Expenses:
     Rent paid                            1,090,000     1,090,000            - 
     Labor costs                          1,348,879     1,322,827        26,052
     Real estate taxes                    2,455,608     3,000,860   (   545,252)
     Repairs, supplies and improvements   2,684,061     1,578,697     1,105,364
     Management and leasing                 588,076       232,090       355,986
     Steam                                  196,903       221,664   (    24,761)
     Water - net                        (    28,315)       86,659   (   114,974)
     Professional fees                      280,256       122,036       158,220
     Insurance                              190,016       172,721        17,295
     Amortization of elevator improvements  201,183       201,183            - 
     Interest on notes payable -
     re elevator improvements                 2,937        16,606   (    13,669)
     Fire alarm service                      30,356        24,934         5,422
     Cartage                                 50,240        61,993   (    11,753)
     Miscellaneous                           70,590        59,061        11,529

     Total Expenses                       9,160,790     8,191,331       969,459

 Net income (loss) for the lease year   ( 2,222,031)        4,957   ( 2,226,988)

 Less, exclusion under lease                     -     (    4,957)  (     4,957)

 Net income subject to additional rent   $       -      $      -     $       - 

 Additional rent, at 50%                 $       -      $      -     $       - 




 The accompanying letter of transmittal is an integral part of this statement.



                          -2-
<PAGE>




                                                                APPENDIX  

                                    PRELIMINARY COPY

                                        CONSENT 


         [Solicited by Peter L. Malkin, John L. Loehr and Stanley Katzman, as
         Agents ("Agents"), on behalf of Garment Capitol Associates]

            A.     CONSENT TO SALE PROGRAM                                     |

              As a Participant in Garment Capitol Associates ("Associates"),
         the undersigned hereby

                        CONSENTS TO               
                                                  
                        DISAPPROVES OF            
                                                  
                        ABSTAINS FROM             
                                                  

         authorizing the Agents and their respective successors, on behalf of
         Associates, as follows:

              1.   To sell the land and building located at 498 Seventh
         Avenue, New York, New York (the "Property") to a third party at a
         price, and on such terms and conditions, as determined by the
         Agents           and     to distribute the sale proceeds in           |
         accordance with the distribution schedule recommended by the Agents
         and described in the Statement dated            ____________    ,     |
         1996 referred to below       ; and 

              2.   To forbear from terminating the Operating Lease for the
         Property with 4987 Corporation (the "New Lessee") subject to (i)
         continued compliance by the New Lessee with the terms of the
         Operating Lease other than the requirement to pay the Real Estate
         Taxes and (ii) the continuation of forbearance by the Fee Mortgagee
         based on the funding of Real Estate Taxes through protective advances
         under the Fee Mortgage through borrowings by individual shareholders
         of the New Lessee (or designees on their behalf) (all such
         capitalized terms being defined in Statement (defined below)).

            B.     CONSENT TO LIQUIDATION                                      |

              As a Participant in Garment Capitol Associates ("Associates"),   |
         the undersigned hereby                                                |

                        CONSENTS TO                                            |
                                                                               |
                        DISAPPROVES OF                                         |
                                                                               |
                        ABSTAINS FROM                                          |
                                                                               |
<PAGE>




         authorizing the Agents and their respective successors, on behalf of  |
         Associates, to liquidate Associates following consummation of the     |
         sale of the Property (if the Sale Program is approved), distribution  |
         to the Participants of the net sale proceeds paid to Associates and   |
         the winding up by the Agents of Associates' affairs.                  |

         Each of the matters for which a consent or authorization is being
         solicited is more fully described in the Statement Issued by the
         Agents in Connection with the Solicitation of Consents of the
         Participants in Garment Capitol Associates, dated April __, 1996 (the
         "Statement"), receipt of which is hereby acknowledged and which is
         incorporated herein by reference.

                
            Once given, this Consent is irrevocable and may not be revoked.    |
         Forms of Consent that are signed and returned without a choice        |
         indicated as to any matter for which Consent is sought will be deemed |
         to constitute a consent to the Sale Program or to the liquidation of  |
         Associates, as the case may be, and will be binding on each           |
         Participant as if such Participant had actually indicated such choice |
         on such form.  If the Consent is returned undated, it will be deemed  |
         dated as of the date received by the Agents.                          |


         Dated:_______________, 1996

                                            _______________________________
                                                      (Signature)
<PAGE>






                      INDEX TO EXHIBITS


      DOCUMENT                                        EXHIBIT NUMBER


      Assignment of Leasehold from 498 Seventh Avenue
      Associates to 4987 Corporation                         1

      Acceptance of Assignment and Assumption of 
      obligations by 4987 Corporation                        2

      Receipt of Assignment and Assumption by 
      Garment Capitol Associates                             3

      Note in th amount of $1,012,274.18 made by 
      shareholders of 4987 Corporation 
      (or designees on their behalf) in favor of 
      Apple Bank relating to tax advance                     4

      Participating Agreement between Apple Bank 
      and 498 Advance L.L.C., the recipient of the 
      proceeds of the loan to the shareholders of 
      4987 Corporation (or other designees)                  5

      Apple Bank Forbearance Letter to Garment
      Capital Associates                                     6

      Apple Bank Future Commitment Letter to Garment
      Capitol Associates and 498 Advance, L.L.C.             7

      Fee Owner Forbearance Letter from Garment Capitol
      Associates in favor of 4987 Corporation                8

      Summary letter from Brown Harris Stevens 
      Appraisal & Consulting Services L.L.C. and 
      Edward S. Gordon Co., Inc. summarizing results 
      of consensus report                                    9

      Unanimous Written Consent of Stockholders of 
      4987 Corporation authorizing the corporation to 
      cooperate in connection with the sale                 10

      Consent of Directors of 4987 Corporation 
      authorizing the corporation to cooperate in 
      connection with the sale                              11<PAGE>







                                        EXHIBIT 1

                      ASSIGNMENT OF LEASEHOLD


             The Undersigned Partnership, for good and valuable

      consideration, receipt whereof is hereby acknowledged, hereby

      assigns, conveys and transfers to 4987 Corporation, a New York

      Corporation, all of its right, title and interest in and to a

      certain Leasehold to the real property more fully described in the

      description attached hereto which Leasehold has been created by a

      certain INDENTURE OF LEASE dated May 1, 1957 between GARMENT

      CAPITOL ASSOCIATES as Landlord and 498 SEVENTH AVENUE ASSOCIATES

      as Tenant, a copy of which INDENTURE OF LEASE is attached hereto

      as Exhibit A, which Leasehold was extended by notice dated

      January 7, 1981 until April 30, 2007 attached hereto as Exhibit B.  

             This assignment is executed and delivered this 28th day

      of December, 1995.


                           498 Seventh Avenue Associates


                           By: /s/ Peter L. Malkin            
                                    Partner


      STATE OF FLORIDA              )
                           ):  ss.
      COUNTY OF LEE, CAPTIVA ISLAND )

             On the 28th day of December, 1995, before me personally
      came PETER L. MALKIN, to me known and known to be the individual
      who executed the foregoing instrument, and who, being duly sworn
      by me, did depose and say that he is a partner in the partnership
      498 Seventh Avenue Associates and that he had authority to sign
      the same, and acknowledged that he executed the same as the act
      and deed of said partnership.  


                           /s/ Juliana Da Costa,              
                           Juliana Da Costa, Notary Public
                           State of Florida<PAGE>






             ALL those certain plots, pieces or parcels of land,
      situate, lying and being in the Borough of Manhattan, City, County
      and State of New York, bounded and described as follows:

             BEGINNING at the corner formed by the intersection of
      the westerly side of Seventh Avenue with the southerly side of
      37th Street; running thence WESTERLY along the said southerly side
      of 37th Street, 225 feet; thence SOUTHERLY parallel with Seventh
      Avenue and part of the distance through a party wall, 60 feet;
      thence EASTERLY parallel with 36th Street, 6-1/2 inches to the
      center of a party wall; thence SOUTHERLY parallel with Seventh
      Avenue and through said party wall, 45 feet 10 inches; thence
      EASTERLY parallel with 36th Street, 10 feet 6 inches; thence
      SOUTHERLY parallel with Seventh Avenue, 3 feet 5 inches; thence
      WESTERLY and nearly parallel with 36th Street, 18 feet 4-4/5
      inches to a point distant 88 feet 1 inch northerly on a line
      parallel with Seventh Avenue from the northerly side of 36th
      Street; thence NORTHERLY and parallel with Seventh Avenue, 2-3/4
      inches to a point distant 88 feet 3-3/4 inches northerly from the
      northerly side of 36th Street; thence WESTERLY and nearly parallel
      with 36th Street, 18 feet 4-4/5 inches to a point distant 87 feet
      10 inches northerly on a line parallel with Seventh Avenue from
      the northerly side of 36th Street; thence SOUTHERLY along said
      line parallel with Seventh Avenue, and part of the distance
      through a party wall, 87 feet 10 inches to the said northerly side
      of 36th Street; thence EASTERLY along said northerly side of 36th
      Street, 170 feet 9 inches to a point distant 80 feet westerly from
      the northwesterly corner of Seventh Avenue and 36th Street; thence
      NORTHERLY parallel with Seventh Avenue, 98 feet 9 inches; thence
      EASTERLY parallel with 36th Street, 80 feet to the westerly side
      of Seventh Avenue at a point distant 98 feet 9 inches southerly
      from the southwesterly corner of Seventh Avenue and 37th Street,
      and thence NORTHERLY along said westerly side of Seventh Avenue,
      98 feet 9 inches to the point or place of beginning.

             SAID premises being known as and by the street numbers
      492-498 Seventh Avenue, 200-216 West 37th Street, and 205-221 West
      36th Street, New York, New York.

             TOGETHER with all right, title and interest of Landlord
      in and to any tunnels, alleys, streets and roads in front of,
      adjoining or connecting to said premises;

             TOGETHER with all fixtures, chattels and articles of
      personal property owned or leased by Landlord and now or hereafter
      attached to or used in connection with said premises, and any and
      all replacements thereof and additions thereto;








                          -2-<PAGE>






             SUBJECT TO:

             a.   Existing leases and tenancies of space in the
      demised premises and rights of occupants thereof;

             b.   Any state of facts an accurate survey may show;

             c.   All consents, covenants, restrictions, easements,
      reservations, party wall agreements, and all mechanics liens
      affecting the demised premises;

             d.   All past due and current taxes, water charges,
      sewer rents, assessments and other public and governmental charges
      of any nature whatsoever;

             e.   All ordinances and laws of any governmental
      authority and existing violations thereof, if any;

             f.   A certain tunnel running beneath the surface of
      West 37th Street between 498 Seventh Avenue and 500 Seventh Avenue
      used under the provisions of a certain resolution of the Board of
      Estimate of the City of New York adopted November 19, 1948, and
      approved by the Mayor of the City of New York on December 28,
      1948, and the provisions and conditions therein set forth.































                          -3-<PAGE>






                                        EXHIBIT 2


            ACCEPTANCE OF ASSIGNMENT AND ASSUMPTION OF OBLIGATIONS


             The undersigned 4987 Corporation, as Assignee from 498

      SEVENTH AVENUE ASSOCIATES, a New York General Partnership, of a

      certain Leasehold dated May 1, 1957 and extended on January 7,

      1981 to April 30, 2007, between Garment Capitol Associates,

      Landlord, and 498 SEVENTH AVENUE ASSOCIATES, Tenant, which

      Leasehold is evidenced by the INDENTURE OF LEASE attached hereto

      as Exhibit A, hereby accepts such assignment of the Leasehold and

      hereby assumes all of the obligations of 498 SEVENTH AVENUE

      ASSOCIATES under said Leasehold and Indenture.

             This Acceptance and Assumption is executed and delivered

      this 29th day of December, 1995.


                             4987 Corporation


                             By: /s/Thomas N. Keltner

      STATE OF NEW YORK   )
                    : ss.:
      COUNTY OF NEW YORK  )


             On this 29th day of December, 1995, before me came
      Thomas N. Keltner, Jr., to me known, who being by me duly sworn,
      did depose and say that he resides at 1111 Park Avenue, New York,
      New York 10128; that he is President of 4987 Corporation, the
      corporation described in and which executed to foregoing
      instrument; and that he signed his name thereto by order of the
      Board of Directors of said corporation.



                           /s/ Notary Public
                           Notary Public<PAGE>






                                        EXHIBIT 3 


                        R E C E I P T



             The undersigned acknowledges receipt of an original of

      the attached Assignment and assumption as of December 29, 1995.



                           GARMENT CAPITOL ASSOCIATES



                           By:/s/ Peter L. Malkin<PAGE>






                                        EXHIBIT 4

                         NOTE


      $1,012,274.18       New York, New York            April 2, 1996


           FOR VALUE RECEIVED, HARRY B. HELMSLEY, PETER L. MALKIN,
      IRVING SCHNEIDER, and ALVIN SCHWARTZ, all individuals having an
      address c/o Wien, Malkin & Bettex, 60 East 42nd Street, New York,
      New York 10165, Attention:  Peter L. Malkin (collectively, the
      "Maker"), jointly and severally, promise to pay to the order of
      APPLE BANK FOR SAVINGS, a New York stock-form savings bank (the
      "Bank"), having an address at 277 Park Avenue, New York, New York
      10172 office the sum of ONE MILLION TWELVE THOUSAND TWO HUNDRED
      SEVENTY-FOUR and 18/100 ($1,012,274.18) DOLLARS, which, as now
      exists or may hereafter be reduced, is referred to below as the
      "Principal Sum" or the "Loan", in immediately available funds and
      in lawful money of the United States of America, together with
      interest, as hereinafter provided for, as follows:

                I.  interest, in arrears, commencing on [April] 1,
      1996, and on the first day of each and every month thereafter, up
      to and including the "Maturity Date", as defined below, computed
      on the basis of a 360 day year for the actual number of days
      elapsed in each monthly payment period at a per annum rate (the
      "Interest Rate") equal to Ten and Six-Tenths percent (10.60%); and

               II.  the unpaid Principal Sum, together with all
      accrued and unpaid interest thereon, shall be due and payable on
      December 1, 1997, or on such earlier date, upon acceleration, in
      the event of a default hereunder or otherwise (the "Maturity
      Date").

           Payments hereunder shall be made in legal tender of the
      United States to the Bank's servicing agent named below or to such
      other place as the holder hereof may from time to time designate
      in writing:

           Servicing Agent:

           Apple Bank for Savings
           P.O. Box 39
           1075 Central Park Avenue
           Scarsdale, New York  10583

           The Maker, without penalty or premium, upon no less than ten
      (10) days prior written notice to the Bank, which notice shall be
      irrevocable, may prepay the Principal Sum in whole or in part (in
      increments of $100,000), together with the accrued and unpaid
      interest thereon.


                          -1-<PAGE>






           If any payment of principal or interest becomes due on a day
      on which banks in the City, County and State of New York are
      required or permitted by law to remain closed, such payment shall
      be made on the next succeeding Business Day.  Any such extension
      of time shall be included in computing interest in connection with
      such payment.

                 AND IT IS EXPRESSLY AGREED AS FOLLOWS:

           A.   In the event that any payment shall become overdue for a
      period of five (5) days, a late charge of four cents (4 ) for each
      dollar ($1.00) so overdue shall be immediately due and payable for
      the purpose of defraying the expense incident to handling such
      delinquent payment.

           B.   The whole of the Principal Sum or any part thereof,
      shall, forthwith or thereafter, at the option of the Bank, become
      due and payable if default be made in any payment under this Note,
      or upon the happening of any default by Garment Capitol Associates
      under that certain Modification and Extension Agreement, dated as
      of December 1, 1992, between Garment Capitol Associates and the
      Bank in the principal amount of $3,376,340.61 and recorded in the
      office of the New York City Register, New York County, on
      March 27, 1995 in Reel 2194, Page 0910 (the "Mortgage") which
      default shall entitle the Bank to declare the same, or any part
      hereof, to be due and payable.  

           C.   All notices, requests or other communications required
      to be given pursuant to this Note shall be in writing and shall be
      personally delivered, delivered by overnight courier, sent by
      facsimile or mailed by registered or certified mail, postage
      prepaid, with return receipt requested, addressed as follows:

             If to the Maker:

             c/o Wien, Malkin & Bettex
             60 East 42nd Street
             New York, New York 10165
             Attn:  Peter L. Malkin

             With a copy to:

             Wien, Malkin & Bettex
             60 East 42nd Street
             New York, New York 10165
             Attn:  Howard E. Peskoe, Esq.








                          -2-<PAGE>






             If to the Bank:

             Apple Bank for Savings
             277 Park Avenue
             New York, New York 10172
             Attn: Ms. Robin Thompson

             With a copy to:

             Richards & O'Neil, LLP
             885 Third Avenue
             New York, New York 10022
             Attn:  Kenneth L. Sankin, Esq. 

           Any party may change the person or address to whom or which
      notices are to be given hereunder, by notice duly given hereunder;
      provided, however, that any such notice shall be deemed to have
      been given hereunder only when actually received by the party to
      which it is addressed.  Any notice or other communication given
      hereunder shall be deemed to have been given or delivered, if
      personally delivered or if delivered by reputable overnight
      courier, upon delivery, and if sent by certified mail, return
      receipt requested, on the third (3rd) Business Day after mailing.
      Each party shall be entitled to rely on all communications which
      purport to be given on behalf of any other party hereto and
      purport to be signed by an authorized signatory of such party or
      the above indicated attorneys.

           D.   Presentment for payment, notice of dishonor, protest,
      and notice of protest are hereby waived by the Maker and by each
      endorser and guarantor of this Note.

           E.   Any check, draft, money order or other instrument given
      in payment of all or any portion of this Note may be accepted by
      the Bank and handled in collection in the customary manner, but
      the same shall not constitute payment hereunder or diminish any
      rights of the Bank, except to the extent actual cash proceeds of
      such instruments are unconditionally received by the Bank and
      applied to the indebtedness in the manner provided in this Note.

           F.   If more than one person joins the execution of this
      Note, the obligation shall be joint and several, and the relative
      words herein shall be read as if written in the plural or if any
      be of the feminine sex, in the feminine gender, as the case may
      be.

           G.   This Note may not be changed or modified orally, but
      only by an instrument in writing signed by the party against whom
      such change or modification is sought to be enforced.

           H.   If the Principal Sum of this Note is not paid when due
      and payable, whether by maturity or acceleration, the outstanding


                          -3-<PAGE>






      balance shall bear interest from the due date to the date of
      payment in full at the rate of 16% per annum; provided, however,
      that this Note is subject to the express condition that at no time
      shall the Maker be obligated or required to pay interest on the
      Principal Sum at a rate which could subject the holder of this
      Note to either civil or criminal liability as a result of being in
      excess of the maximum interest rate which the Maker is permitted
      by law to contract or agree to pay.  If by the terms of this Note,
      the Maker is at any time required or obligated to pay interest on
      the principal balance due under this Note at a rate in excess of
      such maximum rate, the rate of interest under this Note shall be
      deemed to be immediately reduced to such maximum rate and the
      interest rate shall be computed at such maximum rate and all prior
      interest payments in excess of such maximum rate shall be applied
      and shall be deemed to have been payments in reduction of the
      principal balance of this Note.

           I.   In the event that this Note is placed in the hands of an
      attorney for collection by reason of any default hereunder, the
      Maker agrees to pay the Bank's reasonable attorneys' fees and
      expenses.

           J.   This Note is and shall be deemed to have been made and
      delivered in the State of New York and in all respects shall be
      governed and construed in accordance with the laws of that State.

           K.   The Maker hereby irrevocably and unconditionally:

             1.   consents to the jurisdiction of the courts of the
      State of New York in any actions, suits, or proceedings arising
      out of or in connection with this Note (although this covenant
      shall not preclude an action on this Note by the Bank in any other
      appropriate jurisdiction);

             2.   waives any objection which the Maker may now or
      hereafter have to the laying of venue of any of the aforesaid
      actions, suits, or proceedings arising out of or in connection
      with this Note or the Loan Documents brought in any of the
      aforesaid courts; 

             3.   waives the right to plead or claim that any such
      action, suit, or proceeding brought in any such court has been
      brought in an inconvenient forum; and

             4.   waives the requirements of personal service in
      connection with any actions, suits, or proceedings arising out of
      or in connection with this Note or any of the Loan Documents, and
      consents that all service of process may be made by certified
      mail, return receipt requested, addressed to the Maker and its
      attorney at the address of the Maker and its attorney set forth
      above, or at such address, for the Maker and its attorney, as the



                          -4-<PAGE>






      Maker shall give to the Bank by written notice sent by certified
      mail, return receipt requested.  Service so being deemed completed
      two (2) days after the same has been posted as aforesaid; and 

             5.   waives the right, in litigation in which it and the
      Bank are adverse parties, to trial by jury and the right to assert
      any set-off or counterclaim of any nature or description.

           L.   The word "Maker" shall include the Maker's
      representatives, successors and assigns and the word "Bank" shall
      include the Bank's representatives, successors and assigns.

           M.   The provisions of this Note are severable. If any clause
      or provision shall be held invalid or unenforceable, in whole or
      in part, then such invalidity or unenforceability shall affect
      only such clause or provision, or part thereof, and shall not in
      any manner affect any other clause or provision in this Note.

           N.   No modification or waiver of or with respect to any
      provision of this Note, or consent by the Bank to any departure by
      the Maker from any of the terms or conditions hereof, shall, in
      any event, be effective unless it shall be in writing and executed
      by the Bank.  Such waiver or consent shall, in any event, be
      effective only in the specific instance and for the purpose for
      which it was given. No notice to or demand on the Maker in any
      case shall, of itself, entitle the Maker to any other or further
      notice or demand in similar or other circumstances.

           O.   No failure or delay by the Bank in exercising any right,
      power or privilege under this Note shall operate as a waiver
      thereof, nor shall any single or partial exercise thereof preclude
      any other or further exercise of any such right, power or
      privilege.

           P.   Each and every right granted to the Bank under this
      Note, and under all other agreements, documents or instruments
      executed by the Maker and delivered pursuant to or in connection
      with this Note which evidence or secure the indebtedness described
      herein or any other obligation of the Maker to the Bank arising as
      set forth therein, shall be cumulative and may be exercised by the
      Bank from time to time.

           Q.   This Note, and all other agreements, documents and
      instruments executed by the Maker and delivered pursuant to or in
      connection with this Note which evidence or secure the
      indebtedness described herein or any other obligation of the Maker
      to the Bank arising as set forth therein, contain the entire
      agreement between the Maker and the Bank relating to the subject
      matter hereof and thereof.  The Maker expressly acknowledges that
      the Bank has not made and the Maker is not relying on any oral
      representations, agreements or commitments of the Bank or any
      officer, employee, agent or representative thereof.


                          -5-<PAGE>






           R.   NO CLAIM MAY BE MADE BY THE MAKER, ANY GUARANTOR OF THE
      LOAN, OR ANY OTHER PERSON AGAINST THE BANK OR THE AFFILIATES,
      DIRECTORS, OFFICERS, EMPLOYEES, ATTORNEYS OR AGENTS OF THE BANK
      FOR ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES OR, TO THE
      FULLEST EXTENT PERMITTED BY LAW, FOR ANY PUNITIVE DAMAGES IN
      RESPECT OF ANY CLAIM OR CAUSE OF ACTION (WHETHER BASED ON
      CONTRACT, TORT, STATUTORY LIABILITY, OR ANY OTHER GROUND) BASED
      ON, ARISING OUT OF OR RELATED TO ANY LOAN DOCUMENT OR THE
      TRANSACTIONS CONTEMPLATED HEREBY OR ANY ACT, OMISSION OR EVENT
      OCCURRING IN CONNECTION THEREWITH, AND THE MAKER (FOR ITSELF AND
      ON BEHALF OF EACH GUARANTOR OF THE LOAN) HEREBY WAIVES, RELEASES
      AND AGREES NEVER TO SUE UPON ANY CLAIM FOR ANY SUCH DAMAGES,
      WHETHER SUCH CLAIM NOW EXISTS OR HEREAFTER ARISES AND WHETHER OR
      NOT IT IS NOW KNOWN OR SUSPECTED TO EXIST IN ITS FAVOR.

           S.   This Note shall be due and payable, and payment in full
      shall be deemed accelerated, upon the acceleration by the Bank, or
      the maturity, of the Indebtedness (as such term is defined in the
      Mortgage) to the Bank of Garment Capitol Associates as evidenced
      by the Mortgage.  


                           /s/ Harry B. Helmsley, by Leona M.
                           Helmsley, as attorney-in-fact for
                           Harry B. Helmsley 


                           /s/ Peter L. Malkin
                           Peter L. Malkin


                           /s/ Irving Schneider
                           Irving Schneider


                           /s/ Alvin Schwartz 
                           Alvin Schwartz

















                          -6-<PAGE>






      STATE OF FLORIDA  )
                  : ss.:
      COUNTY OF SARASOTA)


             On this 2th day of March, 1996, before me personally
      came Leona M. Helmsley, to me personally known to be the person
      described and appointed attorney in fact in and by a certain power
      of attorney executed by Harry B. Helmsely, dated March 18, 1987,
      and acknowledged to me that she had executed the foregoing
      instrument as the act of the said Harry B. Helmsley.



                              /s/ Notary Public            
                               Notary Public

      STATE OF NEW YORK   )
                    : ss.:
      COUNTY OF NEW YORK  )


             On this 27th day of March, 1996, before me personally
      came Peter L. Malkin, to me known and known to me to be the
      individual described in and who executed the foregoing instrument
      and he duly acknowledged to me that he executed the same.



                              /s/ Notary Public            
                               Notary Public


      STATE OF NEW YORK   )
                    : ss.:
      COUNTY OF NEW YORK  )


             On this 1st day of April, 1996, before me personally
      came Irving Schneider, to me known and known to me to be the
      individual described in and who executed the foregoing instrument
      and he duly acknowledged to me that he executed the same.



                              /s/ Notary Public            
                               Notary Public







                          -7-<PAGE>







      STATE OF NEW YORK   )
                    : ss.:
      COUNTY OF NEW YORK  )


             On this lst day of April, 1996, before me personally
      came Alvin Schwartz, to me known and known to me to be the
      individual described in and who executed the foregoing instrument
      and he duly acknowledged to me that he executed the same.



                              /s/ Notary Public
                               Notary Public







































                          -8-<PAGE>






                                        EXHIBIT 5

                      PARTICIPATION AGREEMENT



                           April 2, 1996




      498 Advance, L.L.C.
      c/o Wien, Malkin & Bettex
      60 East 42nd Street
      New York, New York  10165

      Gentlemen:  

             The undersigned, Apple Bank for Savings ("Bank"), has
      made a loan (the "Loan") in the original principal sum of
      $3,376,340.61 to Garment Capitol Associates ("Borrower"), as
      evidenced by that certain Modification and Extension Agreement,
      dated as of December 1, 1992, between the Bank and the Borrower,
      and recorded in the Office of the New York City Register, New York
      County on March 27, 1995, in Reel 2194, Page 0910 (the "Mortgage")
      (the Mortgage; together with the Note described therein and all
      other documents and instruments executed or delivered by the
      Borrower in connection therewith, collectively, the "Loan
      Documents") covering land located in the City, County and State
      (the "Premises"), more particularly known as 498 Seventh Avenue,
      New York, New York.

             Bank agrees that Bank shall sell to you ("Participant"),
      and Participant agrees that Participant shall purchase from Bank,
      simultaneously with the execution and delivery of this
      Participation Agreement, an undivided, fully subordinated,
      interest ("Participation Interest") in the Loan, in the amount of
      $1,012,274.18.  

             The Participation Interest shall be evidenced by a
      participation certificate (the "Participation Certificate") which
      Bank has issued to Participant simultaneously with the purchase
      thereof in the form annexed to this Participation Agreement as
      Exhibit B.  

             The Participation Interest is sold to Participant for
      Participant's own account and risk and without any recourse to
      Bank, on the terms and conditions set forth herein.  Participant
      confirms and acknowledges that amount of the Participation
      Interest reflects a protective advance in the amount of
      $974,323.18 made under the Mortgage by the Bank as of the date
      hereof to pay outstanding real estate taxes for the Premises which<PAGE>






      were due and payable on January 1, 1996, and interest and
      penalties thereon through the date of the Advance (the amount so
      advanced, the "Advance").  

             The execution and delivery of this Participation
      Agreement and the issuance and delivery to Participant as
      aforesaid of the Participation Certificate shall, without further
      action by Participant or Bank, constitute the sale and assignment
      by Bank and the purchase by Participant of the Participation
      Interest. 

             In any given month, Borrower is to pay to Bank (x) a
      payment of principal and interest in such amount as set forth in
      the Mortgage (the "P/I Payment"); (y) other amounts as they may
      become due and payable in accordance with the Loan Documents
      ("Additional Amounts") and (z) a payment of interest accrued on
      the Advance (the "Advance Interest Payment"; together with the P/I
      Payment, collectively, the "Monthly Payment").  Bank shall,
      promptly following receipt by Bank from or on behalf of Borrower
      of the Monthly Payment, credit to Participant Participant's share
      of interest included in the Monthly Payment, in the proportion
      which the Participation Interest bears to the total unpaid
      principal of the Loan (including the amount of the Advance), but
      only if, when and to the extent received by Bank from Borrower in
      respect of the Loan or any claim in respect thereof; provided,
      however, that, (a) Participant shall only be entitled to receive
      interest on its Participation Interest to the extent of monies
      received by Bank in any month in excess of (i) the P/I Payment
      (which Bank will apply pursuant to the Loan Documents first to
      interest on the principal amount retained by Bank in the Loan and
      then in reduction of the principal amount of the Loan retained by
      the Bank; and (ii) any Additional Amounts then due and owing (such
      principal amount and interest thereon, together with any such
      Additional Amounts, collectively, the "Retained Obligations"), in
      accordance with the Loan Documents), and (b) Bank has not
      accelerated payment of the Loan by virtue of a default thereunder.
      If in accordance with this paragraph Participant is not entitled
      to receive its proportionate share of any Monthly Payment, Bank
      may apply all of such Monthly Payment toward payment of the
      Retained Obligations.  

             Bank shall, immediately upon receipt by Bank from
      Borrower or otherwise of any payment of principal on account of
      the Loan in addition to principal paid as part of any P/I Payment,
      apply such payment in accordance with the Loan Documents to the
      Retained Obligations and then, once the Retained Obligations are
      paid in full, to the Advance.

             Participant hereby irrevocably directs Bank to apply any
      payments of interest and principal received by Bank from Borrower
      to which Participant is entitled hereunder directly to payment of
      principal and interest due and payable under that certain note



                          -2-<PAGE>






      (the "Individual Note"), dated the date hereof, made by Harry B.
      Helmsley, Peter L. Malkin, Irving Schneider, and Alvin Schwartz
      and payable to Bank, in the principal sum of $974,323.18.  

             If Bank should for any reason make any payment to
      Participant (or apply any such payment to the interest and
      principal due under the Participant Note) in anticipation of the
      receipt of funds in respect of the Loan and such funds are not
      received by Bank as anticipated, then Participant shall, on demand
      of Bank, forthwith return to Bank any such amounts transferred to
      Participant by Bank in respect of the Participation Interest (or
      the application of such funds to the Participant Note shall be
      voided).  If Bank is required at any time to return to Borrower,
      any guarantor of the Loan (a "Guarantor"), any other party or a
      trustee, receiver, liquidator, custodian or other similar official
      any portion of any payments received by Bank (whether from
      Borrower, any Guarantor or otherwise from any source), then
      Participant shall, on demand of Bank, forthwith return to Bank any
      such payments transferred to Participant in respect of the
      Participation Interest, but without interest on such payments
      (unless Bank is required to pay interest on such amounts to the
      person recovering such payments); provided, however, that, if Bank
      is obligated to return any monies received from Participant in
      connection with the purchase of the Participation Interest, then
      the Participation Interest shall automatically be reduced by said
      amount of monies so returned.

             Notwithstanding anything to the contrary contained
      herein, the sole obligation of Bank shall be to distribute
      promptly to Participant, as and when received by Bank, the amounts
      credited to Participant and credited the payment of principal and
      interest on the Individual Note, all as provided above.  Except as
      expressly provided herein, Bank does not assume any other duties
      or responsibilities and Participant specifically acknowledges that
      Bank is under no duty or obligation whatsoever to deliver to
      Participant any information concerning the Loan.  Borrower further
      confirms and acknowledges that Participant shall have no right
      whatsoever to participate in any decisions affecting or relating
      to the Loan, including, without limitation, any such decisions to
      be made and actions to be taken in connection with any bankruptcy
      proceeding relating to the Borrower and/or the Premises nor shall
      Bank in any way be obligated to enforce all or any of its rights
      or claims against Borrower, any Guarantor or the collateral for
      the Loan.  

             If Bank, in its sole discretion, and in such manner as
      Bank, in its sole discretion, deems desirable or appropriate under
      the circumstances, elects to enforce its rights and remedies under
      the Loan Documents, all proceeds arising therefrom shall be
      applied first, toward payment of the Retained Obligations, until





                          -3-<PAGE>






      paid in full, and second, to the extent of any excess, toward
      payment of the Participation Interest and accrued interest
      thereon.  

             If Bank or its designee acquires title to the Premises,
      either through foreclosure or acceptance of a deed in lieu of
      foreclosure or otherwise, then the Premises shall be managed and
      maintained by Bank, in such manner as Bank, in its sole
      discretion, determines is desirable or appropriate under the
      circumstances without any obligation to take any action unless
      Bank so elects and without any liability to Participant for any
      action or failure to act of Bank, except for gross negligence.
      Bank is hereby authorized to expend any and all sums which it
      deems desirable or appropriate to expend under the circumstances,
      all of which expenses shall be deemed added to and comprise a
      portion of the Retained Obligations.  All income arising from the
      Premises (including, but not limited to, any proceeds arising from
      the sale, transfer or conveyance of the Premises to any third-
      party if Bank, in its sole discretion, and without any obligation
      to do so, elects to sell, transfer or convey the Premises), shall
      be applied first, toward payment of the Retained Obligations until
      paid in full, and second, to the extent of any excess, toward
      payment of the Participation Interest and accrued interest
      thereon.  Any proceeds arising from any source in excess of the
      Retained Obligations and the Participation Interest, and accrued
      interest thereon shall be paid to Participant to reimburse
      Participant for the actual out-of-pocket expenses incurred in
      connection with the execution and delivery of this Agreement
      ("Participant's Expenses"), and the balance, if any, shall belong
      solely to Bank.

             Notwithstanding anything to the contrary contained
      herein, Bank reserves the sole right and option to enforce the
      obligations of Borrower under the Loan Documents, and may, in its
      sole discretion, (a) agree to any modification of any of the terms
      of the Loan or any other agreement or instrument evidencing,
      securing or otherwise relating to the Loan, (b) waive any of such
      terms or give or withhold consents or approvals to any action or
      failure to act by Borrower or any Guarantor under any such other
      agreement or instrument, (c) exercise or refrain from exercising,
      or waive, any rights or powers Bank may have in respect thereof,
      (d) release all or any portion of the collateral for the Loan, and
      (e) release Borrower or any Guarantor from any of their respective
      obligations under any such agreements or instruments.  Bank shall
      have no liability whatsoever (except any liability arising from
      Bank's gross negligence) to Participant with respect to anything
      which Bank may do or refrain from doing in respect of the Loan,
      Borrower, any Guarantor or any collateral.  Without in any way
      limiting the foregoing, Bank may rely upon the advice of counsel
      concerning legal matters and upon the written communication or
      telephone conversation which it or they believe to be genuine and
      correct or to have been signed, sent or made by the proper person



                          -4-<PAGE>






      and shall not be required to make an inquiry concerning the
      performance by Borrower of its obligations under the Loan
      Documents or in respect of the Loan.  Bank shall not have any
      obligation to make any claim on, or assert any lien upon, or
      assert any setoff against, any property held by it (whether of
      Borrower or any Guarantor), and if it elects to do so, Bank may in
      its discretion apply the same against indebtedness of Borrower or
      Guarantor other than indebtedness in respect of the Loan.  Bank
      may accept deposits from, make loans or otherwise extend credit
      to, and generally engage in any kind of banking or trust business
      with Borrower and any Guarantor.

             All costs and expenses of administering and collecting
      the Loan, including any costs, expenses and counsel fees which
      Bank may incur in enforcing, maintaining or preserving its rights
      with respect to the Loan, or which may be incurred in enforcing,
      protecting, or realizing on the collateral, if any, shall, to the
      extent not reimbursed by Borrower, be deemed added to and comprise
      a portion of the Retained Obligations.  

             Bank makes no representation or warranty in connection
      with, and shall have no responsibility with respect to, the
      solvency, financial condition, or statements of Borrower, or the
      validity and enforceability of the obligations of Borrower in
      respect of the Loan or any of the Loan Documents.  Participant
      acknowledges that it has, independently and without reliance on
      Bank, and based on such documents and information as it has deemed
      appropriate, made its own credit analysis and decision to purchase
      the Participation Interest and will continue to be responsible for
      making its own independent appraisal of the business, affairs and
      financial condition of Borrower.

             Participant acknowledges and agrees that, until the
      payment in full of all of the Retained Obligations, it will not
      assert or seek to exercise any legal rights or remedies with
      respect to the Loan, including but not limited to, with respect to
      any of the Loan Documents or with respect to any Guarantor
      (whether any such claim may arise by virtue of Participant's
      ownership of the Participation Interest or by virtue of any
      related claim of subrogation or contribution or any other similar
      related claim).

             If, at any time prior to the payment in full of the
      Retained Obligations, Participant obtains any payment or other
      recovery (whether voluntary, involuntary, by application of setoff
      or otherwise) on account of principal of or interest on any of the
      Participation Interest or the Loan in excess of amounts otherwise
      payable by Bank to Participant hereunder, Participant agrees to
      pay immediately to Bank the amount of such payment or recovery
      less Participant's share, if any, of any such payment or recovery.  





                          -5-<PAGE>






             This Agreement shall inure to the benefit of and be
      binding upon the parties hereto and their respective heirs,
      successors, representatives and assigns.  Notwithstanding the
      foregoing, the Participation Interest may not be subdivided,
      assigned or transferred by Participant to any person or party
      without the prior written consent of Bank.  Any expenses incurred
      by Bank in connection with such transfer or assignment, including
      reasonable legal fees and expenses, shall be paid by Participant.  

             Participant represents to Bank that the execution,
      delivery and performance by Participant of this Agreement will not
      conflict with, or result in any breach of any of the provisions
      of, or constitute a default under, any agreement, instrument,
      judgment, decree, order, statute, rule or regulation applicable to
      it.  No consent, approval or authorization of, or registration,
      filing or declaration with, any governmental body is required for
      the validity of the execution, and delivery or performance by
      Participant of this Agreement.

             All notices and other communications provided to any
      party hereto under this Agreement shall be in writing and
      delivered by hand or mailed by certified mail, postage prepaid,
      and addressed as follows:

             (a)  if to Bank, to its address set forth below (or such
               other address as may be designated by Bank in any
               notice to Participant); and

             (b)  if to Participant, to its address set forth below
               (or such other address as may be designated by
               Participant in a notice to Bank).

             This Agreement shall be governed by and construed in
      accordance with the law of the State of New York.  This Agreement
      may be amended or modified only by written agreement of the
      parties hereto.  No waiver of any term or provision hereof shall



















                          -6-<PAGE>






      be effective unless it is in writing, signed by the party against
      whom such waiver is sought to be enforced, and making specific
      reference to this Agreement.  

                           Very truly yours, 

                           APPLE BANK FOR SAVINGS


                           By:/s/Ryan S. Ledwith
                           Name:  Ryan S. Ledwith
                           Title: Vice President

                           Address:

                           277 Park Avenue
                           New York, New York 10172

      Agreed to and Accepted 
      as of April 2, 1996

      498 ADVANCE, L.L.C.


      By: /s/ Peter L. Malkin             
          Peter L. Malkin, Managing Member

      Address:
      c/o Wien, Malkin & Bettex
      60 East 42nd Street
      New York, New York 10165
      Attn:  Peter L. Malkin























                          -7-<PAGE>






                          EXHIBIT B

                     PARTICIPATION CERTIFICATE



             APPLE BANK FOR SAVINGS ("Bank") hereby certifies that
      498 ADVANCE, L.L.C. ("Participant") has this day acquired and is
      entitled to an undivided, subordinated, participating share equal
      to $1,012,274.18, in a loan made by Bank to Garment Capitol
      Associates, in the original principal amount of $3,376,340.61, as
      increased to $4,350,663.79 due to a protective advance by the Bank
      in the amount of $1,012,274.18 on April 2, 1996.

             This Certificate is issued pursuant to and subject to
      the terms, conditions and provisions of a certain Participation
      Agreement between Bank and Participant dated April 2, 1996.

             This Certificate is not an acknowledgment of
      indebtedness.

             Dated this 2nd day of April, 1996.


                           APPLE BANK FOR SAVINGS 



                           By: /s/Ryan S. Ledith
                           Name:
                           Title:<PAGE>






                                        EXHIBIT 6

                      APPLE BANK FOR SAVINGS
                       277 Park Avenue
                     New York, New York 10172



                           April 2, 1996





      Garment Capitol Associates
      c/o Wien, Malkin & Bettex
      60 East 42nd Street
      New York, New York 10165

      Attention:  Peter L. Malkin

      Gentlemen:

             Reference is hereby made to that certain loan (the
      "Loan") made by Apple Bank for Savings (the "Bank") to Garment
      Capitol Associates (the "Borrower"), in the original principal sum
      of $3,376,340.61, as evidenced by that certain Modification and
      Extension Agreement, dated as of December 1, 1992, between the
      Bank and the Borrower, and recorded in the Office of the New York
      City Register, New York County, on March 27, 1995, in Reel 2194,
      Page 0910 (the "Mortgage").  The Bank hereby confirms and
      acknowledges that:

             (a)  On the date hereof, the Bank has made a protective
               advance under the Mortgage in the amount of
               $1,012,274.18 (the "Advance"), to pay real estate
               taxes due and payable on January 1, 1996 (the
               "Taxes") and interest and penalties thereon to the
               date of the Advance;

             (b)  Pursuant to the terms of the Mortgage, the Borrower
               is obligated to pay interest on the Advance at the
               per annum rate of 24%;

             (c)  The failure of the Borrower to pay the Taxes
               constitutes a default (the "Default") under the
               Mortgage, thereby entitling the Bank to exercise
               all of its rights and remedies thereunder;<PAGE>






             (d)  Notwithstanding the existence of the Default, the
               Bank shall forbear from exercising any of its
               rights and remedies under the Loan Documents based
               solely upon this Default so long as no other
               default shall occur under the Mortgage (any such
               other default, a "Further Default");  

             (e)  Notwithstanding anything to the contrary contained
               in the Mortgage or the existence of the Default,
               until such time, if any, that there shall be a
               Further Default:  (i) interest on the outstanding
               principal balance of the Loan shall continue to
               accrue and be payable at the per annum rate of
               10.60%; and (ii) interest on the Advance shall also
               accrue and be payable monthly, on the first day of
               each month, at the per annum rate of 10.60%
               (calculated in the method set forth in the
               Mortgage); and 

             (f)  Repayment of the Advance by the Borrower to the
               Bank shall be due on the date that the principal
               balance of the Indebtedness (as defined in the
               Mortgage) shall become due and payable under the
               Mortgage, whether at maturity, by acceleration, or
               otherwise.

                           APPLE BANK FOR SAVINGS


                           By: /s/Ryan S. Ledwith          
                            Name:  Ryan S. Ledwith
                            Title: Vice President

      Confirmed and Agreed to this
      2nd day of April, 1996


      GARMENT CAPITOL ASSOCIATES


      By: /s/ Peter L. Malkin      
          Peter L. Malkin, Agent













                          -2-<PAGE>






                                        EXHIBIT 7

                      APPLE BANK FOR SAVINGS
                       277 Park Avenue
                     New York, New York 10172



                           April 2, 1996




      Garment Capitol Associates
      c/o Wien, Malkin & Bettex
      60 East 42nd Street
      New York, New York 10165
      Attention:  Peter L. Malkin

      498 Advance, L.L.C.
      c/o Wien, Malkin & Bettex
      60 East 42nd Street
      New York, New York 10165
      Attention:  Peter L. Malkin

      To Whom It May Concern:

             Reference is hereby made to (a) that certain note, dated
      the date hereof, made by Peter L. Malkin, Harry B. Helmsley,
      Irving Schneider and Alvin Schwartz (the "Individuals") payable to
      the order of Apple Bank for Savings (the "Bank") in the principal
      sum of $1,012,274.18 (the "Note"), (b) that certain participation
      agreement dated the date hereof, between 498 Advance, L.L.C. (the
      "Participant") and the Bank (the "Participation Agreement") and
      (c) that certain letter agreement (the "Forbearance Letter";
      together with the Participation Agreement and the other documents
      and agreements executed and delivered with any thereof,
      collectively the "Documents"), dated the date hereof, between the
      Bank and Garment Capitol Associates (the "Borrower"; together with
      the Participant, collectively, the "Entities").  

             Each of the Bank and by their agreement hereto the
      Participant and the Borrower hereby confirms and agrees as
      follows:  

             (a)  On the date hereof, the Bank has made a protective
               advance in the amount of $1,012,274.18 (the
               "Advance") under the Mortgage (as defined in the
               Forbearance Letter), to pay real estate taxes
               (including any BID assessments) due and payable on
               January 1, 1996 and interest and penalties thereon
               to the date of the Advance;<PAGE>






             (b)  In conjunction with the Advance, the Individuals
               have made and delivered the Note and the Entities
               have executed and delivered the Documents, as
               applicable, to reflect certain arrangements and
               accommodations between such Entities and the Bank
               relating to the Advance;

             (c)  The Bank agrees that it shall advance as a
               protective advance under the Mortgage the
               applicable amounts for payment of real estate taxes
               (including any BID assessments and interest and
               penalties thereon, if any) due on July 1, 1996 and
               January 1, 1997, respectively, provided that, at
               the time of each such advance, (w) no default shall
               exist under (i) any of the Documents or the Note or
               (ii) the Mortgage (excepting only the failure of
               the Borrower to pay past and then due real estate
               taxes), (x) the Entities shall have executed and
               delivered a set of documents with respect to the
               advance then to be made substantially similar to
               the Documents, and otherwise in form and substance
               reasonably satisfactory to the Bank, (y) the
               Individuals shall have made and delivered to the
               Bank a note in the principal amount of the advance
               then to be made and otherwise substantially similar
               to the Note and otherwise in form and substance
               reasonably satisfactory to the Bank; and (z) the
               Entities and Individuals shall have executed such
               documents and instruments in connection therewith
               as the Bank shall reasonably request.  

                           APPLE BANK FOR SAVINGS


                           By: /s/Ryan S. Ledwith             
                            Name: Ryan S. Ledwith
                            Title: Vice President

      Confirmed and Agreed to this
      2nd day of April, 1996

      GARMENT CAPITOL ASSOCIATES

      By: /s/ Peter L. Malkin       
          Peter L. Malkin, Agent


      498 ADVANCE, L.L.C.

      By: /s/Peter L. Malkin
          Name:
          Title:



                          -2-<PAGE>






                                        EXHIBIT 8


                    GARMENT CAPITOL ASSOCIATES
                     c/o Wien, Malkin & Bettex
                     60 East 42nd Street
                     New York, New York 10165



                           April 2, 1996




      4987 Corporation
      c/o Wien, Malkin & Bettex
      60 East 42nd Street
      New York, New York 10165

      Attention:  Peter L. Malkin

      Gentlemen:

             The undersigned, as Landlord under a certain lease (as
      same may have been modified or amended from time to time, the
      "Lease"), dated May 1, 1951, with 4987 Corporation (as assignee of
      Tenant's interest under the Lease), as Tenant, relating to the
      premises known as 498 Seventh Avenue, New York, New York (the
      "Premises"), hereby confirms and agrees as follows:

             (a)  Pursuant to the terms of the Lease, Tenant is
               obligated to pay all real estate taxes and related
               charges due and owing in connection with the
               Premises;

             (b)  The Tenant failed to pay the real estate taxes and
               related assessments in the amount of $936.180.00
               due and payable on January 1, 1996 and,
               accordingly, Tenant is in default of its
               obligations under the Lease (the "Default");

             (c)  On the date hereof, Apple Bank for Savings (the
               "Bank"), the fee mortgagee of the Premises, is
               making a protective advance under its fee mortgage
               in the amount of $1,012,274.18 (the "Advance") to
               pay the aforementioned real estate taxes
               (including, the payment of all interest and
               penalties due in connection therewith through the
               date of the Advance); and<PAGE>






             (d)  Notwithstanding anything to the contrary contained
               in the Lease and pursuant to and in accordance with
               a certain letter, dated the date hereof, between
               the undersigned and Tenant, Tenant shall be
               obligated to pay to the Bank and/or Landlord , as
               applicable, all interest due and owing on the
               Advance.

             (e)  Notwithstanding the existence of the Default, the
               undersigned as Landlord under the Lease shall
               forbear from exercising any of its rights and
               remedies under the Lease otherwise available to the
               undersigned as Landlord under the Lease by reason
               of the Default, provided that no other default
               shall exist under the Lease and all interest on the
               Advance shall be paid by Tenant, as and when due.

                           GARMENT CAPITOL ASSOCIATES


                           By:/s/ Peter L. Malkin
                           Peter L. Malkin, Agent



      Confirmed and Agreed to this
      2nd day of April, 1996


      4987 CORPORATION


      By: /s/ Thomas N. Keltner     
           President





















                          -2-<PAGE>






                                        EXHIBIT 9

      Wien, Malkin & Bettex
      60 East 42nd Street
      New York, New York 10165-0015


      April 3, 1996

      Re:  Garment Center Building
           498 Seventh Avenue
           New York, New York

      Gentlemen:  

      As per your request, we have prepared independent analyses which
      set forth our opinion of the appropriate percentage distribution
      of sale proceeds between the leased fee and leasehold positions
      assuming a sale of fee simple position of the above-captioned
      property.  In connection with preparing these analyses we
      undertook the following:  

      *         Property inspections; 

      *         A review of the property's current rent roll as well as
             its current historical financial statements; 

      *         A review of the property's ground lease document, and;

      *         Held conversations with brokers and investors active
             within this area, in order to ascertain current market
             conditions within the relevant neighborhood. 

      The appropriate split between the leasehold and leased fee
      positions, assuming a sale of the fee simple position, included,
      in part, analyses of the property on both a fee simple estate and
      separate leasehold and leased fee estate basis.  It is our opinion
      as well as the opinion of representatives of each estate, that the
      property will most likely bring a higher purchase price if sold as
      a fee simple estate as opposed to selling each individual estate
      interest separately.  Therefore, given that both estate's have
      agreed to market and sell the property on a fee simple basis, our
      split analyses were primarily based upon apportioning the
      property's total fee simple estimated net operating income to each
      respective estate.  The affect of higher property values on the
      appropriate distribution split between the leasehold and leased
      fee positions, assuming a sale of the fee simple position, was
      determined through use of several hypothetical sales prices, net
      operating incomes, a market capitalization rate and market driven
      capital cost assumptions.  Applying the capitalization rate and
      the estimated capital costs to each potential sales price, an
      assumed net operating income was derived which we apportioned as
      per the terms of the ground lease.  Our analyses have revealed<PAGE>






      that as the sales price increases a higher percentage of the total
      property price is attributable to the leasehold position.  

      The hypothetical values we assumed, began at $20,000,000 increased
      to $25,000,000 and thereafter increased in $10,000,000 increments
      to $50,000,000.  The appropriate percentage distribution splits
      between the leasehold and leased fee positions which we derived,
      assuming a sale of the fee simple position, translate into the
      following:  

      HYPOTHETICAL                   % OF FEE SIMPLE   % OF FEE SIMPLE
      FEE SIMPLE                     TO LEASEHOLD      TO LEASED FEE

      $20,000,000 - $25,000,000      20.00%            80.00%
      $25,000,001 - $30,000,000      25.00%            75.00%
      $30,000,001 - $40,000,000      30.00%            70.00%
      $40,000,001 - $50,000,000      35.00%            65.00%
      above       - $50,000,000      40.00%            60.00%

      It should be noted that these property values were not derived
      based upon any actual property or market information, but rather
      they represent pure hypothetical assumptions.  The exercise was
      completed in order to reveal the affect on the percentage split
      between the property's leased fee and leasehold positions.  

      We hope this letter is satisfactory and are available to discuss
      it at your convenience.  A more detailed report delineating the
      methodology we employed will be provided shortly.  

      Sincerely, 


      /s/David N. Maurer-Hollaender      /s/Sharon Locatell
      David N. Maurer-Hollaender         Sharon Locatell
      Senior Managing Director           Executive Managing Director
      Edward S. Gordon                   Brown Harris Stevens
        Company Incorporated               Appraisal & Consulting, LLC


















                          -2-<PAGE>






                                        EXHIBIT 10

                     UNANIMOUS WRITTEN CONSENT

                      OF THE STOCKHOLDERS OF

                      4987 CORPORATION



             The undersigned, being all of the holders of the
      outstanding stock of 4987 Corporation, a New York corporation (the
      "Corporation"), by unanimous consent in writing pursuant to
      Section 615(a) of the Business Corporation Law of the State of New
      York, having waived notice and without the formality of convening
      a meeting, do hereby consent to the adoption of the following
      resolutions:

             WHEREAS, the Corporation is the lessee under a certain
      Lease with Garment Capitol Associates, as lessor, for premises
      known as 498 Seventh Avenue (the "Property"); 

             WHEREAS, the Agents on behalf of the Participants in
      Garment Capitol Associates desire to seek consent of the
      Participants to the sale of the Property; 

             WHEREAS, the stockholders of the Corporation have
      heretofore agreed to cooperate in connection with the sale so that
      the sale will include a transfer of all ownership and operating
      interests in the Property, including the interest of the
      Corporation as lessee or, in the alternative, that the interest of
      the Corporation as lessee would be terminated in connection with
      such sale; 

             WHEREAS, the stockholders of the Corporation had
      previously agreed, and adopted a resolution to the effect that, if
      Brown Harris Stevens Appraisal and Consulting, LLC and Edward S.
      Gordon Co. Inc., as consultants engaged to propose an appropriate
      allocation with respect to the sharing of sales proceeds between
      the fee owner and the lessee of the Property in connection with
      the sale thereof, agree as to an allocation formula, then the
      Corporation would accept that formula as the basis for the
      allocation; and

             WHEREAS, the consultants have now agreed to such a
      formula, as embodied in the draft letter attached to this Consent,

             NOW, THEREFORE, be it 

             RESOLVED, that the Corporation agrees to terminate its
      leasehold estate in the Property, or, at the option of the buyer
      of the Property, assign its leasehold interest (without recourse),<PAGE>






      in connection with the sale of the property at a price approved by
      the Agents on behalf of the Participants in Garment Capitol
      Associates so long as the Participants approve a sharing of the
      sales proceeds (after expenses) in accordance with the Brown,
      Harris/ESG Formula after according priority to payment of the fee
      mortgage, any protective advances made thereunder and accrued
      interest and repayment of the Participants in Garment Capitol
      Associates of their remaining original cash investment of
      $5,250,000; and

             FURTHER RESOLVED that any officer of the Corporation is
      authorized and directed to execute and deliver such documents,
      instruments and agreements, including lease terminations or
      assignments (without recourse), releases and similar documents, as
      may be required to effectuate the transactions relating to the
      closing of the sale of the Property and the termination or
      assignment (without recourse) of the leasehold estate of the
      Corporation in the Property.  

             IN WITNESS WHEREOF, the undersigned have executed this
      Consent, in counterparts, as of the 29th day of March, 1996, which
      counterparts taken together shall constitute one document.



      Dated:  March ___, 1996            /s/ Harry B. Helmsley         
                             Harry B. Helmsley


                             /s/ Peter L. Malkin           
                             Peter L. Malkin


                             /s/ Isabel Malkin             
                             Isabel Malkin


                             /s/ Mindy L. Schneider        
                             Mindy L. Schneider


                             /s/ Lynn C. Schneider         
                             Lynn C. Schneider


                             /s/ Jane Schwartz Stein       
                             Jane Schwartz Stein








                          -2-
<PAGE>






                                        EXHIBIT 11
                    CONSENT IN LIEU OF MEETING


           The undersigned, the directors of 4987 Corporation, hereby
      consent to the adoption of the following resolutions, which action
      is taken in lieu of a meeting:

           WHEREAS, the Corporation is the Lessee under a certain Net
      Lease with Garment Capitol Associates, as Lessor, for premises
      known as 498 Seventh Avenue; and

           WHEREAS, the Agents on behalf of the Participants in Garment
      Capitol Associates desire to seek consent of Participants to the
      sale of the property; and

           WHEREAS, the directors of the Lessee have heretofore agreed
      to cooperate in connection with the sale so that the sale will
      include the entire fee simple interest in the property, including
      the interest of the Lessee or, in the alternative, that the
      interest of the Lessee would be terminated in connection with such
      sale, 

           NOW, THEREFORE, be it resolved that the Corporation agrees to
      terminate its leasehold estate or, at the option of the buyer of
      the property, assign its leasehold interest without recourse, in
      connection with the sale of the property at a price approved by
      the agents on behalf of Garment Capitol Associates; and

           FURTHER RESOLVED that any of the officers of the Corporation,
      acting individually, is authorized and directed to execute and
      deliver such documents, instruments and agreements, including
      lease terminations, releases, assignments (without recourse) and
      similar documents, as may be required to effectuate the
      transaction relating to the closing of the sale and the
      termination or assignment of the leasehold estate of the
      Corporation in the Premises.  


      Dated:  as of March 29, 1996       ______________________________


                             ______________________________


                             ______________________________


                             ______________________________



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