GARMENT CAPITOL ASSOCIATES
PRER14A, 1996-07-24
OPERATORS OF NONRESIDENTIAL BUILDINGS
Previous: FULLER H B CO, 8-K, 1996-07-24
Next: GATEWAY ENERGY CORP/NE, 10QSB/A, 1996-07-24









		    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 July [] 31, 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 July [] 31,     |
	 1996.  The solicitation of Consents will terminate on October 31,
	 1996 unless subsequently extended, but in no event later than
	 December 31, 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
	 require a very large additional capital investment, estimated by the<PAGE>






	 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 (except that a substantial portion of
	 the shares owned by Peter L. Malkin are held by him for the benefit
	 of members of his family but he retains voting control).

		   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) July 1, 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").  The New Lessee also failed to pay the New York City real
	 estate taxes and BID assessments in the amounts of $1,053,254.50 and
	 $28,529.26, respectively, which were due on July 1, 1996 (the "7/1/96
	 Real Estate Taxes").  As a result, although payment of the 1/1/96
	 Real Estate Taxes and the 7/1/96 Real Estate Taxes has been made as
	 described below, the New Lessee is in default of the Operating Lease
	 as of January 1, 1996.  

		   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 and the 7/1/96 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 or the 7/1/96 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.  


					  -2-<PAGE>






		   Although the failure to pay the 1/1/96 Real Estate Taxes
	 and the 7/1/96 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 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, the 7/1/96 Real Estate Taxes and certain future
	 real estate taxes and BID assessments on the Property (together with
	 the 1/1/96 Real Estate Taxes and the 7/1/96 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:  (a) on
	 April 2, 1996, the sum of $1,012,274.18, equal to the 1/1/96 Real
	 Estate Taxes and interest thereon to the date of the borrowing (the
	 "1/1/96 Tax Borrowing"); and (b) on June 28, 1996, the sum of
	 $1,081,783.76, equal to the 7/1/96 Real Estate Taxes (the "7/1/96 Tax

	 Borrowing").  The 1/1/96 Tax Borrowing 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.  The 7/1/96 Tax
	 Borrowing was used to fund a protective advance by the Fee Mortgagee
	 to pay the 7/1/96 Real Estate Taxes through the purchase of an
	 additional subordinate participating interest in the Fee Mortgage in
	 such amount.  Interest on the foregoing protective advances and on
	 any future protective advances 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 a further protective
	 advance to cover the Real Estate Taxes due 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
	 advance as required to pay the 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.  The 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 in virtually all cases (and will be


					  -3-<PAGE>






	 neutral in the special case described in the last paragraph of that
	 Section II.B.3.).  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 believe that the New Lessee will continue to     |
	 perform its obligations under the Operating Lease (other than the     |
	 obligation to pay Real Estate Taxes).  The New Lessee's shareholders  |
	 (or their designees) have already arranged for two advances of Real   |
	 Estate Taxes under the Fee Mortgage.  The New Lessee has not provided |
	 audited financial statements of its operations as it has been in      |
	 existence only since December 21, 1995 and began to operate the       |
	 Property December 29, 1995.  In any event, it has no obligation to    |
	 provide audited financial statements under the Operating Lease.  The  |
	 Agents feel that the New Lessee will continue to perform, however,    |
	 because it will then be entitled to receive a share of net sale       |
	 proceeds if the Sale Program is approved by the Participants.  As the |
	 likely availability of the Property for sale has become known, the    |
	 Agents have heard informally indications of interest from brokers     |
	 which lead the Agents to believe that a Property sale can be          |
	 consummated in relatively short order (45-90 days) from approval of   |
	 the Sale Program by the Participants.  Since the New Lessee has       |
	 performed for six months already, its continued performance through   |
	 sale if the Sale Program is approved seems likely.  If the Sale       |
	 Program is disapproved by the Participants, the Agents will then      |
	 determine whether to exercise rights and remedies under the Operating |
	 Lease, or what other actions to consider, taking account of the then- |
	 likely impending obligation to pay Real Estate Taxes and the default  |
	 under the Fee Mortgage that would result from non-payment.            |

		   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
	 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; 

		   (b)  Allocating the net sale proceeds pursuant to the
	 distribution formula proposed herein by the Agents; and

		   (c)  Permitting the New Lessee to continue to operate the
	 Property in accordance with the terms of the Operating Lease,


					  -4-<PAGE>






	 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.
	 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


					  -5-<PAGE>






	 assessed value for the Property of $18,000,000 and a tax rate of
	 $10.402 per $100.  In addition, BID assessments of $59,390 were paid.
	 The taxes for the 96/97 tax year (July 1, 1996 - June 30, 1997) are
	 $2,076,132.52, based on an assessed value of $20,251,000 and a rate
	 of $10.252 per $100; BID assessments for the period are $57,058.52.
	 Because of delays in completing the New York City budget, however,
	 the 96/97 real estate taxes are payable in unequal installments of
	 $1,053,254.50 on July 1, 1996 and $1,022,878.02 on January 1, 1997;
	 the BID assessment is payable in two equal installments of $28,259.26
	 on July 1, 1996 and January 1, 1997.  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
	 Bus Terminal on 40th-42nd Streets.  Erected in 1921, the building is
	 of fireproof construction and contains 23 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


					  -6-<PAGE>






	 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 approximately 30% to approximately
	 95% 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 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,


					  -7-<PAGE>






	 1992, but the principal balance has not been increased as a result.
	 The principal balance of the Fee Mortgage, after the July, 1996
	 payment, has been reduced to $2,976,474.30 (excluding the amount of
	 protective advances 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 (and including) July 1, 1996.

	           Each monthly installment of Basic Rent received by
	 Associates is applied to pay monthly debt service on the Fee          |
	 Mortgage, supervisory compensation to [] 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 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 2.5%, 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 $430,000.
	 At the end of 1995, Mr. Malkin assumed interests aggregating an
	 additional 6.25% and now owns in the Original Lessee 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.  



					  -8-<PAGE>






		   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 the Agents; Rationale for the Sale Program

		   The Agents seek discretionary authority from the
	 Participants to implement the Sale Program, including sale of the
	 Property, forbearance in favor of the New Lessee so long as it
	 complies with its lease obligations other than the obligation to pay
	 Real Estate Taxes and arranges the forbearance of the Fee Mortgagee,
	 and allocation of the net sale proceeds as hereinafter described.
	 See Section II.B. - Recommendations.  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 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.  


					  -9-<PAGE>






		   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.  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.  See
	 Section IV.C. - Consideration of Alternatives.  The Agents believe
	 that implementation of the Sale Program is the best way for the
	 Participants to maximize the value of their remaining investment
	 without the need for additional funds, which could only hope to be
	 recouped over the long term.  See Section VI. - Management's
	 Discussion and Analysis of Financial Condition and Results of
	 Operation.

		   B.   Recommendations

		   Based on the foregoing review of the current situation at
	 the Property -- See Section I.D. - Competition; Section I.E. -


					  -10-<PAGE>






	 Financial Information; and Section II.A. - Grant of Discretionary
	 Authorization to the Agents; Rationale for the Sale Program -- and
	 the assessment of various alternatives by the Agents -- See Section
	 II.C. - Consideration of Alternatives -- the Agents recommend that
	 the Participants approve the Sale Program.  The Participants are
	 reminded that, if the Sale Program is approved, a portion of the net
	 sale proceeds to be distributed to the New Lessee will be shared by
	 one of the Agents for the Participants, Peter L. Malkin, as an owner
	 of shares in the New Lessee, his wife and other members of his
	 family.  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.  Approval by the Participants of the Sale Program and the
	 subsequent liquidation of Associates will empower the Agents with
	 discretionary authority to implement the Sale Program and to
	 liquidate Associates thereafter.  

		   If the Sale Program is not approved by the Participants -
	 see Section VII. - Terms of Solicitations of Consents - then the
	 Agents will consider whether to exercise rights and remedies under
	 the Operating Lease, or take such other actions or make such other
	 recommendations to the Participants, as then seem appropriate.  Since
	 the solicitation of consents will likely extend until close to the
	 end of 1996, the Agents will also have to consider at that time how
	 to deal with the then pending obligation to pay Real Estate Taxes.

		   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,




					  -11-<PAGE>






	 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
	 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 and the 7/1/96 Real Estate Taxes, 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, 7/1/96 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.  The
	 shareholders of the New Lessee (or their designees) have also
	 borrowed from the Fee Mortgagee an amount equal to the 7/1/96 Real
	 Estate Taxes.  This borrowing was used to fund a protective advance
	 under the Fee Mortgage to pay the 7/1/96 Real Estate Taxes.  As a
	 result, the borrowers acquired subordinate participating interests in
	 the Fee Mortgage in the amount of the loan used to fund the
	 protective advances.  A similar arrangement will be used to fund the
	 Real Estate Taxes due January 1, 1997, if the Property has not been
	 sold by that date, 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 the 7/1/96 Real Estate Taxes and so long as future


					  -12-<PAGE>






	 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 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. 

		   If the Sale Program is not approved by the Participants,
	 the Agents will then determine whether to exercise rights and
	 remedies under the Operating Lease, or what other actions to
	 consider.  The Agents will also have to consider at that time how to
	 deal with the then-impending obligation to pay Real Estate Taxes and
	 the default under the Fee Mortgage that would result from non-
	 payment.  

		   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


					  -13-<PAGE>






	 methodology required that they assume a minimum sales price of
	 $20,000,000 for the Property.  In reaching their conclusions, they
	 determined that, of the three conventional approaches to value -
	 Cost, Sales Comparison and Income Capitalization - only the Income
	 Capitalization approach applied.  They felt that this approach was
	 the appropriate one because, in their experience, it is methodology
	 most often used by investors for this type of 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:

	      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                 40%            60%
	      Excess of $50,000,000

		   The Agents propose a slightly different allocation formula
	 than that set forth in the Consensus Report.  The Agents believe the
	 differences benefit Associates (except with respect to the unusual
	 case described in the last paragraph of this Section II.B.3., as to
	 which the result for Associates is no worse than the Consensus
	 Formula).  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 recommend this
	 allocation formula in place of the formula recommended in the
	 Consensus Report because, under the Agent's formula, the repayment to
	 Associates of the Participants' remaining original investment is
	 accorded priority.  The Consensus Report merely allocated net sale


					  -14-<PAGE>






	 proceeds between the leasehold and fee interests without distinction.
	 Except for the special case described in the last paragraph of this
	 Section II.B.3. (as to which the Agent's formula and the formula in
	 the Consensus Report are essentially equivalent), the Agent's formula
	 will always result in a higher allocation to the Participants than
	 would result under the formula in the Consensus Report.  

		   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
		   advances 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.  

		   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:

					     Percentage     Percentage
	      Amount of 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 in excess            40%            60%
	      of $50,000,000



					  -15-<PAGE>






	 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 each of
	 the two protective advances for Real Estate Taxes was $1,000,000, and
	 (iii) no additional 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.  

    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.  The Agents note that, as the likely
	 availability of the Property for sale has become known to real estate
	 brokers, the Agents have heard informally indications of interest


					  -16-<PAGE>






	 from brokers on behalf of their clients which would likely result in
	 a sale of the Property in relatively short order (45-90 days from
	 approval of the Sale Program by the Participants), with a result
	 likely to yield to the Participants from net sale proceeds a return
	 of a multiple of their remaining original investment.

		   Although shareholders of the New Lessee (or their
	 designees) have arranged for the funding of protective advances under
	 the Fee Mortgage to pay to the City of New York the 1/1/96 Real
	 Estate Taxes (and interest thereon) and the 7/1/96 Real Estate Taxes,
	 as between the New Lessee and Associates the New Lessee should be
	 responsible for the payment of those Real Estate Taxes.  The formula
	 in the Consensus Report allocated the first $25,000,000 of net sale
	 proceeds 20% to the New Lessee and 80% to Associates.  Thus, so long
	 as the amount of the net sale proceeds applied to the protective
	 advances (after taking account of closing adjustments for Real Estate
	 Taxes with the buyer) is less than 20% of the aggregate of net sales
	 proceeds applied to repay the Fee Mortgage debt including the
	 protective advances (the Agent's First Priority distribution) and to
	 the return to the Participants of their remaining $5,250,000 original
	 investment balance (the Agent's Second Priority distribution), the
	 Agent's recommended formula benefits Associates.  Because the
	 principal of the Fee Mortgage (but not the amount of the protective
	 advances) is reduced each month and because there may be the need for
	 a third protective advance if the Property sale is not closed before
	 year end 1996 (or shortly thereafter), it is possible (but not
	 likely) that the amount of net sale proceeds to be applied to the
	 protective advances could exceed 20% of the aggregate of net sale
	 proceeds applied to the Agent's proposed First Priority and Second
	 Priority allocations.  The New Lessee has agreed to pay to the Fee
	 Mortgagee from sale proceeds otherwise allocable to the New Lessee
	 the amount (if any) by which the amount of the protective advances
	 (as reduced through closing adjustments for Real Estate Taxes with
	 the buyer) exceeds 20% of the aggregate of net sale proceeds to be
	 applied to the Agent's proposed First Priority and Second Priority
	 allocations.  As a result, the allocation formula proposed by the
	 Agents can never result in a less favorable allocation to Associates
	 than the formula proposed in the Consensus Report, and likely will
	 yield a more favorable result.  

		   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 authorized by its partnership agreement,
	 the ownership of the fee interest in the Property subject to the
	 Operating Lease, will have ended and there would be no reason to
	 continue Associates' existence.  If Associates were not liquidated at
	 that point, it would continue to incur expenses for such items as
	 accounting reports and SEC filings but would have no income to pay
	 those costs.


					  -17-<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


					  -18-<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
	 net sale proceeds with the New Lessee.  See Section II.B.3. -
	 Distribution of Sale Proceeds - and Section IV.C. - Certain Ownership
	 of Interests in the New 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 begin 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
	 purchased and assumed the interests of those partners who initially


					  -19-<PAGE>






	 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 based solely on the failure to pay
	 the 1/1/96 Real Estate Taxes and the 7/1/96 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
	 in cooperation with the lessee, with the proceeds to be allocated
	 between the lessee and Associates based on the formula recommended by
	 the Agents in this Statement. See Section II.B.3. - Distribution of
	 Sale Proceeds.  In essence, the Agents and these other partners
	 viewed the Sale Program as a package arrangement.  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 pursuant 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.






					  -20-<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 by Associates in any lease year


					  -21-<PAGE>






	 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.

		   C.   Certain Ownership of Interests in the New 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.  A substantial portion of the shares owned by Peter L. Malkin
	 are held by him for the benefit of members of his family, but he


					  -22-<PAGE>






	 retains voting control.  Harry B. Helmsley owns 36.25% of the issued
	 and outstanding shares of the 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 and, beneficially
	 through Mr. Malkin, other members of his family will receive 53.75%
	 of any net sale proceeds received by the New Lessee.  Mr. Malkin will
	 also 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.

		   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


					  -23-<PAGE>






	 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.  In fact, if
	 Associates accumulated cash reserves by withholding or reducing
	 distributions to the Participants from Basic Rent or Additional Rent,
	 the Participants would suffer adverse tax consequences because the
	 amounts held back by Associates would nevertheless be taxable to the
	 Participants.  



					  -24-<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 July 31, 1996.  Those annual
	 operating statements from the lessee of its income and expense are
	 reviewed by the outside accountants for the lessee and are prepared
	 substantially in accordance with the requirements of the Operating
	 Lease.

		   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


					  -25-<PAGE>






		   for supervisory services payable in 1994, (y) an increase
		   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 and approximately
		      $1,000,000 to fund the protective advance under the Fee
		      Mortgage to pay the 7/1/96 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 net sale proceeds.  Similarly, although the Agents
		      have received no written assurances that the New Lessee
		      will not default in the timely performance of its
		      obligations under the Operating Lease (other than the


					  -26-<PAGE>






		      payment of Real Estate Taxes), a default by the New
		      Lessee would allow the Agents to seek to terminate the
		      Operating Lease, in which event the New Lessee would
		      lose its right to share in net sale proceeds.
		      Accordingly, the Agents do not believe it likely that
		      the New Lessee will default if the Sale Program is
		      approved by the Participants.  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.

			    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 July 2, 1996 will be recognized as entitled to


					  -27-<PAGE>






	 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).

		   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.



					  -28-<PAGE>






		   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.  

		   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.

		   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.
























					  -29-<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 consisted of 
  the following:


  Income                                $   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 on April 2, 1996 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 




								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; 

	      2.   To distribute the sale proceeds in accordance with the
	 distribution schedule recommended by the Agents and described in the
	 Statement dated July [] 31, 1996 referred to below; and               |

	      3.   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 July [] 31, 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)










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