PRUDENTIAL REALTY TRUST
8-K, 1995-09-07
REAL ESTATE INVESTMENT TRUSTS
Previous: NUVEEN TAX EXEMPT UNIT TRUST INSURED SERIES 51, 497, 1995-09-07
Next: NUVEEN TAX EXEMPT UNIT TRUST SERIES 339 NATIONAL TRUST 339, 497, 1995-09-07



     




                        SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549



                                     FORM 8-K

                                  CURRENT REPORT

                      Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934




                                August 23, 1995                   
                (Date of Report; Date of Earliest Event Reported)


                            PRUDENTIAL REALTY TRUST                   
              (Exact Name of Registrant as specified in its Charter)


      Massachusetts                1-8965                  22-6400284      
(State of Incorporation)   (Commission File Number)        (IRS Employer 
                                                       Identification No.)



     Prudential Plaza, Newark, New Jersey                07102   
      (Address of Principal Executive Offices)         (Zip Code)


                                 (201) 802-4302                  
                (Registrant's telephone no., including area code)

<PAGE>

     Item 1.  Not Applicable.
     
     Item 2.   Acquisition or Disposition of Assets.
     
               Disposition of Park 100 Portfolio.
     
               In furtherance of resolutions adopted by the Board
     on June 2, 1995 to effect the liquidation and termination of
     the Trust, on August 23, 1995 the Trust completed the sale
     of its Park 100 Portfolio of properties located in
     Indianapolis, Indiana (the "Park 100 Portfolio") to Security
     Capital Industrial Trust, a Maryland real estate investment
     trust (the "Buyer") for a sales price of $38.8 million,
     with net proceeds to the Trust of $37.3 million.  The Park 100
     Portfolio consists of 18 industrial buildings.  The sales
     price was determined by negotiation between the Trust and
     the Buyer.  The sale was completed pursuant to a Purchase
     and Sale Agreement, dated June 7, 1995, between the Trust
     and the Buyer, which Agreement was the subject of a current
     report by the Trust on Form 8-K dated June 2, 1995 and filed
     June 21, 1995.
     
               The sale of the Park 100 Portfolio and the
     expected sales of the Trust's Huntington Properties (as
     defined below) and the Trust's Maple Plaza I and II
     properties located in Parsippany, Morris County, New Jersey,
     (the "Maple Plaza Properties"), at the sales price
     received in the case of the Park 100 Portfolio, at the
     agreed price in the case of the Huntington Properties and at
     the bid price in the case of the Maple Plaza Properties,
     could result in a distribution to holders of Income Shares
     upon liquidation of over $5.00 per Income Share.  There
     would be no available distribution to holders of Capital
     Shares.  This assumes liquidation takes place in December
     1995, and includes estimates for commissions and state and
     local taxes related to the sales, and other expenses related
     to the liquidation of the Trust.
     
     Items 3 and 4.  Not Applicable.
     
     
     
<PAGE>     
     
     Item 5.   Other Events.
     
               (a)  Agreement of Purchase and Sale of Huntington
                         Business Campus I and II.
     
               In furtherance of resolutions adopted by the Board
     on June 2, 1995 to effect the liquidation and termination of
     the Trust, the Trust entered into an Amended and Restated
     Agreement of Purchase and Sale (the "Huntington Agreement"),
     dated as of August 23, 1995, with Reckson Operating
     Partnership, L.P., a Delaware limited partnership ("Buyer"),
     for the sale of the Trust's Huntington Business Campus I &
     II properties located in Melville, Long Island, New York
     (the "Huntington Properties"). The sales price for the
     Huntington Properties is $11,400,000 (subject to adjustment
     as provided for in the Huntington Agreement), which is
     payable in cash.
     
               The closing of the sale of the Huntington
     Properties (the "Closing") is to occur no later than the
     earlier of (x) the third business day following receipt by
     the Trust of a statement of tentative assessment or
     statement of no tax due under Article 31-B of the New York
     Tax Law and any rules and regulations promulgated thereunder
     and (y) September 15, 1995, subject to extensions as
     provided therein.  Closing is contingent upon customary
     conditions for transactions of this nature.
     
               The Buyer has deposited $287,500 in cash as
     earnest money ("Earnest Money") with an escrow agent.  At
     and upon the Closing, the escrow agent will pay the Earnest
     Money, including interest thereon, if any, to Seller or to
     the party entitled to receive the Earnest Money in
     accordance with the terms of the Huntington Agreement.
     
               If all of the conditions to Buyer's obligations to
     purchase the Huntington Properties have been satisfied or
     waived by Buyer and if Buyer fails to consummate the
     transaction for any reason other than the Trust's default or
     the exercise by Buyer of an express right of termination as
     provided for in the Huntington Agreement, the Trust's sole

<PAGE>

     remedy is to terminate the Huntington Agreement and to
     retain the Earnest Money as liquidated damages.  If the
     Trust does not consummate the sale of the Huntington
     Properties for any reason other than the default of Buyer or
     the exercise by Buyer of a right of termination as provided
     for in the Huntington Agreement, the Earnest Money will be
     refunded to Buyer.  If Buyer terminates the Huntington
     Agreement due to certain circumstances set forth in the
     Huntington Agreement, the Trust shall reimburse Buyer for
     all out-of-pocket costs and expenses, including reasonable
     attorneys' fees, incurred by Buyer up to a maximum
     reimbursement amount of $50,000 in connection with the
     preparation, negotiation and execution of the Huntington
     Agreement and Buyer's due diligence review of the Huntington
     Properties.
     
               A copy of the Huntington Agreement is filed as
     Exhibit 10 hereto, and is incorporated herein by reference. 
     The foregoing description of the Agreement is qualified in
     its entirety by reference to the text of such document.
     
               
     Item 6.   Not Applicable.
     
     Item 7.   Financial Statements,
               Pro Forma Financial Information and Exhibits.
     
          (a)  Not applicable.
          (b)  Pro Forma Balance Sheet as of June 30, 1995.
               Pro Forma Statement of Changes in Net Assets as of
               June 30, 1995.
     
     
     
<PAGE>     
     
                       Prudential Realty Trust
                       Pro Forma Balance Sheet
                         As of June 30, 1995
                            (Unaudited)

                                 
The following unaudited Balance Sheet has been presented as if (i) the
Park 100 properties were sold on June 30, 1995; (ii) the Trust's loan
payable and related interest expense was paid off as of June 30, 1995;
and (iii) the Trust adopted the liquidation basis of accounting as of
June 30, 1995.  The pro forma adjustments reflect the elimination of
the carrying amount of the Park 100 properties and related assets and
liabilities, the receipt of cash proceeds from the sale, the
elimination of the loan and interest payable, the effect of the
adoption of the liquidation basis of accounting on the Trust, and the
impact on Stockholders' Equity.

                                           Pro Forma
                           Historical     Adjustments        Pro Forma  
ASSETS
Real estate owned         $69,523,975   (a) $(32,254,255)   $39,502,996
                                        (b)    2,233,276
Cash & cash equivalents     2,509,589   (c)   18,022,780     20,532,369
Accounts receivable           620,469   (d)    1,000,000      2,839,323 
                                        (a)     (106,146)  
                                        (e)    1,325,000
Prepaid expenses              239,455   (b)     (239,455)             0
Deferred rent receivable    2,523,701   (a)     (162,695)             0
                                        (b)   (2,361,006)
Deferred financing costs       56,250   (b)      (56,250)             0

TOTAL ASSETS              $75,473,439       $(12,598,751)   $62,874,688


LIABILITIES & STOCKHOLDERS' EQUITY
Accounts payable and
  accrued expenses        $ 2,506,295   (a)    $ (72,598)    $4,182,818
                                        (e)    2,011,000
                                        (c)     (261,879)
Loans payable              18,062,123   (c)  (18,062,123)             0
Due to advisor                250,312                           250,312
Security deposits             405,046   (a)     (197,466)       207,580
Other                          97,651   (a)      (96,246)         1,405

Total Liabilities         $21,321,427       $(16,679,312)    $4,642,115


<PAGE>
 
                     Prudential Realty Trust
                     Pro Forma Balance Sheet
                      As of June 30, 1995
                          (Unaudited)
                         

LIABILITIES & STOCKHOLDERS' EQUITY continued

                                             Pro Forma
                           Historical       Adjustments       Pro Forma

Income Shares             $89,080,000                       $89,080,000

Capital Shares                111,350                           111,350

Additional paid
  in capital               12,879,052                        12,879,052

Distribution in excess
  of net income           (47,918,390)   (a) $5,189,996     (43,837,829)
                                         (b)   (423,435)
                                         (e)   (686,000)               
Total Shareholders' 
  Equity                  $54,152,012        $ 4,080,561    $58,232,573

TOTAL LIABILITIES &
  SHAREHOLDERS' EQUITY    $75,473,439       $(12,598,751)   $62,874,688


(a)  Sale of Park 100 properties and elimination of related asset and
     liability accounts.
(b)  Adjust properties and related assets to net realizable value under
     the liquidation basis of accounting.
(c)  Receipt of cash proceeds from the sale of Park 100 properties net of
     repayment of loans and related interest payable.
(d)  Amount due November 1, 1995 from sale of Park 100.
(e)  Adjust amounts to provide for expected net loss of liquidating the 
     Trust until the expected date of disposition of Trust assets.


<PAGE>

                    Prudential Realty Trust
          Pro Forma Statement of Changes in Net Assets
                 (in process of liquidation)
                        (Unaudited)
 


Because the Trust has adopted the liquidation basis of accounting, a
Statement of Operations is not provided herein.  However, a Pro Forma
Statement of Changes in Net Assets is provided as follows:


Net assets at June 30, 1995 - Historical               $54,152,012

Gain on Sale of Park 100                                 5,189,996

Adoption of Liquidation Basis of   
   Accounting                                             (423,435)   

Expected Trust Net loss to expected
   date of disposition of Trust Assets                    (686,000)

Pro Forma Net assets in liquidation at June 30, 1995   $58,232,573
     
     
     
<PAGE>     
     
     
    
     (c)  Exhibits Required by Item 601 of Regulation S-K.
     
    Exhibit 
      No.           
    
       10      Amended and Restated Agreement of Purchase
               and Sale, dated as of August 25, 1995,
               between Prudential Realty Trust and Reckson
               Operating Partnership, L.P.
    
       
    Item 8.    Not Applicable.
  

<PAGE>

                              SIGNATURE
     
     
               Pursuant to the requirements of the Securities
     Exchange Act of 1934, the registrant has duly caused this
     report to be signed on its behalf by the undersigned
     hereunto duly authorized.
     
     
     Dated: September 7, 1995
     
     
                              PRUDENTIAL REALTY TRUST
     
     
     
                              By: /s/ James W. McCarthy          
                                 Name: James W. McCarthy
                                 Title: Vice President,
                                        Comptroller and Principal
                                        Accounting Officer



<PAGE>
                            EXHIBIT INDEX                                    
     
                                                            
     
     
     Exhibit No.    Description                        Page No.
     
        10          Amended and Restated Agreement of 
                    Purchase and Sale dated as of 
                    August 25, 1995, between Prudential 
                    Realty Trust and Reckson Operating
                    Partnership, L.P.



<PAGE>
     
                                                              EXHIBIT 10
     
         AMENDED AND RESTATED AGREEMENT OF PURCHASE AND SALE
     
                 [Huntington Business Campus I & II]
     
                 ARTICLE 1:  PROPERTY/PURCHASE PRICE
     
     1.1  Certain Basic Terms.
     
     (a)  Seller:                  PRUDENTIAL REALTY TRUST, a
                                        Massachusetts business trust.
     
     (b)  Purchaser:               RECKSON OPERATING PARTNERSHIP,
                                        L.P., a Delaware limited
                                        partnership.
     
     (c)  Date of this Agreement:  The latest date of execution
                                        by Seller or Purchaser, as
                                        indicated on the signature
                                        page.
     
     (d)  Purchase Price:          $11,400,000.
     
     (e)  Earnest Money:           $287,500, plus interest, if
                                        any, thereon.
     
     (f)  Due Diligence Period:    The period ending August 21,
                                        1995, or as extended as
                                        provided herein.
     
     (g)  Closing Date:            As agreed between Seller and
                                        Purchaser but no later than
                                        the earlier of (x) the third
                                        (3rd) business day following
                                        receipt by Seller of a
                                        statement of tentative
                                        assessment or statement of no
                                        tax due under the Gains Tax
                                        Law and (y) September 15,
                                        1995, subject to extension as
                                        provided herein.  All
                                        extension periods for the
                                        Closing provided herein shall
                                        run concurrently, not
                                        consecutively.
     
     (h)  Title Company:           Commonwealth Land Title
                                   Insurance Company
                                   655 Third Avenue, Floor 11
                                   New York, New York 10017
                                   Attn: William Deatley
     
<PAGE>

                                   Telephone: 212-949-0100
                                   Facsimile: 212-983-8430
     
                                   or
     
                                   Lawyers Title Insurance                   
                                   Corporation
                                   708 Third Avenue
                                   New York, New York
                                   Attn: Craig Fedder
                                   Telephone: 212-557-9170
     
     (i)  Escrow Agent:            Sullivan & Cromwell
                                   250 Park Avenue, 15th Floor
                                   New York, New York 10177
                                   Attn: Ruddick C. Lawrence, Jr.
                                   Telephone: 212-558-3138
                                   Facsimile: 212-558-3792
     
          1.2  Property.  Subject to the terms and conditions of
     this agreement ("Agreement"), Seller agrees to sell to
     Purchaser, and Purchaser agrees to purchase from Seller the
     property ("Property") described as follows:
     
          (a)  The "Real Property," being the lands described in
     Exhibit A attached hereto together with (i) all improvements
     located thereon ("Improvements"), (ii) all and singular the
     rights, benefits, privileges, easements, tenements,
     hereditaments, and appurtenances thereon or in anywise
     appertaining to such real property, and (iii) without
     warranty all right, title, and interest of Seller in and to
     all strips and gores and any land lying in the bed of any
     street, road or alley, open or proposed, adjoining such real
     property.
     
          (b)  The landlord's interest in the "Leases," being all
     leases, licenses and occupancy agreements affecting the
     Improvements and any security deposits made by any person or
     entity in connection therewith, including leases which may
     be made by Seller after July 7, 1995 (the "Initial Execution
     Date") and prior to Closing as permitted by this Agreement. 
     Seller's interest in all uncollected insurance proceeds and
     condemnation awards with respect to the Property.
     
          (c)  The "Tangible Personal Property," being all
     equipment, machinery, fixtures, furniture, furnishings,
     supplies and other tangible personal property owned by
     Seller, and Seller's interest in any such property leased by
     Seller, now or hereafter located in and used in connection
     with the operation, ownership or management of the Real
     Property.
     
<PAGE>

          (d)  Seller's interest in the "Intangible Personal
     Property," being all intangible personal property related to
     the Real Property, to the extent such property is
     assignable, including, without limitation:  all trade names
     and trade marks associated with the Real Property including
     Seller's rights and interests in the name of the Real
     Property to the extent, if any, Seller has any such rights;
     the plans and specifications and other architectural and
     engineering drawings for the Improvements; warranties;
     contract rights related to the construction, operation,
     ownership, or management of the Real Property (but excluding
     Seller's obligations thereunder except those expressly
     assumed pursuant to this Agreement); governmental permits,
     approvals and licenses (to the extent assignable); and
     telephone exchange numbers (to the extent assignable).  
     
          1.3  Earnest Money.  On the Initial Execution Date
     Purchaser deposited the Earnest Money with the Escrow Agent. 
     The Escrow Agent shall pay the Earnest Money to Seller at
     and upon the Closing, or otherwise, to the party entitled to
     receive the Earnest Money in accordance with this Agreement. 
     The Earnest Money shall be held in an interest-bearing
     account and disbursed by the Escrow Agent pursuant to that
     Earnest Money Escrow Agreement which the parties have
     executed simultaneously with this Agreement.
     
          If all of the conditions to Purchaser's obligation to
     purchase the Property have been satisfied or waived in
     writing by Purchaser and if Purchaser should fail to
     consummate this transaction for any reason other than
     Seller's default or the exercise by Purchaser of an express
     right of termination granted herein, Seller's sole remedy in
     such event shall be to terminate this Agreement and to
     retain the Earnest Money as liquidated damages, Seller
     waiving all other rights or remedies in the event of such
     default by Purchaser.  The parties acknowledge that Seller's
     actual damages in the event of a default by Purchaser under
     this Agreement will be difficult to ascertain, and that such
     liquidated damages represent the parties' best estimate of
     such damages.  Purchaser shall be entitled to all remedies
     at law or in equity in the event of Seller's default,
     including the remedy of specific performance.  The Earnest
     Money shall promptly be returned to Purchaser in the event
     of a Seller default hereunder (but not as Purchaser's sole
     remedy in such event) or if Purchaser elects to terminate
     this Agreement pursuant to an express right herein granted
     or failure of a condition.  Purchaser must exercise any
     right of termination as to all the Property and may not
     terminate this Agreement as to only a portion of the
     Property.
     

<PAGE>

          In the event Seller should fail or be unable to
     consummate the transactions contemplated hereunder for any
     reason other than the default of Purchaser hereunder or the
     transaction fails to close due to the exercise by Purchaser
     of a right of termination hereunder, in addition to any
     other remedies that may be available to Purchaser pursuant
     to this Agreement, the Earnest Money shall be refunded to
     Purchaser.  If Purchaser terminates this Agreement pursuant
     to Paragraph 5.2(d), in addition to any other reimbursement
     right hereunder, Seller shall reimburse Purchaser upon
     demand and presentment of paid invoices for all out of
     pocket costs and expenses, including reasonable attorneys'
     fees, incurred by Purchaser up to a maximum reimbursement
     amount of $50,000 in connection with the preparation,
     negotiation and execution of this Agreement, Purchaser's due
     diligence review of the Property and otherwise in connection
     with the transactions contemplated hereunder ("Due Diligence
     Costs").
     
     
                        ARTICLE 2:  INSPECTION
     
          2.1  Seller's Delivery of Specified Documents. 
     Beginning on July 7, 1995 and with all access and deliveries
     completed by July 14, 1995 or as otherwise provided herein
     (with Purchaser having continuing access to the Property
     Information to and through the Closing Date), Seller shall
     deliver or provide access to Purchaser at the Property the
     following with respect to the Property, to the extent not
     heretofore delivered to Purchaser (collectively, the
     "Property Information"):
     
          (a)  Rent Roll.  A current rent roll and delinquency
     report in the form attached hereto as Exhibit B ("Rent
     Roll") and a billing and collection statement for June;
     
          (b)  Operating Statements.  Operating statements of the
     Property for the 36 months preceding May 30, 1995
     ("Operating Statements"), and, as they become available,
     operating statements for each succeeding month; 
     
          (c)  Tax Statements.  Copies or a summary of ad valorem
     tax statements relating to the Property for the current year
     or other current tax period (if available) and for the 24
     months preceding the Agreement; 
     
          (d)  Leases.  Copies of all Leases (including all
     amendments and guarantees);
     
          (e)  Tenant Information.  Information relative to
     tenant payment history and leasing commissions and all

<PAGE>

     tenant correspondence and commission agreements relating to
     the Property.  All such commission agreements shall be
     delivered to Purchaser on or before July 14, 1995.  Any such
     information and correspondence in Seller's possession is
     located in and will be made available to Purchaser at
     Seller's property management office at the Property;
     
          (f)  Service Contracts.  A list together with copies of
     all management, service, supply, equipment rental, and other
     contracts related to the operation of the Property ("Service
     Contracts"); 
     
          (g)  Maintenance Records.  All available maintenance
     work orders for the 12 months preceding this Agreement;
     
          (h)  List of Capital Improvements.  A list of all
     capital improvements known to Seller and performed on the
     Property within the 24 months preceding this Agreement,
     including, without limitation, all roof and HVAC work;
     
          (i)  Environmental Documents.  Any environmental
     reports in Seller's possession related to the Property; any
     written claims, notices, demands, suits or other
     communication in Seller's possession relating to any alleged
     violation of any federal, state or local law or regulation
     relating to the environment, health or safety, or any
     recognized environmental condition (as hereinafter defined)
     with respect to the Property;
     
          (j)  Plans and Specifications.  All construction plans
     and specifications in Seller's possession relating to the
     original development of the Property and any major capital
     repairs or tenant improvements.  Any such information in
     Seller's possession is located in and will be made available
     to Purchaser at Seller's property management office at the
     Property;
     
          (k)  Zoning Materials.  All certificates of occupancy,
     and letters or other information with respect to zoning
     compliance by the Property;
     
          (l)  List of Security Deposits.  A list of all security
     deposits held by Seller pursuant to the Leases; and
     
          (m)  Other Documents.  Any other documents located in
     Seller's possession relating to the Property.
     
          Seller shall provide to Purchaser any documents
     described above and coming into Seller's possession or
     produced by Seller after the initial delivery above and to

<PAGE>

     continue to provide same during the pendency of this
     Agreement.
     
          2.2  Due Diligence.  Purchaser shall have through the
     last day of the Due Diligence Period in which to examine,
     inspect, and investigate the Property.  Notwithstanding
     anything to the contrary in this Agreement, Purchaser may
     terminate this Agreement by giving notice of termination to
     Seller on or before the applicable date and time indicated
     for any of the following reasons:
     
          (a)  Net Operating Income and Leases.  Purchaser may
               terminate this Agreement on or before 5:00 p.m. EST,
               July 17, 1995, if Purchaser has determined, acting in
               good faith, that any of the following is not
               satisfactory to Purchaser:  (i) net operating income
               for Leases in place for the periods indicated as set
               forth in the "J.P. Morgan Descriptive Memorandum
               ("Memorandum"), including, without limitation, Exhibit
               III-1:  Consolidated Cash Flow Projections for 1995",
               employing the method of calculation set forth therein
               (ii) the existence and magnitude of tenant defaults or
               delinquencies as of June 30, 1995 and the credit-
               worthiness of the tenants; or (iii) material provisions
               (including, without limitation, termination rights) in
               any of the Leases, including those out for signature.
     
          (b)  Environmental Investigation.  Purchaser may
               terminate this Agreement on or before the expiration of
               the Due Diligence Period if Purchaser concludes that
               there is a recognized environmental condition affecting
               the Property.  For purposes of this subparagraph (a) a
               "recognized environmental condition" is that defined by
               the "American Society for Testing and Materials
               Standard Practice for Environmental Site Assessments:
               Phase I Site Assessment Process (E 1527-93)" (the "ASTM
               Phase I Standard") as the presence or likely presence
               of any hazardous substances or petroleum products on or
               in the vicinity of the Property under conditions that
               indicate an existing release or a past release or an
               imminent threat of a release of any hazardous
               substances or petroleum products into structures on the
               Property or into the ground, groundwater or surface
               water of the Property.  The term "recognized
               environmental condition" includes hazardous substances
               or petroleum products even under conditions in
               compliance with laws.  The term "recognized
               environmental condition" is not intended to include de
               minimis conditions that generally do not (and with the
               passage of time, will not) present a material risk of
               harm to public health or the environment and that

<PAGE>

               generally would not be (and with the passage of time,
               would not become) the subject of an enforcement action
               if brought to the attention of appropriate governmental
               agencies.  For purposes of this Agreement, "recognized
               environmental conditions" also includes, without
               limitation, the presence of asbestos, radon or
               electromagnetic fields under circumstances that
               represent a threat or potential threat to human health
               or the environment.  The definitions for hazardous
               substances, petroleum products and asbestos set forth
               in the ASTM Phase I Standard are incorporated by
               reference.
     
          In the event that Purchaser's environmental assessor,
               after diligent effort, starting promptly after the
               Initial Execution Date, is unable to complete its Phase
               I assessment prior to the expiration of the Due
               Diligence Period, the Due Diligence Period shall be
               extended for a single additional period of 15 days. 
               Promptly after completion of Purchaser's environmental
               review, Purchaser shall provide written notice to
               Seller of any recognized environmental conditions
               affecting the Property.  Seller shall have seven days
               after receipt of such notice in which to elect, by
               written notice to Purchaser, to remediate or cure any
               recognized environmental condition so identified.  If
               Seller so elects, Seller shall have a period of 90 days
               following the date of its notice to Purchaser (the
               "Cure Period") in which to effect a remediation or
               cure, and the Closing Date shall be delayed to the
               extent necessary to allow a full 90-day Cure Period. 
               Following notice from Seller that a remediation or cure
               has been effected and completed, Purchaser shall have a
               period of 30 days thereafter in which to determine
               whether the recognized environmental condition(s) have
               been remediated or cured, and the Closing Date shall be
               delayed to the extent necessary to allow a full 30-day
               review period.  A recognized environmental condition
               shall be considered remediated or cured if it no longer
               constitutes a recognized environmental condition and
               requires no further investigation, remediation,
               monitoring, maintenance or other action to prevent such
               condition from becoming a recognized environmental
               condition in the future.
     
          (c)  Repairs and Replacements.  If the good faith
               estimated cost of repairs and replacements to the
               Property (including but not limited to repairs and
               replacements required to bring the Property into
               compliance with applicable laws) recommended by
               Purchaser's architectural and engineering consultants

<PAGE>

               ("Necessary Repairs") does not exceed $115,000,
               Purchaser shall not be entitled to any credit against
               the Purchase Price and neither party shall have any
               right to terminate this Agreement pursuant to this
               subparagraph 2.2(c).  If the good faith estimated cost
               of Necessary Repairs exceeds $115,000, but is less than
               $230,000, and if Purchaser requests Seller to grant it
               a credit against the Purchase Price for such excess or
               a portion thereof, and if Purchaser and Seller, after
               negotiating in good faith, are unable to agree within
               10 days on the amount of the credit, then, if Purchaser
               initially requested a credit not exceeding $115,000,
               Purchaser, but not Seller, may elect to terminate the
               Agreement.  If the good faith estimated cost of
               Necessary Repairs exceeds $230,000, and if Purchaser
               and Seller, after negotiating in good faith, are unable
               to agree within 10 days on the amount of the credit,
               then either Purchaser or Seller may terminate this
               Agreement.  In addition to its termination right set
               forth in this subparagraph (c) above, Purchaser may
               terminate this Agreement if its architectural and
               engineering consultants or attorneys reasonably
               determine that the Property or any portion thereof is
               not in material compliance with all laws, including,
               without limitation, laws regulating the use and
               occupancy of the Property or any portion thereof, and
               such noncompliance cannot be remedied by money;
               provided, however, that Purchaser may not terminate
               this Agreement unless it shall have provided written
               notice to Seller of such noncompliance and Seller shall
               have failed to cure or correct such noncompliance
               within 90 days after Seller's receipt of such notice,
               and the Closing Date shall be extended, if necessary,
               to allow a full 90-day period in which to effect such
               cure.
     
          If this Agreement terminates pursuant to any provision
     of this Paragraph 2.2, the Earnest Money shall be refunded
     to Purchaser immediately upon request, and all further
     rights and obligations of the parties under this Agreement
     shall terminate, except pursuant to any provisions hereof
     which expressly survive any such termination.
     
          2.3  Access.  Purchaser shall have reasonable access to
     the Property for the purpose of conducting surveys,
     architectural, engineering, geotechnical, and environmental
     inspections and tests (including invasive testing such as
     without limitation soil and groundwater testing), and any
     other inspections, studies, or tests reasonably required by
     Purchaser.  Purchaser shall keep the Property free and clear
     of any liens and will indemnify, defend, and hold Seller

<PAGE>

     harmless from all claims and liabilities asserted against
     Seller as a result of any such entry by Purchaser, its
     agents, employees, or representatives.  If any inspection or
     test disturbs the Property,  Purchaser will restore the
     Property to the same condition as existed prior to any such
     inspection or test.  Purchaser and its agents, employees,
     and representatives shall have a continuing right of
     reasonable access to the Property during the pendency of
     this Agreement with the right to examine and make copies of
     all books and records and other materials relating to the
     Property in Seller's or its property manager's possession
     and the right to conduct a "walk-through" of the Property
     prior to the Closing upon appropriate notice to tenants as
     permitted under the Leases.  In the course of its
     investigations Purchaser may make inquiries to third parties
     ("Third Parties") including, without limitation, tenants,
     lenders, contractors, property managers, parties to Service
     Contracts, and municipal, local, and other government
     officials and representatives, subject to Seller's consent
     to each such inquiry, which consent shall not be
     unreasonably withheld.  Purchaser shall notify Seller of any
     meetings it wishes to hold with Third Parties and shall
     provide Seller with the opportunity to be present at such
     meetings.
     
          2.4  Tenant Estoppels.  Seller shall use reasonable
     efforts to secure and deliver to Purchaser, no later than 5
     business days before the expiration of the Due Diligence
     Period estoppel certificates from tenants under all Leases
     in the form attached hereto as Exhibit D.  Purchaser's
     obligation to close the transaction contemplated under this
     Agreement is subject to the condition that Purchaser shall
     have received, as of Closing, estoppel certificates executed
     by all tenants under the Leases in such form as the tenant
     is required to provide under its Lease, the information in
     all such estoppel certificates being consistent with the
     information in the Memorandum, the results of Purchaser's
     investigations pursuant to Paragraph 2.2(a), the Rent Rolls
     and the representations of Seller in Paragraph 7.1.
     
          2.5  Service Contracts.  During the Due Diligence
     Period the parties will endeavor to agree as to which
     Service Contracts Purchaser will assume and which Service
     Contracts will be terminated by Seller at Closing. 
     Purchaser will assume the obligations arising from and after
     the Closing Date under those Service Contracts that were
     entered into in the ordinary course of business and that are
     not in default as of the Closing Date or which Seller and
     Purchaser have agreed will be not terminated.  Seller shall
     terminate at Closing all Service Contracts that are not so
     assumed.  Seller shall terminate at Closing, and Purchaser

<PAGE>

     shall not assume, any property management agreement
     affecting the Property.
     
     
                 ARTICLE 3:  TITLE AND SURVEY REVIEW
     
          3.1  Delivery of Title Commitment and Survey.  Promptly
     after the Initial Execution Date Purchaser caused to be
     prepared for the Property and delivered to Seller:  (i)  a
     current, effective commitment for title insurance ("Title
     Commitment") issued by the Title Company, in the amount of
     the Purchase Price, with Purchaser as the proposed insured
     and (ii) current survey of the Property ("Survey"), prepared
     by one or more surveyors licensed in the State of New York;
     and (iii) copies of Uniform Commercial Code searches in the
     name of Seller and the Property ("UCC Searches").
     
          3.2  Title Review and Cure.  During the period ending
     12 business days after receipt by Purchaser of the Title
     Commitment, Survey and UCC Searches ("Title Review Period"),
     Purchaser shall review title to the Property as disclosed by
     the Title Commitment and the Survey.  Seller, without any
     obligation to incur any cost or expense except as provided
     below, will cooperate with Purchaser in curing any
     objections Purchaser may have to title to the Property. 
     Seller shall have no obligation to cure title objections
     except mechanic's, materialman's and tax liens created by
     Seller, its agents or contractors, contractual liens
     voluntarily entered into by Seller and title defects that
     would render title unmarketable, provided that Seller shall
     not be obligated to spend more than $115,000 in the
     aggregate to remove title defects that would render title
     unmarketable, other than mechanic's, materialman's and tax
     liens created by Seller, its agents or contractors and
     contractual liens voluntarily entered into by Seller. 
     Seller agrees to remove any exceptions or encumbrances to
     title which are created by Seller after the Initial
     Execution Date.  Purchaser may terminate this Agreement by
     notice to Seller before the end of the Title Review Period
     if title to the Property (and matters affecting the Property
     as disclosed by the Title Commitment and the Survey) and the
     endorsements and exclusions to the Title Policy are not
     satisfactory to Purchaser, acting in good faith, and by
     notice to Seller after expiration of the Title Review Period
     if the Title Company revises any Title Commitment after the
     expiration of the Title Review Period to add material
     exceptions, or to modify exceptions in any material respect,
     or to add to or modify in any material respect the
     conditions to obtaining any endorsement requested by
     Purchaser during the Title Review Period if such additions,
     modifications or deletions are not acceptable to Purchaser

<PAGE>

     and are not removed by the Closing Date.  If this Agreement
     is terminated pursuant to the preceding sentence, the
     Earnest Money shall promptly be returned to Purchaser.
     
          3.3  Delivery of Title Policy at Closing.   At the
     Closing, as a condition to Purchaser's obligation to close,
     the Title Company shall deliver to Purchaser a 1992 ALTA
     Owner's Policy of Title Insurance covering the Property
     ("Title Policy") issued by the Title Company, with
     modifications or deletions of standard exceptions as
     follows:  (1) rights or claims of parties in possession not
     shown by public records (limited to right of possession of
     tenants under Leases as tenants only), (2) encroachments,
     overlaps, boundary line disputes and matters that would be
     disclosed by an accurate survey and inspection of the
     premises (limited to those matters disclosed in the Survey),
     (3) easements, or claims of easements, not shown by the
     public records (deleted), (4) any lien, or right of lien,
     for services, labor, or material heretofore or hereinafter
     furnished, imposed by law, and not shown by the public
     records (deleted), (5) taxes or special assessments that are
     not shown as existing liens by the public records (limited
     to taxes not yet due and payable), containing the
     endorsements and modifications to the exclusions that during
     the Title Review Period the Title Company agreed to issue,
     dated the date and time of the recording of the Deed(s)
     (defined below) in the amount of the Purchase Price,
     insuring Purchaser as owner of good, marketable and
     indefeasible fee simple title to the Property, subject only
     to the Permitted Exceptions.  The term "Permitted
     Exceptions" with respect to the Property shall mean the
     specific exceptions (exceptions that are not part of the
     promulgated title insurance form) in the Title Commitments
     that the Title Company has not agreed to insure over or
     remove from such Title Commitments and that Seller is not
     required to remove as provided above, real estate taxes not
     yet due and payable, and tenants in possession as tenants
     only under the Leases or subleases without any option to
     purchase or acquire an interest, other than a leasehold
     interest by a tenant pursuant to a space lease, the Property
     or any portion thereof, none of which individually or in the
     aggregate materially affects the value or marketability of
     the Property.  The Permitted Exceptions shall apply only to
     the applicable portions of the Property as indicated in the
     Title Commitments.  Seller shall execute at Closing an
     affidavit reasonably satisfactory to the Title Company so
     that the Title Company can delete or modify the standard
     printed exceptions as set forth above.
     
<PAGE>

          3.4  Title and Survey Costs.  The cost of the Survey,
     including any necessary revisions, the UCC Searches and the
     premium for the Title Policy shall be paid by Purchaser.
     
     
               ARTICLE 4:  OPERATIONS AND RISK OF LOSS
     
          4.1  Performance under Leases and Service Contracts and
     Operation and Maintenance of the Property.  During the
     pendency of this Agreement, Seller will perform its material
     obligations under Leases and Service Contracts and other
     agreements that may affect the Property and operate and
     maintain the Property to the same standards under which
     Seller has operated and maintained the Property to date,
     including, without limitation, the maintenance of casualty
     insurance coverage.  During the pendency of this Agreement,
     Seller shall not withdraw any challenge to taxes paid or
     payable with respect to the Property without the prior
     consent of Purchaser.
     
          4.2  New Contracts.  During the pendency of this
     Agreement, Seller will not enter into any contract that will
     be an obligation affecting any of the Property subsequent to
     the Closing except contracts entered into in the ordinary
     course of business that are terminable without cause on 30-
     days notice.
     
          4.3  Listings and Other Offers.  During the pendency of
     this Agreement, Seller will not enter into any contracts or
     agreements (whether binding or not) regarding any
     disposition of any of the Property.
     
          4.4  Commission Arrangements.  During the pendency of
     this Agreement, Seller will not amend, terminate or enter
     into any Lease without Purchaser's prior written consent in
     each instance, which consent Purchaser shall not
     unreasonably delay or withhold.  At the Closing, Purchaser
     shall agree to assume the payment for commissions and tenant
     improvements in connection with any Lease consented to by
     Purchaser pursuant to this Paragraph 4.4, provided the
     amount of the commission and tenant improvements was
     disclosed to Purchaser by Seller in obtaining such consent.
     
          4.5  Removal and Replacement of Tangible Personal
     Property.  Seller will not remove any Tangible Personal
     Property except as may be required for necessary repair or
     replacement, and replacement shall be of equal quality and
     quantity as existed as of the time of its removal.  
     
          4.6  Damage.  Risk of loss for the Property up to and
     including the Closing Date shall be borne by Seller.  In the

<PAGE>

     event the Property or a portion thereof is materially
     damaged or destroyed, Purchaser may, at its option, by
     notice to Seller given within 10 business days after
     Purchaser is notified by Seller of such damage or
     destruction (and if necessary the Closing Date shall be
     extended to give Purchaser the full 10-business-day period
     to make such election):  (i) terminate this Agreement, in
     which case the Earnest Money shall be immediately returned
     to Purchaser or (ii) proceed under this Agreement, receive
     any insurance proceeds (including any rent loss insurance
     applicable to any period on and after the Closing Date) due
     Seller as a result of such damage or destruction and assume
     responsibility for such repair, and Purchaser shall receive
     a credit at Closing for the reasonable cost to complete the
     repair of any uninsured damage or for any deductible or
     coinsured amount under said insurance policies.  "Materially
     damaged" means damage reasonably exceeding (in the aggregate
     for all property damaged) $500,000 for insured damage and
     $250,000 for uninsured damage.  If Purchaser elects (ii)
     above, Seller will cooperate with Purchaser after the
     Closing to assist Purchaser in obtaining the insurance
     proceeds from Seller's insurers.  Purchaser may extend the
     Closing Date up to 90 days in order to obtain a written
     settlement agreement and assignment of insurance proceeds
     with Seller's insurer.  If the Property is not materially
     damaged, then Purchaser shall not have the right to
     terminate this Agreement as to such Property, but Seller
     shall, at its cost, repair the damage before the Closing in
     a manner reasonably satisfactory to Purchaser or, if repairs
     cannot be completed before the Closing, credit Purchaser at
     Closing for the reasonable cost to complete the repair.  The
     Closing Date may be extended up to 90 days in order to
     permit Seller to complete any repair or restoration.  It
     shall be a condition of Closing that Purchaser shall have
     received assurances, to its reasonable satisfaction, that
     there are no unresolved issues between any tenant and Seller
     as landlord relating to fire, water, smoke or other
     consequential damages with respect to the fire that occurred
     on the portion of the Property leased to Union Transport.
     
          4.7  Condemnation.  By notice to Seller given within 10
     business days after Purchaser receives notice of material
     proceedings in eminent domain that are contemplated,
     threatened or instituted against the Property or any portion
     thereof by any body having the power of eminent domain (if
     necessary, the Closing Date shall be extended to give
     Purchaser the full 10-business-day period to make such
     election), Purchaser may:  (i) terminate this Agreement in
     which case the Earnest Money shall be immediately returned
     to Purchaser; or (ii) proceed under this Agreement in which
     event Seller shall, at the Closing, assign to Purchaser its

<PAGE>

     entire right, title and interest in and to any condemnation
     award, and Purchaser shall have the sole right during the
     pendency of this Agreement to negotiate and otherwise deal
     with the condemning authority in respect of such matter.  A
     proceeding is material only if the damage to the owner of
     the area taken is reasonably expected to exceed $500,000 (in
     aggregate for all condemnation proceedings), whether or not
     the offer from the condemning authority or actual award
     exceeds $500,000.  Damage includes the land actually taken
     and any diminution in the value of the remaining property as
     a result of such taking, including, without limitation, loss
     in value due to a portion of any remainder of the property
     constituting a legally nonconforming use or loss in value
     due to a limitation on access to the Property.
     
          4.8  Uniform Vendor and Purchaser Risk Act.  The
     provisions of this Article 4 shall be construed as express
     provisions in lieu of the provisions of the Uniform Vendor
     and Purchaser Risk Act, as adopted in the State of New York
     (Section 5-1311 of the New York General Obligations Law), which
     the parties agree shall be inapplicable to the transactions
     contemplated hereby.
     
     
                         ARTICLE 5:  CLOSING
     
          5.1  Closing.  The consummation of the transaction
     contemplated herein ("Closing") shall occur on the Closing
     Date at Seller's or its attorney's office in New York City,
     New York.
     
          5.2  Conditions to the Parties' Obligations to Close. 
     In addition to all other conditions set forth herein, the
     obligation of Seller, on the one hand, and Purchaser, on the
     other hand, to consummate the transactions contemplated
     hereunder shall be contingent upon the following:
     
          (a)  The other party's representations and warranties
     contained herein shall be true and correct as of the Initial
     Execution Date and the Closing Date.  For purposes of this
     clause (a), a representation shall be false if the factual
     matter that is the subject of the representation is false
     notwithstanding any lack of knowledge or notice to the party
     making the representation;
     
          (b)  As of the Closing Date, the other party shall have
     performed its obligations hereunder and all deliveries to be
     made at Closing have been tendered;

<PAGE>     

          (c)  The consummation of the transaction would not
     violate, or subject a party to liability under, the Employee
     Retirement Income Security Act of 1974, as amended;
     
          (d)  There shall exist no pending order or decree
     issued by any court or administrative agency restraining or
     prohibiting the consummation of the transactions
     contemplated hereby.  Seller, at its election, may suspend
     Purchaser's right to terminate this Agreement pursuant to
     this subparagraph (d) above for up to 90 days if it attempts
     in good faith by appropriate proceedings to lift or remove
     such order or decree to enable the Closing to occur within
     such 90 day period;
     
          (e)  There shall exist no pending or threatened action,
     suit or proceeding with respect to the other party before or
     by any court or administrative agency, which, if determined
     adversely, would (i) prevent the consummation of the
     transactions contemplated hereby, (ii) cause any of the
     transactions to be rescinded following consummation, or
     (iii) adversely affect the right of Purchaser to own,
     operate, encumber or transfer the Property or any portion
     thereof.
     
          So long as a party is not in default hereunder, if any
     condition to such party's obligation to proceed with the
     Closing hereunder has not been satisfied as of the Closing
     Date, such party may, in its sole discretion, terminate this
     Agreement by delivering written notice to the other party on
     or before the Closing Date, or elect to close,
     notwithstanding the non-satisfaction of such condition, in
     which event such party shall be deemed to have waived any
     such condition.  Nothing in the foregoing shall relieve a
     party from any liability it would otherwise have if the
     failure of a party to satisfy a condition also constitutes a
     default by such party hereunder.  
     
          5.3  Seller's Deliveries.  On the Closing Date, Seller
     shall deliver to Purchaser the following with respect to the
     Property:  
     
          (a)  Deed.  A special warranty deed (warranting title
     against any party claiming by, through or under Seller) in
     form provided for under the law of the State of New York or
     otherwise in conformity with the custom in such jurisdiction
     and mutually satisfactory to the parties, executed and
     acknowledged by Seller, conveying to Purchaser good,
     indefeasible and marketable fee simple title to the Real
     Property, subject only to the Permitted Exceptions
     applicable to the Real Property (the "Deed").  In addition
     to the Permitted Exceptions, the Deed shall be expressly

<PAGE>

     subject to:  (i) all zoning and building laws, ordinances,
     maps, resolutions and regulations of all governmental
     authorities having jurisdiction which affect the Property
     and use and improvement thereof; and (ii) any state of facts
     shown in the Survey;
     
          (b)  Assignment of Leases, Service Contracts, and
     Personal Property.  An Assignment of Leases, Service
     Contracts, and Personal Property in the form of Exhibit E
     attached hereto, executed and acknowledged by Seller,
     vesting in Purchaser good title to the property described
     therein free of any claims except for the Permitted
     Exceptions to the extent applicable;
     
          (c)  Notice to Tenants.  A notice to each tenant in the
     form of Exhibit F attached hereto.
     
          (d)  State Law Disclosures.  Such disclosures and
     reports, required by applicable state and local law in
     connection with the conveyance of real property;
     
          (e)  FIRPTA.  A Foreign Investment in Real Property Tax
     Act affidavit executed by Seller;
     
          (f)  Tenant Estoppels.  Estoppel certificates
     satisfying the conditions in Paragraph 2.4, dated (or
     recertified and updated as of a date) not earlier than July
     25, 1995, and in no event earlier than 90 days before the
     Closing Date if the Closing Date is extended as provided
     herein;
     
          (g)  Authority.  Evidence of existence, organization,
     and authority of Seller and the authority of the person
     executing documents on behalf of Seller, including, without
     limitation, the resolutions of Seller authorizing this
     transactions contemplated herein, reasonably satisfactory to
     Purchaser and the Title Company;
     
          (h)  Opinion.  An opinion of Seller's counsel, Goodwin,
     Procter & Hoar, in form and substance reasonably acceptable
     to Purchaser and its counsel, which shall address the
     existence, organization and authority of Seller and the
     authority of the person executing documents on behalf of
     Seller and the compliance by Seller with its governing
     documents;
     
          (i)  Updated Rent Roll.  An updated Rent Roll, showing
     all arrearages and prepayments;
     
          (j)  Licenses, Permits and Approvals.  All licenses,
     permits and approvals relating to the Property;
     
<PAGE>

          (k)  Leases.  Each original Lease in Seller's
     possession;
     
          (l)  Plans and Specifications.  All plans and
     specifications with respect to the Property in Seller's
     possession
     
          (m)  Service Contracts.  All service contracts with
     respect to the Property to be assumed by Purchaser;
     
          (n)  Title Affidavit.  To the Title Company, a title
     affidavit as required pursuant to Paragraph 3.3;
     
          (o)  List of Security Deposits.  An updated list of all
     security deposits, including interest earned thereon, held
     by Seller pursuant to the Leases, to the extent there are
     any changes to the list provided to Purchaser pursuant to
     subparagraph 2.1(l);
     
          (p)  Gains Tax Assessment.  The statement of tentative
     assessment under the Gains Tax Law, as required pursuant to
     Paragraph 9.18;
     
          (q)  Broker's Indemnity.  An indemnity from Sutton &
     Edwards Inc. to Purchaser, stating, in substance, that
     Sutton & Edwards Inc. will indemnify Purchaser for any
     liability for brokerage fees of any broker claiming through
     or under Seller;
     
          (r)  Assignment of Tax Certiorari Claims.  An
     assignment of Seller's tax certiorari claims, in accordance
     with Paragraph 5.09, including an indemnity from the
     assignee thereunder, indemnifying Purchaser for liability
     for amounts recovered from such claims and payable to
     tenants under Leases; and
     
          (s)  Additional Documents.  Any additional documents
     that Purchaser, the Escrow Agent or the Title Company may
     reasonably require for the proper consummation of the
     transaction contemplated by this Agreement, including
     appropriate transfer tax returns.
     
          5.4  Purchaser's Deliveries.  On the Closing Date,
     Purchaser shall deliver to Seller the following:
     
          (a)  Purchase Price.  The Purchase Price, less the
     Earnest Money that is applied to the Purchase Price, plus or
     minus applicable prorations, in immediate, same-day federal
     funds wired for credit into an account designated by Seller
     and instructions to the Escrow Agent to deliver the Earnest

<PAGE>

     Money that is applied to the Purchase Price in immediate,
     same-day federal funds wired for credit into such account;
     
          (b)  Assignment of Leases, Service Contracts and
     Personal Property.  Execution by Purchaser of the Assignment
     of Leases, Service Contracts and Personal Property;
     
          (c)  State Law Disclosures.  Such disclosures and
     reports required by applicable state and local law in
     connection with the conveyance of real property;
     
          (d)  Additional Documents.  Any additional documents
     that Seller, the Escrow Agent or the Title Company may
     reasonably require for the proper consummation of the
     transaction contemplated by this Agreement, including
     appropriate transfer tax returns. 
     
          5.5  Transfer Taxes and Recording Costs.  All transfer
     taxes and all costs of recording the Deeds and other
     conveyance documents (excluding the cost of recording any
     documents required to clear title) shall be paid by Seller.
     
          5.6  Title Policy.  The Escrow Agent shall deliver to
     Purchaser the Title Policy pursuant to Paragraph 3.3.
     
          5.7  Possession.  Seller shall deliver to Purchaser
     possession of the Property subject only to the Permitted
     Exceptions applicable to such Property.
     
          5.8  Delivery of Books and Records.  Immediately after
     the Closing, Seller shall package for delivery to Purchaser
     the original Leases, and, to the extent available, copies or
     originals of all books and records of account, contracts,
     copies of correspondence with tenants and suppliers,
     receipts for deposits, unpaid bills and other papers or
     documents which pertain to the Property together with all
     advertising materials, booklets, keys and other items, if
     any, used in the operation of the Property acquired by
     Purchaser, and the original "as-built" plans and
     specifications and all other available plans and
     specifications.  Purchaser shall arrange for actual delivery
     at its expense of the documents to its offices.
     
          5.9  Tax Certiorari Claims.  Seller shall assign its
     rights with respect to tax certiorari claims with respect to
     the Property for any period prior to the Closing Date to
     Purchaser.  Purchaser agrees to perform, execute and
     deliver, on or after the Closing, any further deliveries and
     assurances as may be reasonably necessary to ensure the
     recovery by the tenants of all amounts to which they are
     entitled by virtue of such tax certiorari claims.  Seller

<PAGE>

     shall not enter into any settlement with respect to such tax
     certiorari claims unless either (i) Seller has received
     Purchaser's prior written approval of such settlement or
     (ii) such settlement is based upon an appraised value for
     the Property of $250,000 or less for each of the 92-93, 93-
     94 and 94-95 tax years.
     
     
                        ARTICLE 6: PRORATIONS
     
          6.1  Prorations.  The items in subparagraphs (a)
     through (c) of this Paragraph 6.1 shall be prorated between
     Seller and Purchaser as of the close of business of the day
     immediately preceding the Closing Date for the Property:
     
          (a)  Taxes and Assessments and Water and Sewer Charges. 
     All real estate taxes and assessments imposed by
     governmental authority ("Taxes") and any assessments by
     private covenant constituting a lien or charge on the
     Property for the then-current calendar year or other current
     tax period.  Water and sewer charges shall be apportioned
     based upon meter readings taken not more than two days prior
     to the Closing Date.
     
          (b)  Collected Rent.  All collected rent and other
     income (and any applicable state or local tax on rent) under
     Leases, but excluding payments for Operating Costs.  Seller
     shall be charged with any rentals collected by Seller before
     Closing but applicable to any period of time after Closing. 
     Uncollected rent and other income shall not be prorated.  If
     Purchaser collects delinquencies after Closing, Purchaser
     shall apply such rent to the obligations owing Purchaser for
     its period of ownership, remitting the balance, if any, to
     Seller.  Purchaser shall bill and attempt to collect such
     delinquent rent in the ordinary course of business, but
     shall not be obligated to engage a collection agency or take
     legal action to collect any delinquencies.  Seller shall not
     have the right to seek collection of any rents delinquent
     for any period prior to the Closing. 
     
          (c)  Operating Costs.  Seller, as landlord under the
     Leases, is currently collecting from tenants under the
     Leases additional rent to cover Taxes, insurance, utilities
     (to the extent not paid directly by tenants), common area
     maintenance and other operating costs and expenses
     (collectively, "Operating Costs") incurred by Seller in
     connection with the ownership, operation, maintenance and
     management of the Property.  At Closing, Purchaser shall
     receive a credit or debit (the debit being calculated only
     with respect to tenants who are then current under their
     Leases) equal to the amount of the payments made by tenants

<PAGE>

     in respect of Operating Costs for the period for which such
     Operating Costs were collected less the amount actually and
     properly paid by Seller during this same period of time for
     Operating Cost items.  Amounts actually and properly paid by
     Seller during such period shall be calculated on the basis
     of amounts actually paid by Seller through the 23rd day of
     the month that immediately precedes the Closing Date (the
     "Cut-Off Date"), and shall be estimated for the period from
     the Cut-Off Date to the Closing Date by adding an amount
     equal to the product of (i) the average daily amount paid by
     Seller, being (a) the amounts actually paid by Seller
     through the Cut-Off Date, divided by (b) the number of days
     in 1995 through the Cut-Off Date, and (ii) the number of
     days from the Cut-Off Date to the Closing Date.  Payments in
     arrears made by tenants on the basis of actual costs for the
     period preceding the Cut-Off Date and from the Cut-Off Date
     to the Closing Date shall be calculated and estimated in the
     same manner.  Operating Costs that are not paid by tenants
     either directly or reimbursed under the Leases shall be
     prorated.  In lieu of any post-Closing adjustment for
     Operating Costs, at Closing Purchaser shall receive a credit
     for estimated disallowable expenses payable to tenants after
     annual or other periodic Operating Cost adjustment following
     the Closing.  This credit will be determined by assuming
     that Operating Costs for the first six months of 1995 will
     be consistent for the remainder of 1995 and applying the
     same percentage adjustment for disallowable expenses as was
     used in the reconciliation for 1994 Operating Costs.
     
          6.2  Leasing Commissions.  On or before the Closing
     Date, except as provided pursuant to Paragraph 4.4 and the
     leasing commissions payable pursuant to the Leases with
     Opti-Ray and AT&T due and payable after the Closing Date,
     Seller shall pay in full all leasing commissions due to
     leasing or other agents for the current remaining term of
     each Lease; provided, however, that if any leasing agent
     will not accept such payment, then Purchaser shall assume
     the obligation to pay such leasing commissions and shall be
     entitled to a credit against the Purchase Price at Closing
     in an amount equal to the then-unpaid leasing commissions
     and Purchaser shall assume, in writing, the commission
     agreements, if any, and the obligation to pay any leasing
     commissions due thereunder after the Closing Date, including
     any obligation for the payment of a leasing commission due
     as a result of the renewal of any Lease or the expansion of
     lease space occupied by any tenant pursuant to an express
     provision set forth in any such Lease or a commission
     agreement covering such Lease.
     
          6.3  Tenant Deposits.  All tenant security deposits
     (and interest thereon if required by law or contract to be

<PAGE>

     earned thereon) shall be transferred or credited to
     Purchaser at Closing.  At Closing Purchaser shall assume
     Seller's obligations related to tenant security deposits but
     only to the extent they are properly credited or transferred
     to Purchaser.
     
          6.4  Utility Deposits.  Seller shall receive a credit
     for the amount of deposits, if any, with utility companies
     that are transferable and that are assigned to Purchaser at
     the Closing.
     
     
              ARTICLE 7:  REPRESENTATIONS AND WARRANTIES
     
          7.1  Seller's Representations and Warranties.  As a
     material inducement to Purchaser to execute this Agreement
     and consummate this transaction, Seller represents and
     warrants to Purchaser that:
     
          (a)  Organization and Authority.  Seller has been duly
     organized and is validly existing as a Massachusetts
     business trust, and Seller is in good standing and is
     qualified to do business in the State of New York.  Seller
     has the full right, authority and power to own its
     properties and to conduct its business.
     
          (b)  Authorization.  Seller has the requisite power to
     enter into this Agreement and to carry out its obligations
     hereunder.  The execution, delivery and performance by
     Seller of this Agreement and all of the documents to be
     delivered by Seller at the Closing and the consummation of
     the transactions contemplated hereby have been duly
     authorized and approved by its Board of Trustees and no
     further action on the part of Seller is necessary to
     authorize the execution, delivery and performance by Seller
     of this Agreement.  This Agreement and all of the documents
     to be delivered by Seller at the Closing do and will
     constitute valid and binding agreements of Seller
     enforceable in accordance with their terms, except to the
     extent that their enforceability may be limited by
     applicable bankruptcy, insolvency, moratorium,
     reorganization or other laws affecting the enforcement of
     creditors' rights generally or by general equitable
     principles.
     
          (c)  No Contravention.  Neither the execution and
     delivery of this Agreement, the consummation of the
     transactions contemplated hereby, nor compliance with the
     terms, conditions or provisions of this Agreement will be a
     violation of any of the terms, conditions or provisions of
     Seller's Declaration of Trust or Bylaws or of any material

<PAGE>

     agreement or instrument to which Seller is a party or by
     which Seller or any of its material properties may be bound,
     or constitute a default or create a right of termination or
     acceleration thereunder, or result in the creation or
     imposition of any security interest, mortgage, lien, charge
     or encumbrance of any nature whatsoever upon Seller or any
     of its properties or assets.
     
          (d)  Consents.  No consent, approval, authorization,
     order, registration, filing or qualification of or with any
     (a) governmental authority, (b) stock exchange on which the
     securities of Seller are traded or (c) other person (whether
     acting in any individual, fiduciary or other capacity) is
     required to be made or obtained by Seller for the execution,
     delivery and performance by Seller of this Agreement and the
     consummation of the transactions contemplated hereby,
     including, without limitation, any approval of any class of
     security holders of Seller.
     
          (e)  Conflicts and Pending Actions or Proceedings. 
     There is no agreement to which Seller is a party or, to
     Seller's knowledge, binding on Seller which is in conflict
     with this Agreement.  No court, tribunal or agency shall
     have issued an order, enjoining, restraining or prohibiting
     this Agreement or the complete consummation of the
     transactions contemplated hereby.
     
          (f)   Leases and Rent Roll.  The documents constituting
     the Leases that are delivered to Purchaser pursuant to
     Paragraph 2.1 are true, correct and complete copies of the
     Leases and all amendments and guarantees.
     
          (g)  Service Contracts.  The list of Service Contracts
     is true, correct, and complete in all material respects. 
     Neither Seller nor, to Seller's knowledge, any other party
     is in default under any Service Contract.  
     
          (h)  Operating Statements.  The Operating Statements
     show all material items of income and expense (operating and
     capital) incurred in connection with Seller's ownership,
     operation, and management of the Property for the periods
     indicated and are true, correct, and complete in all
     material respects.
     
          (i)  Notice of Violations or Defects.  Seller has
     received no written notice that the Property or the use
     thereof violates any governmental law or regulation,
     insurance requirement or any covenant or restriction
     encumbering such Property.
     
<PAGE>

          (j)  Ownership.  Seller is the sole holder of
     marketable fee title to the Property.
     
          (k)  Options.  Seller has not entered into any contract
     for the sale of the Property, nor are there any rights of
     first refusals or options to purchase the Property or any
     portion thereof.
     
          (l)  Hazardous Materials.  To the actual knowledge of
     Seller's asset manager, Richard Flohr, there are no
     Hazardous Materials (hereinafter defined) on the Property,
     except those in compliance with all applicable federal,
     state and local laws, ordinances, rules and regulations. 
     The terms "Hazardous Materials" as used in this Agreement
     shall include, without limitation, gasoline, petroleum
     products, asbestos containing-materials other than roofing
     felt, explosives, radioactive materials, polychlorinated
     biphenyls or related or similar materials, or any other
     substance or material defined as a hazardous or toxic
     substance or material by any federal, state or local law,
     ordinance, rule, or regulation.
     
          (m)  Tax Increases.  Seller has received no notice of
     any planned or proposed tax increase or assessment affecting
     the Property and has no knowledge that any portion of the
     Property is subject to or affected by any special
     assessments or that any such assessment has been proposed.
     
          (n)  Condemnation.  There is no pending condemnation
     proceeding with regard to all or part of the Property and
     Seller has no knowledge of any such proceeding contemplated
     or threatened by any governmental or quasi-governmental
     authority.
     
          (o)  Rent Commissions.  Other than as provided in the
     Leases and the commission agreements provided pursuant to
     Paragraph 2.1, no commission or other compensation is now or
     will hereafter become payable to any broker or other agent
     under any written or oral agreement or understanding with
     such broker or agent in relation to any of the Leases or
     under any renewal thereof.
     
          (p)  Insurance Notices.  Seller has not received any
     written notice from any insurance company that has issued a
     policy with respect to the Property requiring performance of
     any structural or other major repairs or alterations to the
     Property, which has not been complied with.
     
          (q)  Employees.  Seller employs no employees in
     connection with the management, operation or maintenance of
     the Property.

<PAGE>
     
          7.2  Purchaser's Representations and Warranties.  As a
     material inducement to Seller to execute this Agreement and
     consummate this transaction, Purchaser represents and
     warrants to Seller that:  
     
          (a)  Organization and Authority.  Purchaser has been
     duly organized and is validly existing as a limited
     partnership, in good standing in the State of Delaware, and
     as of the Closing Date either Purchaser or its Affiliate to
     which the Property will be conveyed will be qualified to do
     business in the State of New York.  Purchaser has the full
     right and authority and has obtained any and all consents
     required therefor to enter into this Agreement and to
     consummate or cause to be consummated the sale.  This
     Agreement and all of the documents to be delivered by
     Purchaser at the Closing have been and will be authorized
     and properly executed and will constitute the valid and
     binding obligations of Purchaser, enforceable in accordance
     with their terms.  
     
          (b)  Conflicts and Pending Action.  There is no
     agreement to which Purchaser is a party or to Purchaser's
     knowledge binding on Purchaser which is in conflict with
     this Agreement.  There is no action or proceeding pending or
     to Purchaser's knowledge, threatened, against Purchaser or
     which challenges or impairs Purchaser's ability to execute
     or perform its obligations under this Agreement.
     
          7.3  Survival of Representations and Warranties.  The
     representations and warranties set forth in this Article 7
     are made as of the Initial Execution Date and are remade as
     of the Closing Date and shall not survive the Closing.
     
          7.4  DISCLAIMER OF WARRANTIES.  EXCEPT AS SET FORTH IN
     THIS AGREEMENT OR IN ANY DOCUMENT EXECUTED PURSUANT TO OR IN
     CONNECTION WITH THIS AGREEMENT, THIS SALE AND CONVEYANCE IS
     MADE, AND PURCHASER AGREES TO ACCEPT POSSESSION OF THE
     PROPERTY, ON AN AS-IS BASIS WITH NO RIGHT OF SET-OFF OR
     REDUCTION IN PURCHASE PRICE AND SELLER MAKES NO WARRANTY OR
     REPRESENTATION, EXPRESS OR IMPLIED, INCLUDING BUT NOT
     LIMITED TO, AS TO MERCHANTABILITY, SUITABILITY OR FITNESS
     FOR A PARTICULAR PURPOSE OF THE PROPERTY, THE STATE OF
     REPAIR OF THE PROPERTY, OR WITH RESPECT TO SOIL CONDITIONS
     OR THE PRESENCE OR RELEASE OF HAZARDOUS MATERIALS.  THIS
     DISCLAIMER DOES NOT EFFECT AN ASSUMPTION OF ANY LIABILITY BY
     PURCHASER AND IT SHALL NOT BE CONSTRUED TO WAIVE ANY RIGHTS
     OF CONTRIBUTION OR INDEMNITY OR OTHERWISE AFFECT THE
     LIABILITIES OF THE PARTIES TO EACH OTHER OR TO THIRD PARTIES
     UNDER ENVIRONMENTAL LAWS.
     
<PAGE>
     
                 ARTICLE 8:  [Intentionally Omitted]
     
     
                      ARTICLE 9:  MISCELLANEOUS
     
          9.1  Parties Bound.  Neither party may assign this
     Agreement without the prior written consent of the other,
     and any such prohibited assignment shall be void; provided
     that Purchaser may assign this Agreement without Seller's
     consent to an Affiliate.  Subject to the foregoing, this
     Agreement shall be binding upon and inure to the benefit of
     the respective legal representatives, successors, assigns,
     heirs, and devisees of the parties.  For the purposes of
     this Paragraph 9.1, the term "Affiliate" means (a) an entity
     that directly or indirectly controls, is controlled by or is
     under common control with Purchaser or (b) an entity at
     least a majority of whose economic interest is owned by
     Purchaser; and the term "control" means the power to direct
     the management of such entity through voting rights,
     ownership or contractual obligations.  No assignment shall
     relieve the assignor from any liability hereunder.
     
          9.2  Headings.  The article and paragraph headings of
     this Agreement are for convenience only and in no way limit
     or enlarge the scope or meaning of the language hereof.
     
          9.3  Invalidity and Waiver.  If any portion of this
     Agreement is held invalid or inoperative, then so far as is
     reasonable and possible the remainder of this Agreement
     shall be deemed valid and operative, and effect shall be
     given to the intent manifested by the portion held invalid
     or inoperative.  The failure by either party to enforce
     against the other any term or provision of this Agreement
     shall be deemed not to be a waiver of such party's right to
     enforce against the other party the same or any other such
     term or provision.  
     
          9.4  Governing Law.  This Agreement shall in all
     respects be governed, construed, applied and enforced in
     accordance with the laws of the State of New York.
     
          9.5  Survival.  The following provisions of this
     Agreement shall survive the Closing and  shall not be deemed
     to be merged into or waived by the instruments of Closing: 
     1.3, 2.3, 4.6 (with respect to Seller's agreement to
     cooperate to assist in collecting insurance), 5.8, 5.09,
     6.1(b), 7.4 and Article 9.
     
          9.6  No Third Party Beneficiary.  This Agreement is not
     intended to give or confer any benefits, rights, privileges,

<PAGE>

     claims, actions or remedies to any person or entity as a
     third party beneficiary, decree, or otherwise.  
     
          9.7  Entirety and Amendments.  This Agreement embodies
     the entire agreement between the parties and supersedes all
     prior agreements and understandings relating to the
     Property.  This Agreement may be amended or supplemented
     only by an instrument in writing executed by the party
     against whom enforcement is sought.  
     
          9.8  Time.  Time is of the essence in the performance
     of this Agreement.
     
          9.9  Confidentiality.  Between the Initial Execution
     Date and for a period ending 1 year after the Closing Date,
     neither Seller nor Purchaser will release or cause or permit
     to be released any press notices, or publicity (oral or
     written) or advertising promotion relating to, or otherwise
     announce or disclose or cause or permit to be announced or
     disclosed, in any manner whatsoever, the terms, conditions
     or substance of this Agreement or press release relating
     thereto without first obtaining the written consent of the
     other party, which consent shall not be unreasonably
     withheld or delayed.  Nothing in this Paragraph 9.9 shall
     preclude any party from (a) providing information with
     respect to or discussing the substance or any relevant
     details of such transactions with any of its attorneys,
     accountants, professional consultants, lenders, research
     analysts, partners, investors, or any prospective lender,
     partner or investor, as the case may be; or (b) making such
     disclosures as required by applicable federal, state and
     local law, rule and regulation, court order or rule or
     regulation of the New York Stock Exchange, including without
     limitation, governmental regulatory, disclosure, tax and
     reporting requirements, but each party shall consult with
     the other party, acting in good faith, as to the contents of
     any such disclosure described in this clause (b) prior to
     dissemination.  In addition to any other remedies available
     to a party, each party shall have the right to seek
     equitable relief, including without limitation injunctive
     relief or specific performance, against the other party in
     order to enforce the provisions of this Paragraph 9.9.
     
          9.10 Attorneys' Fees.  Should either party employ
     attorneys to enforce any of the provisions hereof, the party
     losing in any final judgment agrees to pay the prevailing
     party all reasonable costs, charges and expenses, including
     reasonable attorneys' fees, expended or incurred in
     connection therewith.  
     
<PAGE>

          9.11 Notices.  All notices required or permitted
     hereunder shall be in writing and shall be served on the
     parties at the following address:
     
          If to Seller:       Prudential Realty Trust
                              c/o The Prudential Insurance
                                Company of America
                              Attn:  Richard Flohr
                              751 Broad Street
                              Newark, New Jersey 07102-3777
                              Telephone:  201/802-8178
                              Facsimile:  201/824-4955
     
          With a copy to:     The Prudential Insurance Company of
                                America
                              Attn: Donna Dellechiaie
                              Associate Regional Counsel
                              Law Department
                              Newark Realty Group Office
                              Gateway III - 14th Floor
                              Newark, New Jersey 07102
                              Telephone:  201/802-5412
                              Facsimile:  201/802-7040
                              
          If to Purchaser:    Reckson Operating Partnership, L.P.
                              Attn:  Scott Rechler
                              225 Broad Hollow Road
                              Mellville, New York 11747
                              Telephone:  516/694-6900
                              Facsimile:  516/756-1764
     
          With a copy to:     Brown & Wood
                              Attn:  David J. Weinberger
                              One World Trade Center
                              New York, New York 10048-0557
                              Telephone: 212/839-5521
                              Facsimile: 212/839-5599
     
          Any such notices shall be either (a) sent by certified
     mail, return receipt requested, in which case notice shall
     be deemed delivered three business days after deposit,
     postage prepaid in the U.S. Mail, (b) sent by overnight
     delivery using a nationally recognized overnight courier, in
     which case it shall be deemed delivered one business day
     after deposit with such courier, (c) sent by telefax, in
     which case notice shall be deemed delivered upon
     transmission of such notice, or (d) sent by personal
     delivery.  The above addresses may be changed by written
     notice to the other party; provided, however, that no notice
     of a change of address shall be effective until actual
     receipt of such notice.  Copies of notices are for

<PAGE>

     informational purposes only, and a failure to give or
     receive copies of any notice shall not be deemed a failure
     to give notice.
     
          9.12 Calculation of Time Periods.  Unless otherwise
     specified, in computing any period of time described herein,
     the day of the act or event after which the designated
     period of time begins to run is not to be included and the
     last day of the period so computed is to be included, unless
     such last day is a Saturday, Sunday or legal holiday, in
     which event the period shall run until the end of the next
     day which is neither a Saturday, Sunday, or legal holiday. 
     The last day of any period of time described herein shall be
     deemed to end at 6 p.m. EST.
     
          9.13 Information and Audit Cooperation.  At Purchaser's
     request, at any time before the Closing, Seller agrees to
     provide to Purchaser's designated independent auditor access
     to the books and records of the Property and all related
     information regarding the period for which Purchaser is
     required to have such Property audited under the regulations
     of the Securities and Exchange Commission, and a
     representation letter regarding the books and records of the
     Property in substantially the form of Exhibit G attached
     hereto in connection with the normal course of auditing such
     Property in accordance with generally accepted auditing
     standards.  The representation letter may be signed by the
     manager of the Property.  Purchaser agrees to indemnify and
     hold harmless Seller from any claim, damage, loss, or
     liability to which Seller is at any time subjected by person
     who is not a party to this agreement as a result of its
     compliance with this Paragraph 9.15.
     
          9.14 Execution in Counterparts.  This Agreement may be
     executed in any number of counterparts, each of which shall
     be deemed to be an original, and all of such counterparts
     shall constitute one Agreement.  To facilitate execution of
     this Agreement, the parties may execute and exchange by
     telephone facsimile counterparts of the signature pages.
     
          9.15 Further Assurances.  In addition to the acts and
     deeds recited herein and contemplated to be performed,
     executed and/or delivered by Seller to Purchaser at Closing,
     Seller agrees to perform, execute and deliver, but without
     any obligation to incur any additional liability or expense,
     on or after the Closing any further deliveries and
     assurances as may be reasonably necessary to consummate the
     transactions contemplated hereby or to further perfect the
     conveyance, transfer and assignment of the Property to
     Purchaser.
     
<PAGE>

          9.16 Exculpation Provision.  Prudential Realty Trust is
     a voluntary association established under the laws of the
     Commonwealth of Massachusetts by a Declaration of Trust
     dated June 19, 1985, which together with all amendments
     thereto, is on file with the Secretary of State of the
     Commonwealth of Massachusetts.  The obligations of the
     Prudential Realty Trust are not personally binding upon, nor
     shall resort be made to the private property of any of the
     trustees, shareholders, officers, employees or agents of
     Prudential Realty Trust, but the property of Prudential
     Realty Trust shall be bound.
     
          9.18 Transfer Gains Tax.  Seller will prepare and
     deliver to Purchaser the transferee questionnaires required
     of Purchaser to comply with Article 31-B of the New York Tax
     Law and any rules and regulations promulgated thereunder
     (the "Gains Tax Law") in connection with the sale of the
     Property.  Purchaser shall execute, acknowledge and deliver
     to Seller, within 5 days after receipt from Seller, such
     transferee questionnaires.  Seller shall, in a timely
     fashion, execute and acknowledge the transferor
     questionnaires required of Seller to comply with the Gains
     Tax Law and shall take all necessary and appropriate steps
     to obtain statements of tentative assessment under the Gains
     Tax Law and shall deliver the same to Purchaser at Closing. 
     Seller shall pay the tax imposed under the Gains Tax Law
     upon the sale of the Property.  Seller and Purchaser shall
     each complete and/or maintain any additional questionnaires,
     affidavits, documents and information (collectively
     "materials") as may be required to comply with the Gains Tax
     Law, including such materials as may be required in
     connection with any claim for refund.  Each party shall
     fulfill its obligations under this Section 9.18 in a
     diligent and timely manner having due regard for the Closing
     Date.  Any additional materials required of Purchaser that
     must be submitted to the applicable authority shall,
     instead, be delivered by Purchaser to Seller and Seller
     shall submit the same to the applicable authority, together
     with any materials required of Seller in accordance with
     this Paragraph.

<PAGE>
     
                          SIGNATURE PAGE TO 
                    AGREEMENT OF PURCHASE AND SALE
                            BY AND BETWEEN
                       PRUDENTIAL REALTY TRUST
                                 AND
                 RECKSON OPERATING PARTNERSHIP, L.P.
     
     
     
          IN WITNESS WHEREOF, the parties hereto have executed
     this Agreement on the day and year written below.
     
                                   PRUDENTIAL REALTY TRUST
     
     
     
                                   By:  /s/ Joseph M. Selzer          
                                       Joseph M. Selzer,
                                       Vice President
     Dated: August 25, 1995   
     
                                                  "Seller"
     
     
     
                                   RECKSON OPERATING PARTNERSHIP,
                                        L.P.
     
                                   By: Reckson Associates Realty
                                        Corp.
     
     
                                        By:  /s/ Scott Rechler        
                                            Scott Rechler,
                                            Executive Vice
                                            President
     Dated:  August 23, 1995  
     
     
                                                 "Purchaser"



<PAGE>
     
                   AGREEMENT OF PURCHASE AND SALE
                FOR HUNTINGTON BUSINESS CAMPUS I & II
     
                               EXHIBITS
     
     A -  Legal Description of Real Property 
     
     B -  Form of Rent Roll
     
     C -  [Intentionally Omitted]
     
     D -  Form of Tenant Estoppel
     
     E -  Assignment of Leases, Service Contracts and Personal
               Property
     
     F -  Notice to Tenants
     
     G -  Audit Letter
     
<PAGE>     
     
     
                                                              EXHIBIT A 
                  LEGAL DESCRIPTION OF REAL PROPERTY
     
     
     1660 Walt Whitman Road, Melville, New York and 520
     Broadhollow Road, Melville, New York, also known as:
     
          PARCEL 1
     
     ALL THAT CERTAIN PLOT, PIECE, OR PARCEL OF LAND, SITUATE,
     LYING, AND BEING IN THE TOWN OF HUNTINGTON, COUNTY OF
     SUFFOLK AND STATE OF NEW YORK BEING MORE PARTICULARLY
     BOUNDED AND DESCRIBED AS FOLLOWS:
     
     BEGINNING AT AN INTERIOR POINT AT THE SOUTH EAST CORNER OF
     THE HEREIN DESCRIBED PREMISES ON THE WESTERLY SIDE OF LAND
     NOW OR FORMERLY OF LONG ISLAND LIGHTING COMPANY WHERE THE
     SAME IS INTERSECTED BY THE NORTHERLY SIDE OF LAND NOW OR
     FORMERLY OF MERILLON PROPERTIES NV INC. SAID POINT OR PLACE
     OF BEGINNING BEING ALSO DISTANT 1200.67 FEET NORTHERLY AS
     MEASURED ALONG THE WESTERLY SIDE OF LAND NOW OR FORMERLY OF
     LONG ISLAND LIGHTING COMPANY FROM ITS INTERSECTION WITH THE
     NORTHERLY SIDE OF BAYLIS AVENUE; RUNNING THENCE FROM SAID
     POINT OR PLACE OF BEGINNING ALONG LAND NOW OR FORMERLY OF
     MERILLON PROPERTIES NV INC. NORTH 84 DEGREES, 13 MINUTES, 48
     SECONDS WEST 566.63 FEET; THENCE NORTH 5 DEGREES, 46
     MINUTES, 12 SECONDS EAST 470.58 FEET TO LAND NOW OR FORMERLY
     OF GBL 66 BUILDING CORP; RUNNING THENCE ALONG SAID LAST
     MENTIONED LAND AND ALONG LAND NOW OR FORMERLY OF PRUDENTIAL
     INSURANCE COMPANY.  THE FOLLOWING TWO (2) COURSES AND
     DISTANCES:
     
     (1)  SOUTH 81 DEGREES, 38 MINUTES, 20 SECONDS EAST 634.81
     FEET; AND
     
     (2)  SOUTH 78 DEGREES, 51 MINUTES, 10 SECONDS EAST 129.83
     FEET TO LAND NOW OR FORMERLY OF LONG ISLAND LIGHTING
     COMPANY; THENCE ALONG SAID LAST MENTIONED LAND SOUTH 30
     DEGREES, 22 MINUTES, 32 SECONDS WEST 472.63 FEET TO LAND NOW
     OR FORMERLY OF MERILLON PROPERTIES NV INC. AT THE POINT OR
     PLACE OF BEGINNING.
     
     FOR INFORMATION ONLY:  DISTRICT 0400 SECTION 268.00 BLOCK
     01.00 LOT 002.002 AND 002.001.
     
     
          PARCEL 2
     
     ALL THAT CERTAIN PLOT, PIECE, OR PARCEL OF LAND, SITUATE,
     LYING, AND BEING IN THE TOWN OF HUNTINGTON, COUNTY OF

<PAGE>

     SUFFOLK AND STATE OF NEW YORK BEING MORE PARTICULARLY
     BOUNDED AND DESCRIBED AS FOLLOWS:
     
     BEGINNING AT A POINT IN THE EASTERLY SIDE OF WALT WHITMAN
     ROAD (AMITYVILLE HUNTINGTON ROAD) AT THE SOUTH WEST CORNER
     OF THE HEREIN DESCRIBED PREMISES WHERE THE SAME IS
     INTERSECTED BY THE NORTHERLY SIDE OF LAND NOW OR FORMERLY OF
     FRELAN ASSOCIATES SAID POINT OR PLACE OF BEGINNING BEING
     ALSO DISTANT 517.53 FEET NORTHERLY AS MEASURED ALONG THE
     EASTERLY SIDE OF WALT WHITMAN ROAD (AMITYVILLE HUNTINGTON
     ROAD) FROM THE CORNER FORMED BY THE INTERSECTION OF THE
     NORTHERLY SIDE OF BAYLIS AVENUE WITH THE EASTERLY SIDE OF
     WALT WHITMAN ROAD (AMITYVILLE HUNTINGTON ROAD); RUNNING
     THENCE FROM SAID POINT OR PLACE OF BEGINNING ALONG THE
     EASTERLY SIDE OF WALT WHITMAN ROAD (AMITYVILLE HUNTINGTON
     ROAD) THE FOLLOWING THREE (3) COURSES AND DISTANCES:
     
     (1)  NORTH 37 DEGREES, 37 MINUTES, 38 SECONDS EAST 281.18
     FEET:
     
     (2)  NORTH 26 DEGREES, 21 MINUTES, 30 SECONDS EAST 258.02
     FEET; AND 
     
     (3)  NORTH 20 DEGREES, 42 MINUTES, 00 SECONDS EAST 16.20
     FEET TO LAND NOW OR FORMERLY OF GBL 66 BUILDING CORPORATION;
     THENCE ALONG SAID LAST MENTIONED LAND SOUTH 81 DEGREES, 38
     MINUTES, 20 SECONDS EAST 483.28 FEET; THENCE SOUTH 5
     DEGREES, 46 MINUTES, 12 SECONDS WEST 470.58 FEET TO LAND NOW
     OR FORMERLY OF MERILLON PROPERTIES NV INC.; THENCE ALONG
     SAID LAST MENTIONED LAND AND ALONG LAND NOW OR FORMERLY OF
     FRELEN ASSOCIATES THE FOLLOWING TWO (2) COURSES AND
     DISTANCES:
     
     (1)  NORTH 84 DEGREES, 13 MINUTES, 48 SECONDS WEST 113.23
     FEET; AND
     
     (2)  NORTH 84 DEGREES, 33 MINUTES, 58 SECONDS WEST 612.89
     FEET TO THE EASTERLY SIDE OF WALT WHITMAN ROAD (AMITYVILLE
     HUNTINGTON ROAD) AT THE POINT OR PLACE OF BEGINNING.
     
     FOR INFORMATION ONLY:  DISTRICT 0400 SECTION 268.00 BLOCK
          01.00 LOT 002.002 AND 002.001.


                                                               EXHIBIT B

                          FORM OF RENT ROLL


Hungtington Business Campus
Rent Roll as of          





Tenant


Square
Feet

Lease
Commencement
Date

Lease
Expiration
Date

Date of
Lease
Amendments

$ Current
Annual
Base Rent


$ Monthly/
Annual
Escalations/
Recoveries


$ Security
Deposit



Arrearages


Subsequent
Brokerage
Commissions
($'s and Date)



<PAGE>



                                                           EXHIBIT D 
     
                       FORM OF TENANT ESTOPPEL
     
                                    _______________________ , 19______
     
     
     Prudential Realty Trust
     751 Broad Street
     Newark, New Jersey  07102-3777
     
     Reckson Operating Partnership, L.P.
     225 Broad Hollow Road
     Melville, New York  11747
     
     Dear Sirs:
     
               As the present owner and holder of the Tenant's
     interest under the Lease described in Exhibit A attached
     hereto (the "Lease"), the undersigned hereby represents to
     you that as of the date hereof (i) the Lease has not been
     modified or amended, except as specifically set forth in
     Exhibit A, (ii) the Lease is in full force and effect and
     the term thereof commenced on _______________, 19_____
     pursuant to the provisions thereof, (iii) the premises
     demised under the Lease have been completed and the
     undersigned has taken possession of the same on a rent-
     paying basis, (iv) neither the undersigned nor the Landlord
     under the Lease is in default under any of the terms,
     covenants or provisions of the Lease and the undersigned
     knows of no event which, but for the passage of time or the
     giving of notice, or both, would constitute an event of
     default under the Lease by the undersigned or the Landlord
     thereunder, (v) neither the undersigned nor the Landlord
     under the Lease has commenced any action or given or
     received any notice for the purpose of terminating the
     Lease, (vi) all rents, additional rents and other sums due
     and payable under the Lease have been paid in full and no
     rents, additional rents or other sums payable under the
     Lease have been paid for more than one (1) month in advance
     of the due dates thereof, (vii) there are no offsets or
     defenses to the payment of the rents, additional rents, or
     other sums payable under the Lease and the undersigned is
     not entitled to any concessions, and (viii) the undersigned
     has no option or right of first refusal to purchase the
     premises demised under the Lease or any portion thereof.
     
                                        Very truly yours,
     

<PAGE>

                              EXHIBIT A
     
                      (Description of the Lease)
     
     
     
     Lease dated ___________________,19____ entered into between
     ____________________________________________________________
     _______________________________________________, as
     Landlord, and _____________________________________, as
          Tenant.


<PAGE>

                                                             EXHIBIT E
     
         ASSIGNMENT OF LEASES, SERVICE CONTRACTS AND PERSONAL
     PROPERTY
     
     
          This instrument is executed and delivered pursuant to
     that certain Agreement of Purchase and Sale ("Agreement")
     dated ________________ between Prudential Realty Trust, a
     Massachusetts business trust ("Seller") and
     ___________________________, a _______________________
     ("Purchaser") covering the real property described in
     Exhibit A attached hereto ("Real Property").
     
          1.   Assignment and Assumption.  For good and valuable
     consideration Seller hereby assigns, transfers, sets over
     and conveys to Purchaser, and Purchaser hereby accepts:
     
          (a)  Leases.  All of the landlord's right, title and
     interest in and to the tenant leases ("Leases") covering the
     Real Property as set forth on the Rent Roll attached hereto
     as Exhibit B, and Purchaser hereby assumes all of the
     landlord's obligations under the Leases arising from and
     after the Closing Date (as defined in the Agreement) but as
     to the landlord's obligations with regard to security
     deposits and other deposits only to the extent the security
     deposits and other deposits have been transferred or
     credited to Purchaser;
     
          (b)  Tangible Personalty.  All of the furniture,
     fixtures, equipment, interior appliances, machines,
     apparatus, supplies and personal property of every nature
     and description and all replacements thereof now owned by
     Seller (including any interest in such property that is
     leased by Seller) and located in or on the property except
     any such personal property belonging to tenants under the
     Leases; 
     
          (c)  Intangible Personalty.  All the right, title and
     interest of Seller in and to any and all of the intangible
     personal property related to the Real Property to the extent
     such property is assignable, including, without limitation,
     all trade names and trademarks associated with the Real
     Property including Seller's interest in the name of the Real
     Property to the extent, if any, Seller has any such rights
     to trademarks, the plans and specifications and other
     architectural and engineering drawings for the Real Property
     and improvements located on the Real Property; warranties;
     contract rights related to the construction, operation,
     ownership or management of the Real Property (but excluding
     Seller's obligations under contracts except those expressly
     assumed in this instrument); governmental permits, approvals
     and licenses to the extent assignable; and telephone
     exchange numbers (if assignable); and


<PAGE>
     
          (d)  Service Contracts.  The service contracts
     described in Exhibit C attached hereto, and Purchaser hereby
     assumes the obligations of Seller under such service
     contracts arising from and after the Closing Date.
     
          2.   Warranty.  Seller warrants and defends title to
     the above-described property unto Purchaser, its successors
     and assigns, against any person or entity claiming, or to
     claim, the same or any part thereof by, through or under
     Seller, but not otherwise, subject only to the Permitted
     Exceptions as defined in the Agreement.
     
     
                                   SELLER:
     
                                                                      
     
     
                                   By:                                
                                   Name:                              
                                   Title:                             
     
     
                                   PURCHASER:
     
                                                                      
     
     
                                   By:                                
                                   Name:                              
                                   Title:                             
     
     
                               [ACKNOWLEDGEMENT]



<PAGE>

                                                            EXHIBIT F 
                             (LETTERHEAD)
     
                          NOTICE TO TENANTS
                                   
                                 [Date]
     [Name]
     [Address]
     [City/State/ZIP]
     
          Re:  Property Address
               City, State
     
     Dear [Tenant]:
     
          Please be advised that the premises of which you are a
     tenant at the above referenced property, and the landlord's
     interest in your lease, were purchased on [Date], by
     ________________________, a __________________________.  Any
     security deposits were transferred to
     __________________________.  All payments, rent and
     otherwise, should be made payable to:                     
     and directed to:
     
               [Company Name]
               [Address]
               [City, State, ZIP]
     
          Any notices, required to be sent pursuant to your
     lease, and any inquiries or concerns should be sent and/or
     directed to:  (with copy to)
     
                                        
                                        
                                        
               Attention:               
     
                                   Very truly yours,
               
                                   [Seller's Name]
     
                                   By:                 
     
                                                       
   
                                   By:                 



<PAGE>
                                                             EXHIBIT G
     
                             AUDIT LETTER
     
     
     __________________________
     __________________________
     __________________________
     
     Dear Sirs:
     
          We are writing at your request to confirm our
     understanding that your audit of the statement of operating
     income for the year ended ______________, 199_, was made for
     the purpose of expressing an opinion as to whether the
     statement of operating income presents fairly, in all
     material respects, the results of operations of [Name of
     Project] in conformity with generally accepted accounting
     principles.  These representations are made exclusively to
     [Auditor] and not to the buyer of the Project or any other
     third party and only relate to the period in the above year
     during which the undersigned was the owner of the subject
     Project.  In connection with your ______________, 199_ audit
     we confirm, to the best of our knowledge and belief without
     any duty of inquiry or investigation, with respect to our
     daily operations, the following representations made during
     your audit:
     
     1.   We have made available to you all financial records and
          related data concerning this Project, which are in our
          possession.
     
     2.   We are not aware of any:
     
          a.   Irregularities involving any member of management
               that could have a materially adverse effect on the
               statement of operating income.
     
          b.   Notices of violations of laws or regulations, the
               effects of which should be considered for
               disclosure in the financial statements or as a
               basis for recording a loss contingency.
     
          c.   Material events that have occurred subsequent to
               _____________, 19__ to the subject Project during
               which the undersigned was the owner of the subject
               Project that would require adjustment to the books
               and records of the subject Project and/or
               disclosure to the statement of operating income.
     
     3.   To the best of our knowledge, we [the owner of the
          Project, if the property manager is signing] have
          complied with all material aspects of contractual
 
<PAGE> 

          agreements relating to the subject Project (e.g.,
          management contracts) that would have a material effect
          on the statement of operating income in the event of
          noncompliance.
          
                                        [                       ]
     
     
                                        By:                      
                                        Name:                    
                                        Title:                   
          <PAGE>


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